{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Colliers Dashboard","Project Summary","Scorecard","Financial Summary","Annual Cash Flow","Underwriting","Residential Income","Retail Income","Expenses","Charlesgate Budget","Development Budget","Ground Lease","Construction Estimate","Loan Analysis","Partnership Returns","Rent Comparables","Sales Comparables","Land Comparables","SOFR-Prime Index","Affordable Rent Tables","Data"],"not_rendered":{"charts":7,"images":13,"macros":1,"external_links":1,"defined_names":211,"comments":1,"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":"Colliers Dashboard","index":0,"n_rows":56,"n_cols":22,"rows_kept":56,"cut":false,"hidden":false,"merged":[[15,2,15,3],[16,2,16,3],[31,5,31,6],[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3]]}
[]
[null,"LOAN REQUEST","Page 4",null,null,"SOURCES & USES",null,null,"Page 4",null,"SQUARE FOOTAGE BREAKDOWN",null,null,null,"Page 12",null,null,null,"DEVELOPMENT BUDGET","Page 41"]
[]
[null,"Property","123-145 Cambridge St",null,null,"Sources",null,null,null,null,"Unit Type","Type","Units","Avg. Unit Size","Rent/SF/Month",null,null,null,null,"Amount","Per Unit","% of Total"]
[null,null,"Charlestown, MA 02129",null,null,null,"Amount","$/Unit","%",null,null,null,null,null,null,null,null,null,"Land/Ground Lease"]
[null,"Property Type","Multifamily Rental with Retail & Parking",null,null,"Constuction Loan",{"$f":"G9*I6","v":15580381.781006472},{"$f":"G6/$C$7","v":299622.72655781679},0.65,null,"Studio","Market",2,506,5.5335968379446641,null,null,null,"Capitalized Ground Rent During Development",{"$f":"'Development Budget'!D21","v":528125},{"$f":"T6/52","v":10156.25},{"$f":"T6/$T$34","v":2.2033199479252207E-2}]
[null,"Multifamily Units",52,null,null,"Limited Partner (LP)",7908750.0000000019,{"$f":"G7/$C$7","v":152091.34615384619},{"$f":"G7/$G$9","v":0.32994618310745399},null,"1 Bedroom","Market",19,659.8,5.1530766899060323,null,null,null,"Additional Ground Lease Costs",{"$f":"'Development Budget'!D35","v":100100},{"$f":"T7/52","v":1925},{"$f":"T7/$T$34","v":4.1761387320674954E-3}]
[null,"Sponsor","RISE",null,null,"RISE (GP)",416250.00000000017,{"$f":"G8/$C$7","v":8004.807692307696},{"$f":"G8/$G$9","v":1.7365588584602843E-2},null,"2 Bedroom","Market",7,990.07142857142856,3.9896111391674483,null,null,null,"Subtotal: Land",{"$f":"T6+T7","v":628225},{"$f":"U6+U7","v":12081.25},{"$f":"T8/$T$34","v":2.6209338211319703E-2}]
[null,null,"Principals: Jim Grossmann, Herby Duverne, Brian Anderson",null,null,"Total Sources",{"$f":"Project_Cost_Total","v":23969818.12462534},{"$f":"G9/$C$7","v":460958.04085817962},{"$f":"G9/$G$9","v":1},null,"Studio (BHA)","Affordable",1,506,5.3853754940711465]
[null,"Loan Type","Leasehold Construction Financing",null,null,null,null,null,null,null,"1 Bedroom (BHA)","Affordable",16,659.8,4.4710518338890575,null,null,null,"Hard Costs"]
[null,"Loan Request","65.0% Loan to Cost",null,null,"Uses",null,null,null,null,"2 Bedroom (BHA)","Affordable",7,990.07142857142856,3.575499603203232,null,null,null,"Construction (GMP)",{"$f":"'Development Budget'!D175","v":18720000},{"$f":"T11/52","v":360000},{"$f":"T11/$T$34","v":0.78099217846457059}]
[null,"Project Budget",{"$f":"G9","v":23969818.12462534},null,null,null,"Amount","$/Unit","%",null,"Total",null,52,739.84615384615381,4.334681471061093,null,null,null,"Other Hard Costs",{"$f":"'Development Budget'!D182","v":20000},{"$f":"T12/52","v":384.61538461538464},{"$f":"T12/$T$34","v":8.3439335306043864E-4}]
[null,"Loan Amount",{"$f":"G6","v":15580381.781006472},null,null,"Capitalized Ground Lease Payments*",{"$f":"'Colliers Dashboard'!T8","v":628225},{"$f":"G13/$C$7","v":12081.25},{"$f":"G13/$G$17","v":2.6209338211319703E-2},null,null,null,null,null,null,null,null,null,"FF&E",{"$f":"'Development Budget'!D184","v":55000},{"$f":"T13/52","v":1057.6923076923076},{"$f":"T13/$T$34","v":2.294581720916206E-3}]
[null,"Borrower Equity",{"$f":"G7+G8","v":8325000.0000000019},null,null,"Hard Costs",{"$f":"T15","v":19358850},{"$f":"G14/$C$7","v":372285.57692307694},{"$f":"G14/$G$17","v":0.80764478814470364},null,null,null,null,null,null,null,null,null,"Hard Cost Contingency",{"$f":"'Development Budget'!D185","v":563850},{"$f":"T14/52","v":10843.26923076923},{"$f":"T14/$T$34","v":2.3523634606156415E-2}]
[null,"Term","Up to 5 years",null,null,"Soft Costs",{"$f":"T28","v":3438507.5647},{"$f":"G15/$C$7","v":66125.145474999998},{"$f":"G15/$G$17","v":0.14345339282168579},null,"RENT ROLL",null,null,null,null,null,"Page 41",null,"Subtotal: Hard Costs",{"$f":"SUM(T11:T14)","v":19358850},{"$f":"SUM(U11:U14)","v":372285.57692307694},{"$f":"T15/$T$34","v":0.80764478814470364}]
[null,"Rate","Best Available",null,null,"Carry Costs",{"$f":"T31","v":543927.6508869133},{"$f":"G16/$C$7","v":10460.147132440641},{"$f":"G16/$G$17","v":2.2692480822290962E-2}]
[null,"Prepayment","Flexible",null,null,"Total Uses",{"$f":"SUM(G13:G16)","v":23969510.215586912},{"$f":"G17/$C$7","v":460952.11953051755},{"$f":"G17/$G$17","v":1},null,null,null,null,null,null,null,null,null,"Soft Costs"]
[null,"Amortization","Interest Only",null,null,null,null,null,null,null,"Unit Type","Type","Units","Avg. Unit Size","Rent/Month","Rent/SF/Month","Rent/Year",null,"Architectural & Engineering",{"$f":"'Development Budget'!D67","v":1010733},{"$f":"T18/52","v":19437.173076923078},{"$f":"T18/$T$34","v":4.2167444845941815E-2}]
[null,"Recourse","Non-recourse preferred with completion, interest and carry provided",null,null,null,null,null,null,null,"Studio","Market",2,506,2800,5.5335968379446641,67200,null,"Legal Costs",{"$f":"'Development Budget'!D77","v":70000},1346.1538461538462,2.9203767357115352E-3]
[null,"Closing","September 2023",null,null,null,null,null,null,null,"1 Bedroom","Market",19,659.8,3400,5.1530766899060323,775200,null,"Insurance",{"$f":"'Development Budget'!D88","v":325000},6250,1.3558891987232128E-2]
[null,null,"UNTRENDED","TRENDED",null,null,null,null,null,null,"2 Bedroom","Market",7,990.07142857142856,3950,3.9896111391674483,331800,null,"Building Permits & Misc. Fees",{"$f":"'Development Budget'!D110","v":292250},5620.1923076923076,1.2192572871595659E-2]
[null,"Proforma NOI",{"$f":"C56","v":1316447.5751},{"$f":"F56","v":1403072.251783601},null,null,null,null,null,null,"Studio (BHA)","Affordable",1,506,2725,5.3853754940711465,32700,null,"Mitigation",{"$f":"'Development Budget'!D122","v":225000},4326.9230769230771,9.3869252219299336E-3]
[null,"Underwritten Cap Rate",4.4999999999999998E-2,4.8500000000000001E-2,null,null,null,null,null,null,"1 Bedroom (BHA)","Affordable",16,659.8,2950,4.4710518338890575,566400,null,"Marketing",{"$f":"'Development Budget'!D132","v":232000},4461.5384615384619,9.6789628955010875E-3]
[null,"Valuation",{"$f":"C22/C23","v":29254390.557777781},{"$f":"D22/D23","v":28929324.779043321},null,null,null,null,null,null,"2 Bedroom (BHA)","Affordable",7,990.07142857142856,3540,3.575499603203232,297360,null,"Financing",{"$f":"'Development Budget'!D145","v":344000},6615.3846153846152,1.4351565672639543E-2]
[null,"Market Value Per Unit",{"$f":"C24/52","v":562584.43380341888},{"$f":"D24/52","v":556333.16882775619},null,null,null,null,null,null,"Total",null,52,739.84615384615381,172555,4.334681471061093,2070660,null,"Operating Cost",{"$f":"'Development Budget'!D157","v":190000},3653.8461538461538,7.9267368540741675E-3]
[null,"Loan to Stabilized Value",{"$f":"C13/C24","v":0.53258268191350722},{"$f":"C13/D24","v":0.53856707337646015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soft Cost Contingency",{"$f":"'Development Budget'!D161","v":80669.489999999991},1551.3363461538461,3.3655043125387757E-3]
[null,"Debt Yield",{"$f":"C22/C13","v":8.4493922780816424E-2},{"$f":"D22/C13","v":9.0053778623964145E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Fees",{"$f":"'Development Budget'!D170","v":668855.0747},12862.597590384616,2.7904411424521158E-2]
[null,null,null,null,null,null,null,null,null,null,"RETAIL & OTHER INCOME",null,null,null,null,"Page 41",null,null,"Subtotal: Soft Costs",{"$f":"SUM(T18:T27)","v":3438507.5647},66125.145474999998,0.14345339282168579]
[]
[null,"PROFORMA",null,null,"Page 42",null,null,null,null,null,"Unit Type","Spaces/SF/Unit","$/Unit","Measure","% Leased","Rent/Year",null,null,"Carry Costs"]
[null,null,null,null,null,null,null,null,null,null,"Parking",14,250,"Per Space/Month",1,42000,null,null,"Capitalized Construction Interest",{"$f":"'Development Budget'!D192","v":543927.6508869133},{"$f":"T31/52","v":10460.147132440641},{"$f":"T31/$T$34","v":2.2692480822290962E-2}]
[null,null,"UNTRENDED",null,null,"TRENDED",null,null,null,null,"Retail",1336,40,"PSF/Year",1,{"$f":"L32*M32","v":53440},null,null,"Subtotal: Carry Costs",{"$f":"T31","v":543927.6508869133},{"$f":"T32/52","v":10460.147132440641},{"$f":"T32/$T$34","v":2.2692480822290962E-2}]
[null,null,"Amount","Per Unit",null,"Amount","Per Unit",null,null,null,"Other",52,1218.8846153846155,"Per Unit/Year",1,63382.000000000007]
[null,"Gross Rent",{"$f":"Underwriting!I124","v":2070660},{"$f":"C34/52","v":39820.384615384617},null,{"$f":"Underwriting!H181","v":2232174.4796700003},{"$f":"F34/52","v":42926.432301346162},null,null,null,null,null,null,null,null,null,null,null,"Total Development Costs",{"$f":"T8+T15+T28+T32","v":23969510.215586912},{"$f":"U8+U15+U28+U32","v":460952.11953051755},1]
[null,"Retail Income",{"$f":"Underwriting!I136","v":50768},{"$f":"C35/52","v":976.30769230769226},null,{"$f":"Underwriting!H188","v":33845.333333333321},{"$f":"F35/52","v":650.87179487179469}]
[null,"Parking Income",{"$f":"Underwriting!I132","v":39900},{"$f":"C36/52","v":767.30769230769226},null,{"$f":"Underwriting!H185","v":42541.559549999998},{"$f":"F36/52","v":818.10691442307689}]
[null,"Other Income",{"$f":"Underwriting!I133","v":63382.000000000007},{"$f":"C37/52","v":1218.8846153846155},null,{"$f":"Underwriting!H186","v":67578.173618999994},{"$f":"F37/52","v":1299.5802619038461}]
[null,"Total Potential Income",{"$f":"SUM(C34:C37)","v":2224710},{"$f":"SUM(D34:D37)","v":42782.884615384624},null,2376139.5461723334,45694.991272544881]
[]
[null,"Vacancy and Collection Loss",{"$f":"Underwriting!I138","v":-103533},{"$f":"C40/52","v":-1991.0192307692307},null,{"$f":"Underwriting!H190","v":-118806.9773086167},{"$f":"F40/52","v":-2284.7495636272442}]
[null,"Effective Gross Income",{"$f":"C38+C40","v":2121177},{"$f":"D38+D40","v":40791.86538461539},null,2257332.5688637169,43410.241708917638]
[]
[null,"Operating Expenses"]
[null,"Cleaning",{"$f":"OpEx_1","v":40350},{"$f":"C44/52","v":775.96153846153845},{"$f":"C44/$C$41","v":1.9022457814694388E-2},{"$f":"Underwriting!H194","v":43021.351574999993},{"$f":"F44/52","v":827.33368413461528}]
[null,"Utilities",{"$f":"OpEx_2","v":67500},1298.0769230769231,{"$f":"C45/$C$41","v":3.1821955452090989E-2},{"$f":"Underwriting!H195","v":71968.803749999992},1384.0154567307691]
[null,"Payroll",{"$f":"OpEx_3","v":52615.920000000013},1011.8446153846156,2.4805058700900495E-2,{"$f":"Underwriting!H196","v":56099.330675640012},1078.8332822238465]
[null,"Repairs & Maintenance",{"$f":"OpEx_4","v":64672.160000000003},1243.6953846153847,3.0488808807562974E-2,{"$f":"Underwriting!H197","v":68953.748016720012},1326.033615706154]
[null,"Grounds Maintenance",{"$f":"OpEx_5","v":12700},244.23076923076923,5.9872419887637852E-3,{"$f":"Underwriting!H198","v":13540.797149999997},260.39994519230765]
[null,"Administrative",{"$f":"OpEx_6","v":33360},641.53846153846155,1.5727117538988967E-2,{"$f":"Underwriting!H199","v":35568.582119999999},684.01119461538462]
[null,"Management Fee",{"$f":"OpEx_MgtFee","v":64531.344900000004},1240.987401923077,3.0422423446982504E-2,{"$f":"Underwriting!H201","v":67719.971638549207},1302.3071468951771]
[null,"Insurance",{"$f":"OpEx_Ins","v":24000},461.53846153846155,1.1314473049632351E-2,{"$f":"Underwriting!H202","v":25588.907999999999},492.09438461538463]
[null,"Property Taxes",{"$f":"OpEx_Tax","v":195000},3750,9.1930093528262841E-2,{"$f":"Underwriting!H203","v":210210.28248754024},4042.5054324526968]
[null,"Total Operating Expenses",{"$f":"SUM(C44:C52)","v":554729.42489999998},{"$f":"SUM(D44:D52)","v":10667.873555769231},0.26151963032787928,592671.77541344939,11397.534142566336]
[]
[null,"Less Ground Rent",{"$f":"Underwriting!I162","v":250000},{"$f":"C55/52","v":4807.6923076923076},null,{"$f":"Underwriting!H210","v":261588.54166666657},{"$f":"F55/52","v":5030.5488782051261}]
[null,"Net Operating Income",{"$f":"C41-C53-C55","v":1316447.5751},{"$f":"D41-D53-D55","v":25316.299521153851},null,{"$f":"F41-F53-F55","v":1403072.251783601},{"$f":"G41-G53-G55","v":26982.158688146177}]

{"sheet":"Project Summary","index":1,"n_rows":73,"n_cols":10,"rows_kept":73,"cut":false,"hidden":false,"merged":[[66,6,66,7],[2,2,14,5],[16,5,16,9],[3,7,3,10],[15,4,15,7],[15,8,15,9],[4,8,4,9],[16,2,19,2],[16,3,16,4],[19,5,19,9],[21,5,21,9],[21,3,21,4],[32,3,32,4],[30,3,30,4],[28,3,28,4],[38,3,38,4],[69,5,69,9],[71,3,72,4],[55,6,55,7],[56,6,56,7],[57,6,57,7],[58,6,58,7],[59,6,59,7],[61,3,61,4],[61,5,61,9],[62,3,68,4],[68,6,68,7],[65,6,65,7],[62,6,62,7],[63,6,63,7],[64,6,64,7],[67,6,67,7],[44,3,44,4],[47,2,73,2],[69,3,69,4],[35,2,45,2],[42,3,42,4],[40,3,40,4],[23,2,33,2],[53,5,53,9],[54,6,54,7],[17,3,17,4],[18,3,18,4],[20,2,20,10],[26,3,26,4],[24,3,24,4],[19,3,19,4],[48,6,48,7],[49,6,49,7],[50,6,50,7],[51,6,51,7],[52,6,52,7],[47,3,60,4],[36,3,36,4]]}
[]
[]
[null,null,"RENDERING (3x2)"]
[null,null,null,null,null,null,null,"123 CAMBRIDGE STREET CHARLESTOWN"]
[]
[null,null,null,null,null,null,null,"KEY METRICS"]
[null,null,null,null,null,null,null,null,"Total Units:",{"$f":"Units","v":52}]
[]
[null,null,null,null,null,null,null,null,"EMx:",{"$f":"Underwriting!G241","v":1.6671556973192596}]
[]
[null,null,null,null,null,null,null,null,"Yield-On-Cost:",{"$f":"Underwriting!G244","v":5.4525253263211018E-2}]
[]
[null,null,null,null,null,null,null,null,"W/MBE:",0.4]
[]
[null,null,null,null,null,null,null,null,"EUI Reduction:",0.3]
[]
[null,null,"PROJECT DETAILS","Description:",null,{"$f":"IF(AND(Underwriting!I15=1,Retail_Income_Include?=0),\"The Venture would develop \"&Underwriting!E9&\", a \"&TEXT(Underwriting!E15,\"0.00\")&\"-acre site located in \"&Underwriting!E11&\". The project would consist of a \"&Underwriting!J16&\"-story building containing \"&Underwriting!I17&\" rental units, along with \"&Underwriting!E19&\" parking spaces.\",\n\nIF(AND(Underwriting!I15>1,Retail_Income_Include?=0),\"The Venture would develop \"&Underwriting!E9&\", a \"&TEXT(Underwriting!E15,\"0.00\")&\"-acre site located in \"&Underwriting!E11&\". The project would consist of \"&Underwriting!J15&\" buildings containing \"&Underwriting!I17&\" rental units, along with \"&Underwriting!E19&\" parking spaces.\",\n\nIF(AND(Underwriting!I15=1,Retail_Income_Include?=1),\"The Venture would develop \"&Underwriting!E9&\", a \"&TEXT(Underwriting!E15,\"0.00\")&\"-acre site located in \"&Underwriting!E11&\". The project would consist of a \"&Underwriting!J16&\"-story building containing \"&Underwriting!I17&\" rental units, along with \"&Underwriting!E19&\" parking spaces and \"&TEXT(Units_Retail,\"0,0\")&\" SF of commercial space.\",\n\nIF(AND(Underwriting!I15>1,Retail_Income_Include?=1),\"The Venture would develop \"&Underwriting!E9&\", a \"&TEXT(Underwriting!E15,\"0.00\")&\"-acre site located in \"&Underwriting!E11&\". The project would consist of \"&Underwriting!J15&\" buildings containing \"&Underwriting!I17&\" rental units, along with \"&Underwriting!E19&\" parking spaces and \"&TEXT(Units_Retail,\"0,0\")&\" SF of commercial space.\",0))))","v":"The Venture would develop 123 Cambridge Street, a 0.30-acre site located in Charlestown. The project would consist of a six-story building containing 52 rental units, along with 14 parking spaces and 1,336 SF of commercial space."}]
[null,null,null,"Unit Mix:",null,{"$f":"'Residential Income'!CB7&'Residential Income'!CB8&'Residential Income'!CB9&'Residential Income'!CB10","v":"3 Studios, 35 One Bedrooms, 14 Two Bedrooms "}]
[null,null,null,"Average Unit Size:",null,{"$f":"'Residential Income'!G32","v":739.84615384615381}]
[null,null,null,"Affordability:",null,{"$f":"IF('Residential Income'!P16=0,\"None\",\n\nIF(AND(SUM('Residential Income'!E6:E23)>=1,SUM('Residential Income'!E24:E31)>=1),'Residential Income'!E34&\" Units (\"&TEXT('Residential Income'!F34,\"0%\")&\") @ various AMI levels\",\n\nIF('Residential Income'!D16=\"BHA\",'Residential Income'!P16&\" Units supporting Boston Housing Authority (BHA) vouchers\",'Residential Income'!P16&\" Units (\"&TEXT('Residential Income'!F34,\"0%\")&\") @ \"&'Residential Income'!D16)))","v":"24 Units supporting Boston Housing Authority (BHA) vouchers"}]
[]
[null,null,"DEMOGRAPHICS","Area Description:",null,{"$f":"INDEX(Data!P4:P28,MATCH(Underwriting!E11,Data!O4:O28,0))","v":"With a population of 19,890 as of 2020, Charlestown is home to a strong rental market made up mostly young professionals with a median age of 35.7. Nearly 70% of residents 25 and older have a bachelor’s degree or higher and a median household income of $127,400. These young professionals would make fantastic candidates for tenants in a city in which 53% of residences are renter-occupied. Furthermore, Charlestown boasts a vacancy rate of only 4.3%, far less than the Massachusetts average of 9%."}]
[]
[null,null,"CURRENT STATUS"]
[null,null,null,"Design:",null,"Schematic design phase"]
[]
[null,null,null,"Permitting:",null,"PNF Filed with BPDA; Target approval in Q2 2023"]
[]
[null,null,null,"Construction:",null,"No site work completed to-date"]
[]
[null,null,null,"Site Control:",null,"Lease executed on Mystic Appliance parcel; Draft lease agreement on AAMCO parcel"]
[]
[null,null,null,"Financing:",null,{"$f":"\"Anticipated equity contribution: \"&TEXT(SUM(G51:H52),\"$0,0\")","v":"Anticipated equity contribution: $8,400,000"}]
[]
[]
[null,null,"TIMELINE"]
[null,null,null,"Equity Closing:",null,{"$f":"EOMONTH(F41,-2)","v":"2023-08-31"}]
[]
[null,null,null,"Ready to Break Ground:",null,{"$f":"EOMONTH(F41,-1)","v":"2023-09-30"}]
[]
[null,null,null,"Construction Start:",null,{"$f":"INDEX(Underwriting!L23:EN23,MATCH(Underwriting!D34,Underwriting!L22:EN22,0))","v":"2023-10-31"}]
[]
[null,null,null,"Stabilization:",null,{"$f":"INDEX(Underwriting!M92:EN92,MATCH(Stabilization_1st_Month,Underwriting!M91:EN91,0))","v":"2025-08-31"}]
[]
[null,null,null,"Exit Date:",null,{"$f":"(INDEX(Underwriting!M92:EN92,MATCH(Timing_Reversion_Month,Underwriting!M91:EN91,0)))","v":"2026-08-31"}]
[]
[]
[null,null,"FINANCIALS","Sources & Uses:"]
[null,null,null,null,null,"Sources","Amount",null,"$/Unit","%"]
[null,null,null,null,null,{"$f":"'Financial Summary'!B32","v":"Construction Loan"},{"$f":"Underwriting!I66","v":15569510.215586912},null,{"$f":"G50/Units","v":299413.65799205599},{"$f":"G50/G53","v":0.64955479171461583}]
[null,null,null,null,null,{"$f":"'Financial Summary'!B34","v":"Limited Partner (LP)"},{"$f":"'Partnership Returns'!D9","v":7560000},null,{"$f":"G51/Units","v":145384.61538461538},{"$f":"G51/G53","v":0.3154006874568458}]
[null,null,null,null,null,{"$f":"'Financial Summary'!B35","v":"RISE (GP)"},{"$f":"'Partnership Returns'!D8","v":840000},null,{"$f":"G52/Units","v":16153.846153846154},{"$f":"G52/G53","v":3.5044520828538421E-2}]
[null,null,null,null,null,"Total Sources",{"$f":"SUM(G50:G52)","v":23969510.215586912},null,{"$f":"SUM(I50:I52)","v":460952.11953051749},{"$f":"SUM(J50:J52)","v":1}]
[]
[null,null,null,null,null,"Uses","Amount",null,"$/Unit","%"]
[null,null,null,null,null,"Land Costs",{"$f":"Underwriting!I31","v":628225},null,{"$f":"G56/Units","v":12081.25},{"$f":"G56/G60","v":2.6209338211319703E-2}]
[null,null,null,null,null,"Hard Costs",{"$f":"Underwriting!I39","v":19358850},null,{"$f":"G57/Units","v":372285.57692307694},{"$f":"G57/G60","v":0.80764478814470364}]
[null,null,null,null,null,"Soft Costs",{"$f":"Underwriting!I52","v":3438507.5647},null,{"$f":"G58/Units","v":66125.145474999998},{"$f":"G58/G60","v":0.14345339282168579}]
[null,null,null,null,null,"Carry Costs",{"$f":"Underwriting!I60","v":543927.6508869133},null,{"$f":"G59/Units","v":10460.147132440641},{"$f":"G59/G60","v":2.2692480822290962E-2}]
[null,null,null,null,null,"Total Uses",{"$f":"SUM(G56:G59)","v":23969510.215586912},null,{"$f":"SUM(I56:I59)","v":460952.11953051755},{"$f":"SUM(J56:J59)","v":1}]
[]
[]
[null,null,null,"Returns:",null,null,"Untrended",null,"Trended","Sale"]
[null,null,null,null,null,"Return on Cost",{"$f":"Underwriting!G244","v":5.4525253263211018E-2},null,{"$f":"Underwriting!H244","v":5.8073098384731327E-2},{"$f":"Underwriting!I244","v":6.0783541765514558E-2}]
[null,null,null,null,null,"Capitalization Rate",{"$f":"Underwriting!G217","v":4.4999999999999998E-2},null,{"$f":"Underwriting!H217","v":4.8461538461538459E-2},{"$f":"Underwriting!I217","v":4.9999999999999996E-2}]
[null,null,null,null,null,"Spread",{"$f":"Underwriting!G246","v":95.252532632110203},null,{"$f":"Underwriting!H246","v":96.115599231928684},{"$f":"Underwriting!I246","v":107.83541765514562}]
[null,null,null,null,null,"Annual NOI",{"$f":"Underwriting!G218","v":1306943.6151000001},null,{"$f":"Underwriting!H218","v":1391983.7249836014},{"$f":"Underwriting!I218","v":1456951.7252880549}]
[null,null,null,null,null,"Valuation",{"$f":"Underwriting!G219","v":29043191.446666669},null,{"$f":"Valuation_Trended","v":28723473.690137807},{"$f":"Valuation_Reversion","v":29139034.505761102}]
[null,null,null,null,null,"Valuation/Unit",{"$f":"Underwriting!G220","v":558522.91243589751},null,{"$f":"Underwriting!H220","v":552374.49404111167},{"$f":"Underwriting!I220","v":560366.04818771349}]
[]
[]
[null,null,null,"IRR and EMx:",null,"Unlevered IRR",{"$f":"Underwriting!H240","v":0.13300232291221617},null,"Unlevered EMx",{"$f":"Underwriting!G240","v":1.3108754132572535}]
[null,null,null,null,null,"Levered IRR",{"$f":"Underwriting!H241","v":0.21673408150672915},null,"Levered EMx",{"$f":"Underwriting!G241","v":1.6671556973192596}]

{"sheet":"Scorecard","index":2,"n_rows":43,"n_cols":13,"rows_kept":43,"cut":false,"hidden":true,"merged":[[2,2,13,6],[2,8,2,12],[4,8,4,12],[5,8,5,9],[7,8,7,9],[9,8,9,9],[11,8,11,9],[13,8,13,9],[20,5,20,6],[20,8,20,9],[14,4,14,6],[14,8,14,9],[14,11,14,12],[15,3,15,12],[17,2,17,6],[17,8,17,12],[18,2,18,3],[18,5,18,6],[19,2,19,3],[19,5,19,6],[19,8,19,9],[21,5,21,6],[21,8,21,9],[22,5,22,6],[22,8,22,9],[23,2,23,3],[23,5,23,6],[23,8,23,9],[31,2,31,3],[31,8,31,9],[24,2,24,3],[24,5,24,6],[25,2,25,3],[25,5,25,6],[25,8,25,12],[27,8,27,9],[28,2,28,6],[28,8,28,9],[29,8,29,9],[30,2,30,3],[30,8,30,9],[32,2,32,3],[32,8,32,9],[33,2,33,3],[33,8,33,9],[34,2,34,3],[34,8,34,9],[35,2,35,3],[35,8,35,9],[36,2,36,3],[36,8,36,9],[37,2,37,3],[37,8,37,9],[38,2,38,3],[39,8,39,9],[40,2,40,6],[40,8,40,9],[41,2,42,6],[41,8,41,9],[42,8,42,9]]}
[]
[]
[null,null,"SITE PLAN (3x2)",null,null,null,null,null,"Neponset Wharf Dorchester"]
[]
[null,null,null,null,null,null,null,null,"PERFORMANCE METRICS"]
[null,null,null,null,null,null,null,null,"UNIT COUNT ",null,null,{"$f":"Units","v":52}]
[]
[null,null,null,null,null,null,null,null,"BUILDING SIZE",null,null,{"$f":"Units_SF_M2","v":39808}]
[]
[null,null,null,null,null,null,null,null,"RETURN ON COST",null,null,{"$f":"Underwriting!G244","v":5.4525253263211018E-2}]
[]
[null,null,null,null,null,null,null,null,"IRR",null,null,{"$f":"Underwriting!H241","v":0.21673408150672915}]
[]
[null,null,null,null,null,null,null,null,"EQUITY MULTIPLE",null,null,{"$f":"Underwriting!G241","v":1.6671556973192596}]
[]
[null,null,"PROJECT DESCRIPTION","Outline current site use, zoning & planned use."]
[]
[null,null,"DUE DILIGENCE/MARKET INTELIGENCE",null,null,null,null,null,"INVESTMENT SUMMARY"]
[null,null,"SURVEY & BOUNDRIES",null,null,null,null,null,null,null,null,"TOTAL","/UNIT or SF"]
[null,null,"CONTEXT & COMPETITION",null,null,{"$f":"'Rent Comparables'!E55","v":"Graphic Lofts"},null,null,"LAND PRICE",null,null,{"$f":"Underwriting!I26","v":0},{"$f":"L20/Units","v":0}]
[null,null,null,null,null,{"$f":"'Rent Comparables'!E106","v":"The Harvey"},null,null,"TOTAL DEVELOPMENT BUDGET",null,null,{"$f":"Project_Cost_Total","v":23969510.215586912},{"$f":"L21/Units","v":460952.11953051755}]
[null,null,null,null,null,{"$f":"'Rent Comparables'!E157","v":"Alta Revolution"},null,null,"AVG. RENT PRICE",null,null,{"$f":"Underwriting!H124","v":3318.3653846153848},{"$f":"Underwriting!G124","v":4.334681471061093}]
[null,null,null,null,null,{"$f":"'Rent Comparables'!E208","v":"Avalon at Assembly Row"},null,null,"OPERATING COST",null,null,{"$f":"Underwriting!I156","v":553833.38489999995},{"$f":"L23/Units","v":10650.642017307691}]
[null,null,"ENVIROMENTAL",null,null,null,null,null,"EXIT PRICE",null,null,{"$f":"'Financial Summary'!I27","v":29043191.446666669},{"$f":"L24/Units","v":558522.91243589751}]
[null,null,"CLOSING TIMELINE"]
[null,null,"SITE SIZE ",null,null,{"$f":"Underwriting!C15","v":13042},null,null,"PROPOSED PRE-DEVLOPMENT BUDGET"]
[null,null,null,"SITE GEOMETRY",null,null,null,null,null,null,null,"TOTAL","/UNIT"]
[null,null,null,null,null,null,null,null,"ADDITIONAL LAND DEPOSITS",null,null,42460,{"$f":"L28/Units","v":816.53846153846155}]
[null,null,"PROPOSED ACQUISTION BUDGET",null,null,null,null,null,"ARCHITECTURE",null,null,55199,1061.5192307692307]
[null,null,null,null,null,"TOTAL","/UNIT",null,"LANDSCAPE",null,null,8492,163.30769230769232]
[null,null,"DEPOSIT",null,null,50000,{"$f":"F31/Units","v":961.53846153846155},null,"SURVEY",null,null,5095,97.980769230769226]
[null,null,"OVERHEAD CONSTRUCTION",null,null,10000,192.30769230769232,null,"ENVIROMENTAL",null,null,46706,898.19230769230774]
[null,null,"DESIGN TEST FIT",null,null,3500,67.307692307692307,null,"GEOTECHNICAL",null,null,46706,898.19230769230774]
[null,null,"ENVIROMENTAL",null,null,5000,96.15384615384616,null,"PERMITTING CONSULTANT",null,null,29722,571.57692307692309]
[null,null,"SURVEY",null,null,2500,48.07692307692308,null,"TRANSPORTATION",null,null,25476,489.92307692307691]
[null,null,"TITLE",null,null,6000,115.38461538461539,null,"MEDIA/PR",null,null,8492,163.30769230769232]
[null,null,"LEGAL – SITE CONTROL",null,null,15000,288.46153846153845,null,"LEGAL – SITE CONTROL",null,null,21230,408.26923076923077]
[null,null,"LEGAL - ZONING",null,null,5000,96.15384615384616,null,"LEGAL - ZONING",null,null,29722,571.57692307692309]
[null,null,"TOTAL",null,null,{"$f":"SUM(F31:F38)","v":97000},1865.3846153846155,null,null,"INSURANCE",null,50451,970.21153846153845]
[null,null,null,null,null,null,null,null,"MISC. FEES",null,null,12738,244.96153846153845]
[null,null,"NOTES",null,null,null,null,null,"PRECON & PREDEV STAFF",null,null,127381,2449.6346153846152]
[null,null,null,null,null,null,null,null,"CONTIGENCY",null,null,13783,265.05769230769232]
[null,null,null,null,null,null,null,null,"TOTAL",null,null,{"$f":"SUM(L28:L42)","v":523653},10070.25]

{"sheet":"Financial Summary","index":3,"n_rows":38,"n_cols":17,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Underwriting!B2","v":"123 CAMBRIDGE STREET"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(Underwriting!I2)","v":"RISE"}]
[null,{"$f":"Underwriting!E11&\", \"&Underwriting!I10","v":"Charlestown, MA"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"ANALYSIS START - \"&UPPER(TEXT(Underwriting!E13,\"MMM YYYY\"))","v":"ANALYSIS START - JUN 2023"}]
[null,"INVESTMENT DESCRIPTION"]
[null,"Address",null,null,null,{"$f":"Underwriting!E10&\", \"&Underwriting!E11&\" \"&Underwriting!I10","v":"123-145 Cambridge Street, Charlestown MA"},"Building(s)",null,null,null,{"$f":"IF(Underwriting!I15=1,Underwriting!I15&\" Bldg\",Underwriting!I15&\" Bldgs\")","v":"1 Bldg"},"Analysis Start",null,null,null,1,{"$f":"Underwriting!E13","v":"2023-06-01"}]
[null,"Units",null,null,null,{"$f":"Units","v":52},"Height",null,null,null,{"$f":"Underwriting!I16&\"-Story\"","v":"6-Story"},"Construction Start",null,null,null,1,{"$f":"Underwriting!E13","v":"2023-06-01"}]
[null,"GBA (SF)",null,null,null,{"$f":"Underwriting!E18","v":60800},"Parking Spaces",null,null,null,{"$f":"Parking_Total","v":14},"Construction End",null,null,null,{"$f":"Timing_Construction_End","v":22},{"$f":"INDEX(Underwriting!$M$92:$EN$92,1,MATCH(Timing_Construction_End,Underwriting!$M$91:$EN$91,0))","v":"2025-03-31"}]
[null,{"$f":"\"NRA (\"&Unit_Type&\")\"","v":"NRA (SF)"},null,null,null,{"$f":"Units_SF_M2","v":39808},"Parking Ratio",null,null,null,{"$f":"Underwriting!E20","v":0.26923076923076922},"1st Unit Delivered",null,null,null,{"$f":"Timing_Operation_Begin_Month","v":23},{"$f":"INDEX(Underwriting!$M$92:$EN$92,1,MATCH(Timing_Operation_Begin_Month,Underwriting!$M$91:$EN$91,0))","v":"2025-04-30"}]
[null,"Land Area",null,null,null,{"$f":"Underwriting!E15","v":0.29940312213039488},null,null,null,null,null,"Stabilization",null,null,null,{"$f":"Stabilization_1st_Month","v":27},{"$f":"INDEX(Underwriting!$M$92:$EN$92,1,MATCH(Stabilization_1st_Month,Underwriting!$M$91:$EN$91,0))","v":"2025-08-31"}]
[null,null,null,null,null,null,null,null,null,null,null,"Sale Date",null,null,null,{"$f":"Timing_Reversion_Month","v":39},{"$f":"INDEX(Underwriting!$M$92:$EN$92,1,MATCH(Timing_Reversion_Month,Underwriting!$M$91:$EN$91,0))","v":"2026-08-31"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"KEY ASSUMPTIONS & RETURN METRICS"]
[null,"Growth Rates - Income / Expense",null,null,null,{"$f":"TEXT(Underwriting!D94,\"0.00%\")&\" / \"&TEXT(Underwriting!D142,\"0.00%\")","v":"3.00% / 3.00%"},"PRO FORMA",null,"Untrended","Trended","Sale","PARTNERSHIP RETURNS",null,"ROI","EMx ","IRR"]
[null,"Effective Rent - PSF / Per Unit",null,null,null,{"$f":"TEXT(Underwriting!G128,\"0.00\")&\" / \"&TEXT(Underwriting!H128,\"#,##0\")","v":"4.33 / 3,318"},"Effective Gross Revenue",null,{"$f":"Underwriting!G191","v":2121177},{"$f":"Underwriting!H191","v":2257332.5688637174},{"$f":"Underwriting!I191","v":2341129.0792629616},{"$f":"'Partnership Returns'!B9","v":"Limited Partner (LP)"},null,{"$f":"'Partnership Returns'!D27/'Partnership Returns'!D26","v":0.66715569731925994},{"$f":"'Partnership Returns'!D29","v":1.6671556973192598},{"$f":"'Partnership Returns'!D28","v":0.21673408150672915}]
[null,"General Vacancy & Credit Loss",null,null,null,{"$f":"Underwriting!F138","v":0.05},"- Operating Expenses",null,{"$f":"-Underwriting!G204","v":-553833.38489999995},{"$f":"-Underwriting!H204","v":-592671.77541344939},{"$f":"-Underwriting!I204","v":-604627.9161625735},{"$f":"'Partnership Returns'!B8","v":"RISE (GP)"},null,{"$f":"'Partnership Returns'!D39/'Partnership Returns'!D38","v":0.66715569731925972},{"$f":"'Partnership Returns'!D41","v":1.6671556973192596},{"$f":"'Partnership Returns'!D40","v":0.21673408150672915}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"Underwriting!G156","v":0.26109720447657125},"Net Operating Income",null,{"$f":"I21+I22","v":1567343.6151000001},{"$f":"J21+J22","v":1664660.793450268},{"$f":"K21+K22","v":1736501.1631003881},{"$f":"Underwriting!B253","v":""},null,{"$f":"Underwriting!G253","v":""},{"$f":"Underwriting!H253","v":""},{"$f":"Underwriting!I253","v":""}]
[null,"Breakeven Occupancy (Untrended)",null,null,null,{"$f":"(-I22-I24+(MAX(Underwriting!$L$57:$EN$57)*12))/I21","v":0.77681056261752435},"- Capital Expenditures",null,{"$f":"-Underwriting!G212","v":-260400},{"$f":"-Underwriting!H212","v":-272677.06846666656},{"$f":"-Underwriting!I212","v":-279549.43781233323},"PROPERTY RETURNS",null,"ROI","EMx ","IRR"]
[null,"Reversion Net Proceeds (After Selling Costs)",null,null,null,{"$f":"Underwriting!E218","v":28847644.160703491},"Cash Flow from Operations",null,{"$f":"SUM(I23:I24)","v":1306943.6151000001},{"$f":"SUM(J23:J24)","v":1391983.7249836014},{"$f":"SUM(K23:K24)","v":1456951.7252880549},"Unlevered",null,{"$f":"Underwriting!I240/Underwriting!I54","v":0.3100766981121304},{"$f":"Underwriting!G240","v":1.3108754132572535},{"$f":"Underwriting!H240","v":0.13300232291221617}]
[null,{"$f":"IF(Perm_Debt?,\"Permanent Loan Payoff\",\"Construction Loan Payoff\")","v":"Construction Loan Payoff"},null,null,null,{"$f":"IF(Perm_Debt?,Underwriting!I88,-Underwriting!I80)","v":-15569510.215586912},"Cap Rate",null,{"$f":"Underwriting!G217","v":4.4999999999999998E-2},{"$f":"Underwriting!H217","v":4.8461538461538459E-2},{"$f":"Underwriting!I217","v":4.9999999999999996E-2},"Levered",null,{"$f":"Underwriting!I241/Equity_Total","v":0.66715569731925983},{"$f":"Underwriting!G241","v":1.6671556973192596},{"$f":"Underwriting!H241","v":0.21673408150672915}]
[null,"Equity Proceeds from Sale",null,null,null,{"$f":"Underwriting!E220","v":13278133.94511658},"Valuation",null,{"$f":"Underwriting!G219","v":29043191.446666669},{"$f":"Underwriting!H219","v":28723473.690137807},{"$f":"Underwriting!I219","v":29139034.505761102}]
[null,{"$f":"IF(Perm_Debt?=0,\"\",Underwriting!E168)","v":""},null,null,null,{"$f":"IF(Perm_Debt?=0,\"\",Underwriting!F168)","v":""},"% of Total Project Cost",null,{"$f":"I27/$K$36","v":1.2116722947380227},{"$f":"J27/$K$36","v":1.1983337761928687},{"$f":"K27/$K$36","v":1.2156708353102914},"DEVELOPMENT RETURNS",null,{"$f":"PROPER(Underwriting!G243)","v":"Untrended"},{"$f":"PROPER(Underwriting!H243)","v":"Trended"},{"$f":"PROPER(Underwriting!I243)","v":"Sale"}]
[null,{"$f":"IF(Perm_Debt?=0,\"\",Underwriting!G88)","v":""},null,null,null,{"$f":"+Underwriting!H88","v":""},"Valuation/Unit",null,{"$f":"I27/Units","v":558522.91243589751},{"$f":"J27/Units","v":552374.49404111167},{"$f":"K27/Units","v":560366.04818771349},{"$f":"Underwriting!B244","v":"Yield-on-Cost"},null,{"$f":"Underwriting!G244","v":5.4525253263211018E-2},{"$f":"Underwriting!H244","v":5.8073098384731327E-2},{"$f":"Underwriting!I244","v":6.0783541765514558E-2}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Underwriting!B245","v":"Market Cap Rate"},null,{"$f":"Underwriting!G245","v":4.4999999999999998E-2},{"$f":"Underwriting!H245","v":4.8461538461538459E-2},{"$f":"Underwriting!I245","v":4.9999999999999996E-2}]
[null,"SOURCES",null,"%","/Unit","Amount","USES","%","/Buildable SF","/Unit","Amount",{"$f":"Underwriting!B246","v":"Development Spread"},null,{"$f":"Underwriting!G246","v":95.252532632110203},{"$f":"Underwriting!H246","v":96.115599231928684},{"$f":"Underwriting!I246","v":107.83541765514562}]
[null,{"$f":"+Underwriting!B70","v":"Construction Loan"},null,{"$f":"IF(Dbl_Promote?=1,F32/$F$37,F32/$F$36)","v":0.64955479171461583},{"$f":"IFERROR(F32/Units,\"\")","v":299413.65799205599},{"$f":"Underwriting!I70","v":15569510.215586912},{"$f":"Underwriting!B25","v":"Land Costs"},{"$f":"K32/$K$36","v":2.6209338211319703E-2},{"$f":"K32/Underwriting!$E$18","v":10.332648026315789},{"$f":"IFERROR(K32/Units,\"\")","v":12081.25},{"$f":"Underwriting!I31","v":628225}]
[null,{"$f":"+Underwriting!B71","v":"Mezzanine Loan"},null,{"$f":"IF(Dbl_Promote?=1,F33/$F$37,F33/$F$36)","v":0},0,{"$f":"Underwriting!I71","v":0},{"$f":"Underwriting!B33","v":"Hard Costs"},{"$f":"K33/$K$36","v":0.80764478814470364},{"$f":"K33/Underwriting!$E$18","v":318.40213815789474},{"$f":"IFERROR(K33/Units,\"\")","v":372285.57692307694},{"$f":"Underwriting!I39","v":19358850},"SENSITIVITY",null,"Exit Cap Rate",{"$f":"Underwriting!H299","v":"Yield-on-Cost"},{"$f":"Underwriting!I299","v":"Levered EMx"}]
[null,{"$f":"'Partnership Returns'!B9","v":"Limited Partner (LP)"},null,{"$f":"IF(Dbl_Promote?=1,F34/$F$37,F34/$F$36)","v":0.3154006874568458},145384.61538461538,{"$f":"Underwriting!I74*'Partnership Returns'!Equity_Share_LP","v":7560000},{"$f":"Underwriting!B41","v":"Soft Costs"},{"$f":"K34/$K$36","v":0.14345339282168579},{"$f":"K34/Underwriting!$E$18","v":56.554400735197369},{"$f":"IFERROR(K34/Units,\"\")","v":66125.145474999998},{"$f":"Underwriting!I52","v":3438507.5647},null,"Upside",{"$f":"Underwriting!G301","v":4.4999999999999998E-2},{"$f":"Underwriting!H301","v":5.4525253263211018E-2},{"$f":"Underwriting!I301","v":2.0487382920375596}]
[null,{"$f":"'Partnership Returns'!B8","v":"RISE (GP)"},null,{"$f":"IF(Dbl_Promote?=1,F35/$F$37,F35/$F$36)","v":3.5044520828538421E-2},16153.846153846154,{"$f":"IF(B37=\"\",Equity_Total*'Partnership Returns'!Equity_Share_GP,(Equity_Total-F34)*Underwriting!H277)","v":840000},{"$f":"Underwriting!B56","v":"Carry Costs"},{"$f":"K35/$K$36","v":2.2692480822290962E-2},{"$f":"K35/Underwriting!$E$18","v":8.9461784685347574},{"$f":"IFERROR(K35/Units,\"\")","v":10460.147132440641},{"$f":"Underwriting!I60","v":543927.6508869133},null,"Base Case",{"$f":"Underwriting!G303","v":0.05},{"$f":"Underwriting!H303","v":5.4525253263211018E-2},{"$f":"Underwriting!I303","v":1.6671556973192592}]
[null,{"$f":"IF(Dbl_Promote?=1,Underwriting!B253,\"Total Sources\")","v":"Total Sources"},null,{"$f":"IF(Dbl_Promote?=1,F36/$F$37,F36/$F$36)","v":1},460952.11953051755,{"$f":"IF(B37=\"\",SUM(F32:F35),(Equity_Total-F34)*Underwriting!H278)","v":23969510.215586912},"Total Uses",{"$f":"K36/$K$36","v":1},{"$f":"SUM(I32:I35)","v":394.23536538794264},{"$f":"SUM(J32:J35)","v":460952.11953051755},{"$f":"SUM(K32:K35)","v":23969510.215586912},null,"Downside",{"$f":"Underwriting!G305","v":5.5000000000000007E-2},{"$f":"Underwriting!H305","v":5.4525253263211018E-2},{"$f":"Underwriting!I305","v":1.3549517561861044}]
[null,{"$f":"IF(Dbl_Promote?=1,\"Total Sources\",\"\")","v":""},null,{"$f":"IF(Dbl_Promote?=1,F37/$F$37,\"\")","v":""},"",{"$f":"IF(B37=\"\",\"\",SUM(F32:F36))","v":""}]
[0,"PROPERTY-LEVEL CASH FLOW"]

{"sheet":"Annual Cash Flow","index":4,"n_rows":103,"n_cols":139,"rows_kept":103,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Underwriting!B2","v":"123 CAMBRIDGE STREET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(Underwriting!I2)","v":"RISE"}]
[null,{"$f":"Underwriting!E11&\", \"&Underwriting!I10","v":"Charlestown, MA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"ANALYSIS START - \"&UPPER(TEXT(Underwriting!E13,\"mmm-yyyy\"))","v":"ANALYSIS START - JUN-2023"}]
[null,"ANNUAL CASH FLOW",null,null,null,null,null,{"$f":"IF(H5=\"\",\"\",IF(EOMONTH(G6,12)>H6,\"EXIT\",\"\"))","v":""},{"$f":"IF(I5=\"\",\"\",IF(EOMONTH(H6,12)>I6,\"EXIT\",\"\"))","v":""},"","EXIT","","","","","","",""]
[null,null,null,null,null,"Analysis Year",0,{"$f":"IF(OR(G5=\"\",G5=MAX($G$56:$EI$56)),\"\",G5+1)","v":1},2,3,4,"","","","","","",""]
[null,null,null,null,null,"Period Ending",{"$f":"EOMONTH(Underwriting!E13,-1)","v":"2023-05-31"},{"$f":"IF(H5=\"\",\"\",IF(I5=\"\",MAX(Underwriting!$L$224:$EN$224),EOMONTH(G6,12)))","v":"2024-05-31"},{"$f":"IF(I5=\"\",\"\",IF(J5=\"\",MAX(Underwriting!$L$224:$EN$224),EOMONTH(H6,12)))","v":"2025-05-31"},{"$f":"IF(J5=\"\",\"\",IF(K5=\"\",MAX(Underwriting!$L$224:$EN$224),EOMONTH(I6,12)))","v":"2026-05-31"},{"$f":"IF(K5=\"\",\"\",IF(L5=\"\",MAX(Underwriting!$L$224:$EN$224),EOMONTH(J6,12)))","v":"2026-08-31"},{"$f":"IF(L5=\"\",\"\",IF(M5=\"\",MAX(Underwriting!$L$224:$EN$224),EOMONTH(K6,12)))","v":""},{"$f":"IF(M5=\"\",\"\",IF(N5=\"\",MAX(Underwriting!$L$224:$EN$224),EOMONTH(L6,12)))","v":""},{"$f":"IF(N5=\"\",\"\",IF(O5=\"\",MAX(Underwriting!$L$224:$EN$224),EOMONTH(M6,12)))","v":""},{"$f":"IF(O5=\"\",\"\",IF(P5=\"\",MAX(Underwriting!$L$224:$EN$224),EOMONTH(N6,12)))","v":""},{"$f":"IF(P5=\"\",\"\",IF(Q5=\"\",MAX(Underwriting!$L$224:$EN$224),EOMONTH(O6,12)))","v":""},{"$f":"IF(Q5=\"\",\"\",IF(R5=\"\",MAX(Underwriting!$L$224:$EN$224),EOMONTH(P6,12)))","v":""},{"$f":"IF(R5=\"\",\"\",IF(S5=\"\",MAX(Underwriting!$L$224:$EN$224),EOMONTH(Q6,12)))","v":""}]
[null,"ANNUAL DEVELOPMENT CASH FLOWS"]
[null,"Land Costs",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G58:$EI58))","v":250100},166666.66666666666,211458.33333333328,0,0,"","","","","","",""]
[null,"Hard Costs",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G59:$EI59))","v":0},7886093.2729732851,11472756.727026716,0,0,"","","","","","",""]
[null,"Soft Costs",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G60:$EI60))","v":303394.86956521741},2181249.8968714983,920862.79826328508,33000,0,"","","","","","",""]
[null,"TOTAL PROJECT COST BEFORE FINANCING",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G61:$EI61))","v":553494.86956521741},10234009.83651145,12605077.858623333,33000,0,"","","","","","",""]
[]
[null,"Carry Costs",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G63:$EI63))","v":0},3427.7964107215189,540499.85447619169,0,0,"","","","","","",""]
[]
[null,"TOTAL PROJECT COST",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G65:$EI65))","v":553494.86956521741},10237437.632922171,13145577.713099526,33000,0,"","","","","","",""]
[]
[null,"SOURCES",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G67:$EI67))","v":553494.86956521741},10237437.632922171,13145577.713099526,33000,0,"","","","","","",""]
[null,"USES",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G68:$EI68))","v":553494.86956521741},10237437.632922171,13145577.713099524,32999.999999997905,0,"","","","","","",""]
[]
[null,"ANNUAL OPERATING CASH FLOWS"]
[null,"Rental Income",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G71:$EI71))","v":0},0,162665.48346153845,2154816.9570192313,571925.30200500018,"","","","","","",""]
[null,"Other Income",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G72:$EI72))","v":0},0,8796.8457307692315,107394.48400012821,28214.757503500001,"","","","","","",""]
[null,"Retail Income (Net of Expenses)",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G73:$EI73))","v":0},0,0,25383.999999999993,12691.999999999998,"","","","","","",""]
[null,"TOTAL POTENTIAL INCOME",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G74:$EI74))","v":0},0,171462.32919230766,2287595.441019359,612832.05950850016,"","","","","","",""]
[null,"- General Vacancy and Credit Loss",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G75:$EI75))","v":0},0,-8573.1164596153831,-114379.77205096798,-30641.602975425008,"","","","","","",""]
[null,"EFFECTIVE GROSS REVENUE",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G76:$EI76))","v":0},0,162889.21273269228,2173215.6689683911,582190.45653307508,"","","","","","",""]
[]
[null,"OPERATING EXPENSES"]
[null,"Repairs and Maintenance",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G79:$EI79))","v":0},0,5181.7418269230766,42381.985908653849,11022.8836125,"","","","","","",""]
[null,"Payroll",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G80:$EI80))","v":0},0,8668.3413461538476,70899.232932692306,18439.768125000002,"","","","","","",""]
[null,"General & Administrative",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G81:$EI81))","v":0},0,9032.3996000000025,55820.229528000025,14373.709103460002,"","","","","","",""]
[null,"Marketing",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G82:$EI82))","v":0},0,11102.054133333335,68610.694544000013,17667.253845080002,"","","","","","",""]
[null,"Utilities",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G83:$EI83))","v":0},0,2180.1666666666665,13473.429999999998,3469.4082249999992,"","","","","","",""]
[null,"Contract Services",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G84:$EI84))","v":0},0,4284.086923076924,35039.976453846153,9113.3431799999998,"","","","","","",""]
[null,"Make Ready Cost",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G85:$EI85))","v":0},0,0,0,0,"","","","","","",""]
[null,"Management Fee",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G86:$EI86))","v":0},0,4886.6759903420771,65196.464843933849,17465.71229621688,"","","","","","",""]
[null,"Insurance",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G87:$EI87))","v":0},0,4120,25461.599999999995,6556.362000000001,"","","","","","",""]
[null,"Property Taxes",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G88:$EI88))","v":0},0,16737.5,112057.5625,39952.830937500003,"","","","","","",""]
[null,"TOTAL OPERATING EXPENSES",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G89:$EI89))","v":0},0,66192.96648649592,488941.17671112617,138061.2713247569,"","","","","","",""]
[]
[null,"NET OPERATING INCOME",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G91:$EI91))","v":0},0,96696.246246196359,1684274.4922572649,444129.18520831817,"","","","","","",""]
[]
[null,"CAPITAL EXPENDITURES",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G93:$EI93))","v":0},0,43594.133333333331,271334.9406666666,68505.152699999977,"","","","","","",""]
[]
[null,"CASH FLOW FROM OPERATIONS",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G95:$EI95))","v":0},0,53102.112912863035,1412939.5515905982,375624.0325083182,"","","","","","",""]
[]
[null,"ANNUAL PROPERTY-LEVEL CASH FLOWS"]
[]
[null,"Net Unlevered Cash Flow",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G99:$EI99))","v":-553494.86956521741},{"$f":"IF(H$5=\"\",\"\",SUMIF($G$56:$EI$56,H$5,$G99:$EI99))","v":-10234009.83651145},-12551975.74571047,1379939.5515905982,29223268.193211809,"","","","","","",""]
[null,"Net Levered Cash Flow",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G100:$EI100))","v":-553494.86956521741},-7846505.1304347832,-1.3897079043090343E-9,564178.72632105113,13439929.13116073,"","","","","","",""]
[]
[null,{"$f":"'Partnership Returns'!B9&\" Contributions/Distributions\"","v":"Limited Partner (LP) Contributions/Distributions"},null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G102:$EI102))","v":-498145.38260869565},{"$f":"IF(H$5=\"\",\"\",SUMIF($G$56:$EI$56,H$5,$G102:$EI102))","v":-7061854.6173913041},-1.250737113878131E-9,507760.85368894599,12095936.218044657,"","","","","","",""]
[null,{"$f":"'Partnership Returns'!B8&\" Contributions/Distributions\"","v":"RISE (GP) Contributions/Distributions"},null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$56:$EI$56,G$5,$G103:$EI103))","v":-55349.486956521745},{"$f":"IF(H$5=\"\",\"\",SUMIF($G$56:$EI$56,H$5,$G103:$EI103))","v":-784650.51304347825},-1.3897079043090342E-10,56417.872632105093,1343992.913116073,"","","","","","",""]
[]
[]
[null,null,null,null,null,"Analysis Year",{"$f":"IF(G57=\"\",\"\",Underwriting!L2)","v":0},{"$f":"IF(H57=\"\",\"\",Underwriting!M2)","v":1},{"$f":"IF(I57=\"\",\"\",Underwriting!N2)","v":1},{"$f":"IF(J57=\"\",\"\",Underwriting!O2)","v":1},{"$f":"IF(K57=\"\",\"\",Underwriting!P2)","v":1},{"$f":"IF(L57=\"\",\"\",Underwriting!Q2)","v":1},{"$f":"IF(M57=\"\",\"\",Underwriting!R2)","v":1},{"$f":"IF(N57=\"\",\"\",Underwriting!S2)","v":1},{"$f":"IF(O57=\"\",\"\",Underwriting!T2)","v":1},{"$f":"IF(P57=\"\",\"\",Underwriting!U2)","v":1},{"$f":"IF(Q57=\"\",\"\",Underwriting!V2)","v":1},{"$f":"IF(R57=\"\",\"\",Underwriting!W2)","v":1},{"$f":"IF(S57=\"\",\"\",Underwriting!X2)","v":1},{"$f":"IF(T57=\"\",\"\",Underwriting!Y2)","v":2},{"$f":"IF(U57=\"\",\"\",Underwriting!Z2)","v":2},{"$f":"IF(V57=\"\",\"\",Underwriting!AA2)","v":2},{"$f":"IF(W57=\"\",\"\",Underwriting!AB2)","v":2},{"$f":"IF(X57=\"\",\"\",Underwriting!AC2)","v":2},{"$f":"IF(Y57=\"\",\"\",Underwriting!AD2)","v":2},{"$f":"IF(Z57=\"\",\"\",Underwriting!AE2)","v":2},{"$f":"IF(AA57=\"\",\"\",Underwriting!AF2)","v":2},{"$f":"IF(AB57=\"\",\"\",Underwriting!AG2)","v":2},{"$f":"IF(AC57=\"\",\"\",Underwriting!AH2)","v":2},{"$f":"IF(AD57=\"\",\"\",Underwriting!AI2)","v":2},{"$f":"IF(AE57=\"\",\"\",Underwriting!AJ2)","v":2},{"$f":"IF(AF57=\"\",\"\",Underwriting!AK2)","v":3},{"$f":"IF(AG57=\"\",\"\",Underwriting!AL2)","v":3},{"$f":"IF(AH57=\"\",\"\",Underwriting!AM2)","v":3},{"$f":"IF(AI57=\"\",\"\",Underwriting!AN2)","v":3},{"$f":"IF(AJ57=\"\",\"\",Underwriting!AO2)","v":3},{"$f":"IF(AK57=\"\",\"\",Underwriting!AP2)","v":3},{"$f":"IF(AL57=\"\",\"\",Underwriting!AQ2)","v":3},{"$f":"IF(AM57=\"\",\"\",Underwriting!AR2)","v":3},{"$f":"IF(AN57=\"\",\"\",Underwriting!AS2)","v":3},{"$f":"IF(AO57=\"\",\"\",Underwriting!AT2)","v":3},{"$f":"IF(AP57=\"\",\"\",Underwriting!AU2)","v":3},{"$f":"IF(AQ57=\"\",\"\",Underwriting!AV2)","v":3},{"$f":"IF(AR57=\"\",\"\",Underwriting!AW2)","v":4},{"$f":"IF(AS57=\"\",\"\",Underwriting!AX2)","v":4},{"$f":"IF(AT57=\"\",\"\",Underwriting!AY2)","v":4},{"$f":"IF(AU57=\"\",\"\",Underwriting!AZ2)","v":""},{"$f":"IF(AV57=\"\",\"\",Underwriting!BA2)","v":""},{"$f":"IF(AW57=\"\",\"\",Underwriting!BB2)","v":""},{"$f":"IF(AX57=\"\",\"\",Underwriting!BC2)","v":""},{"$f":"IF(AY57=\"\",\"\",Underwriting!BD2)","v":""},{"$f":"IF(AZ57=\"\",\"\",Underwriting!BE2)","v":""},{"$f":"IF(BA57=\"\",\"\",Underwriting!BF2)","v":""},{"$f":"IF(BB57=\"\",\"\",Underwriting!BG2)","v":""},{"$f":"IF(BC57=\"\",\"\",Underwriting!BH2)","v":""},{"$f":"IF(BD57=\"\",\"\",Underwriting!BI2)","v":""},{"$f":"IF(BE57=\"\",\"\",Underwriting!BJ2)","v":""},{"$f":"IF(BF57=\"\",\"\",Underwriting!BK2)","v":""},{"$f":"IF(BG57=\"\",\"\",Underwriting!BL2)","v":""},{"$f":"IF(BH57=\"\",\"\",Underwriting!BM2)","v":""},{"$f":"IF(BI57=\"\",\"\",Underwriting!BN2)","v":""},{"$f":"IF(BJ57=\"\",\"\",Underwriting!BO2)","v":""},{"$f":"IF(BK57=\"\",\"\",Underwriting!BP2)","v":""},{"$f":"IF(BL57=\"\",\"\",Underwriting!BQ2)","v":""},{"$f":"IF(BM57=\"\",\"\",Underwriting!BR2)","v":""},{"$f":"IF(BN57=\"\",\"\",Underwriting!BS2)","v":""},{"$f":"IF(BO57=\"\",\"\",Underwriting!BT2)","v":""},{"$f":"IF(BP57=\"\",\"\",Underwriting!BU2)","v":""},{"$f":"IF(BQ57=\"\",\"\",Underwriting!BV2)","v":""},{"$f":"IF(BR57=\"\",\"\",Underwriting!BW2)","v":""},{"$f":"IF(BS57=\"\",\"\",Underwriting!BX2)","v":""},{"$f":"IF(BT57=\"\",\"\",Underwriting!BY2)","v":""},{"$f":"IF(BU57=\"\",\"\",Underwriting!BZ2)","v":""},{"$f":"IF(BV57=\"\",\"\",Underwriting!CA2)","v":""},{"$f":"IF(BW57=\"\",\"\",Underwriting!CB2)","v":""},{"$f":"IF(BX57=\"\",\"\",Underwriting!CC2)","v":""},{"$f":"IF(BY57=\"\",\"\",Underwriting!CD2)","v":""},{"$f":"IF(BZ57=\"\",\"\",Underwriting!CE2)","v":""},{"$f":"IF(CA57=\"\",\"\",Underwriting!CF2)","v":""},{"$f":"IF(CB57=\"\",\"\",Underwriting!CG2)","v":""},{"$f":"IF(CC57=\"\",\"\",Underwriting!CH2)","v":""},{"$f":"IF(CD57=\"\",\"\",Underwriting!CI2)","v":""},{"$f":"IF(CE57=\"\",\"\",Underwriting!CJ2)","v":""},{"$f":"IF(CF57=\"\",\"\",Underwriting!CK2)","v":""},{"$f":"IF(CG57=\"\",\"\",Underwriting!CL2)","v":""},{"$f":"IF(CH57=\"\",\"\",Underwriting!CM2)","v":""},{"$f":"IF(CI57=\"\",\"\",Underwriting!CN2)","v":""},{"$f":"IF(CJ57=\"\",\"\",Underwriting!CO2)","v":""},{"$f":"IF(CK57=\"\",\"\",Underwriting!CP2)","v":""},{"$f":"IF(CL57=\"\",\"\",Underwriting!CQ2)","v":""},{"$f":"IF(CM57=\"\",\"\",Underwriting!CR2)","v":""},{"$f":"IF(CN57=\"\",\"\",Underwriting!CS2)","v":""},{"$f":"IF(CO57=\"\",\"\",Underwriting!CT2)","v":""},{"$f":"IF(CP57=\"\",\"\",Underwriting!CU2)","v":""},{"$f":"IF(CQ57=\"\",\"\",Underwriting!CV2)","v":""},{"$f":"IF(CR57=\"\",\"\",Underwriting!CW2)","v":""},{"$f":"IF(CS57=\"\",\"\",Underwriting!CX2)","v":""},{"$f":"IF(CT57=\"\",\"\",Underwriting!CY2)","v":""},{"$f":"IF(CU57=\"\",\"\",Underwriting!CZ2)","v":""},{"$f":"IF(CV57=\"\",\"\",Underwriting!DA2)","v":""},{"$f":"IF(CW57=\"\",\"\",Underwriting!DB2)","v":""},{"$f":"IF(CX57=\"\",\"\",Underwriting!DC2)","v":""},{"$f":"IF(CY57=\"\",\"\",Underwriting!DD2)","v":""},{"$f":"IF(CZ57=\"\",\"\",Underwriting!DE2)","v":""},{"$f":"IF(DA57=\"\",\"\",Underwriting!DF2)","v":""},{"$f":"IF(DB57=\"\",\"\",Underwriting!DG2)","v":""},{"$f":"IF(DC57=\"\",\"\",Underwriting!DH2)","v":""},{"$f":"IF(DD57=\"\",\"\",Underwriting!DI2)","v":""},{"$f":"IF(DE57=\"\",\"\",Underwriting!DJ2)","v":""},{"$f":"IF(DF57=\"\",\"\",Underwriting!DK2)","v":""},{"$f":"IF(DG57=\"\",\"\",Underwriting!DL2)","v":""},{"$f":"IF(DH57=\"\",\"\",Underwriting!DM2)","v":""},{"$f":"IF(DI57=\"\",\"\",Underwriting!DN2)","v":""},{"$f":"IF(DJ57=\"\",\"\",Underwriting!DO2)","v":""},{"$f":"IF(DK57=\"\",\"\",Underwriting!DP2)","v":""},{"$f":"IF(DL57=\"\",\"\",Underwriting!DQ2)","v":""},{"$f":"IF(DM57=\"\",\"\",Underwriting!DR2)","v":""},{"$f":"IF(DN57=\"\",\"\",Underwriting!DS2)","v":""},{"$f":"IF(DO57=\"\",\"\",Underwriting!DT2)","v":""},{"$f":"IF(DP57=\"\",\"\",Underwriting!DU2)","v":""},{"$f":"IF(DQ57=\"\",\"\",Underwriting!DV2)","v":""},{"$f":"IF(DR57=\"\",\"\",Underwriting!DW2)","v":""},{"$f":"IF(DS57=\"\",\"\",Underwriting!DX2)","v":""},{"$f":"IF(DT57=\"\",\"\",Underwriting!DY2)","v":""},{"$f":"IF(DU57=\"\",\"\",Underwriting!DZ2)","v":""},{"$f":"IF(DV57=\"\",\"\",Underwriting!EA2)","v":""},{"$f":"IF(DW57=\"\",\"\",Underwriting!EB2)","v":""},{"$f":"IF(DX57=\"\",\"\",Underwriting!EC2)","v":""},{"$f":"IF(DY57=\"\",\"\",Underwriting!ED2)","v":""},{"$f":"IF(DZ57=\"\",\"\",Underwriting!EE2)","v":""},{"$f":"IF(EA57=\"\",\"\",Underwriting!EF2)","v":""},{"$f":"IF(EB57=\"\",\"\",Underwriting!EG2)","v":""},{"$f":"IF(EC57=\"\",\"\",Underwriting!EH2)","v":""},{"$f":"IF(ED57=\"\",\"\",Underwriting!EI2)","v":""},{"$f":"IF(EE57=\"\",\"\",Underwriting!EJ2)","v":""},{"$f":"IF(EF57=\"\",\"\",Underwriting!EK2)","v":""},{"$f":"IF(EG57=\"\",\"\",Underwriting!EL2)","v":""},{"$f":"IF(EH57=\"\",\"\",Underwriting!EM2)","v":""},{"$f":"IF(EI57=\"\",\"\",Underwriting!EN2)","v":""}]
[null,"MONTHLY DEVELOPMENT CASH FLOWS",null,null,null,null,{"$f":"Underwriting!L223","v":0},{"$f":"Underwriting!M223","v":1},{"$f":"Underwriting!N223","v":2},{"$f":"Underwriting!O223","v":3},{"$f":"Underwriting!P223","v":4},{"$f":"Underwriting!Q223","v":5},{"$f":"Underwriting!R223","v":6},{"$f":"Underwriting!S223","v":7},{"$f":"Underwriting!T223","v":8},{"$f":"Underwriting!U223","v":9},{"$f":"Underwriting!V223","v":10},{"$f":"Underwriting!W223","v":11},{"$f":"Underwriting!X223","v":12},{"$f":"Underwriting!Y223","v":13},{"$f":"Underwriting!Z223","v":14},{"$f":"Underwriting!AA223","v":15},{"$f":"Underwriting!AB223","v":16},{"$f":"Underwriting!AC223","v":17},{"$f":"Underwriting!AD223","v":18},{"$f":"Underwriting!AE223","v":19},{"$f":"Underwriting!AF223","v":20},{"$f":"Underwriting!AG223","v":21},{"$f":"Underwriting!AH223","v":22},{"$f":"Underwriting!AI223","v":23},{"$f":"Underwriting!AJ223","v":24},{"$f":"Underwriting!AK223","v":25},{"$f":"Underwriting!AL223","v":26},{"$f":"Underwriting!AM223","v":27},{"$f":"Underwriting!AN223","v":28},{"$f":"Underwriting!AO223","v":29},{"$f":"Underwriting!AP223","v":30},{"$f":"Underwriting!AQ223","v":31},{"$f":"Underwriting!AR223","v":32},{"$f":"Underwriting!AS223","v":33},{"$f":"Underwriting!AT223","v":34},{"$f":"Underwriting!AU223","v":35},{"$f":"Underwriting!AV223","v":36},{"$f":"Underwriting!AW223","v":37},{"$f":"Underwriting!AX223","v":38},{"$f":"Underwriting!AY223","v":39},{"$f":"Underwriting!AZ223","v":""},{"$f":"Underwriting!BA223","v":""},{"$f":"Underwriting!BB223","v":""},{"$f":"Underwriting!BC223","v":""},{"$f":"Underwriting!BD223","v":""},{"$f":"Underwriting!BE223","v":""},{"$f":"Underwriting!BF223","v":""},{"$f":"Underwriting!BG223","v":""},{"$f":"Underwriting!BH223","v":""},{"$f":"Underwriting!BI223","v":""},{"$f":"Underwriting!BJ223","v":""},{"$f":"Underwriting!BK223","v":""},{"$f":"Underwriting!BL223","v":""},{"$f":"Underwriting!BM223","v":""},{"$f":"Underwriting!BN223","v":""},{"$f":"Underwriting!BO223","v":""},{"$f":"Underwriting!BP223","v":""},{"$f":"Underwriting!BQ223","v":""},{"$f":"Underwriting!BR223","v":""},{"$f":"Underwriting!BS223","v":""},{"$f":"Underwriting!BT223","v":""},{"$f":"Underwriting!BU223","v":""},{"$f":"Underwriting!BV223","v":""},{"$f":"Underwriting!BW223","v":""},{"$f":"Underwriting!BX223","v":""},{"$f":"Underwriting!BY223","v":""},{"$f":"Underwriting!BZ223","v":""},{"$f":"Underwriting!CA223","v":""},{"$f":"Underwriting!CB223","v":""},{"$f":"Underwriting!CC223","v":""},{"$f":"Underwriting!CD223","v":""},{"$f":"Underwriting!CE223","v":""},{"$f":"Underwriting!CF223","v":""},{"$f":"Underwriting!CG223","v":""},{"$f":"Underwriting!CH223","v":""},{"$f":"Underwriting!CI223","v":""},{"$f":"Underwriting!CJ223","v":""},{"$f":"Underwriting!CK223","v":""},{"$f":"Underwriting!CL223","v":""},{"$f":"Underwriting!CM223","v":""},{"$f":"Underwriting!CN223","v":""},{"$f":"Underwriting!CO223","v":""},{"$f":"Underwriting!CP223","v":""},{"$f":"Underwriting!CQ223","v":""},{"$f":"Underwriting!CR223","v":""},{"$f":"Underwriting!CS223","v":""},{"$f":"Underwriting!CT223","v":""},{"$f":"Underwriting!CU223","v":""},{"$f":"Underwriting!CV223","v":""},{"$f":"Underwriting!CW223","v":""},{"$f":"Underwriting!CX223","v":""},{"$f":"Underwriting!CY223","v":""},{"$f":"Underwriting!CZ223","v":""},{"$f":"Underwriting!DA223","v":""},{"$f":"Underwriting!DB223","v":""},{"$f":"Underwriting!DC223","v":""},{"$f":"Underwriting!DD223","v":""},{"$f":"Underwriting!DE223","v":""},{"$f":"Underwriting!DF223","v":""},{"$f":"Underwriting!DG223","v":""},{"$f":"Underwriting!DH223","v":""},{"$f":"Underwriting!DI223","v":""},{"$f":"Underwriting!DJ223","v":""},{"$f":"Underwriting!DK223","v":""},{"$f":"Underwriting!DL223","v":""},{"$f":"Underwriting!DM223","v":""},{"$f":"Underwriting!DN223","v":""},{"$f":"Underwriting!DO223","v":""},{"$f":"Underwriting!DP223","v":""},{"$f":"Underwriting!DQ223","v":""},{"$f":"Underwriting!DR223","v":""},{"$f":"Underwriting!DS223","v":""},{"$f":"Underwriting!DT223","v":""},{"$f":"Underwriting!DU223","v":""},{"$f":"Underwriting!DV223","v":""},{"$f":"Underwriting!DW223","v":""},{"$f":"Underwriting!DX223","v":""},{"$f":"Underwriting!DY223","v":""},{"$f":"Underwriting!DZ223","v":""},{"$f":"Underwriting!EA223","v":""},{"$f":"Underwriting!EB223","v":""},{"$f":"Underwriting!EC223","v":""},{"$f":"Underwriting!ED223","v":""},{"$f":"Underwriting!EE223","v":""},{"$f":"Underwriting!EF223","v":""},{"$f":"Underwriting!EG223","v":""},{"$f":"Underwriting!EH223","v":""},{"$f":"Underwriting!EI223","v":""},{"$f":"Underwriting!EJ223","v":""},{"$f":"Underwriting!EK223","v":""},{"$f":"Underwriting!EL223","v":""},{"$f":"Underwriting!EM223","v":""},{"$f":"Underwriting!EN223","v":""}]
[null,"Land Costs",null,null,null,null,{"$f":"IF(G$57=\"\",\"\",Underwriting!L31)","v":250100},{"$f":"IF(H$57=\"\",\"\",Underwriting!M31)","v":0},{"$f":"IF(I$57=\"\",\"\",Underwriting!N31)","v":0},{"$f":"IF(J$57=\"\",\"\",Underwriting!O31)","v":0},{"$f":"IF(K$57=\"\",\"\",Underwriting!P31)","v":0},{"$f":"IF(L$57=\"\",\"\",Underwriting!Q31)","v":20833.333333333332},{"$f":"IF(M$57=\"\",\"\",Underwriting!R31)","v":20833.333333333332},{"$f":"IF(N$57=\"\",\"\",Underwriting!S31)","v":20833.333333333332},{"$f":"IF(O$57=\"\",\"\",Underwriting!T31)","v":20833.333333333332},{"$f":"IF(P$57=\"\",\"\",Underwriting!U31)","v":20833.333333333332},{"$f":"IF(Q$57=\"\",\"\",Underwriting!V31)","v":20833.333333333332},{"$f":"IF(R$57=\"\",\"\",Underwriting!W31)","v":20833.333333333332},{"$f":"IF(S$57=\"\",\"\",Underwriting!X31)","v":20833.333333333332},{"$f":"IF(T$57=\"\",\"\",Underwriting!Y31)","v":20833.333333333332},{"$f":"IF(U$57=\"\",\"\",Underwriting!Z31)","v":20833.333333333332},{"$f":"IF(V$57=\"\",\"\",Underwriting!AA31)","v":20833.333333333332},{"$f":"IF(W$57=\"\",\"\",Underwriting!AB31)","v":20833.333333333332},{"$f":"IF(X$57=\"\",\"\",Underwriting!AC31)","v":21354.166666666664},{"$f":"IF(Y$57=\"\",\"\",Underwriting!AD31)","v":21354.166666666664},{"$f":"IF(Z$57=\"\",\"\",Underwriting!AE31)","v":21354.166666666664},{"$f":"IF(AA$57=\"\",\"\",Underwriting!AF31)","v":21354.166666666664},{"$f":"IF(AB$57=\"\",\"\",Underwriting!AG31)","v":21354.166666666664},{"$f":"IF(AC$57=\"\",\"\",Underwriting!AH31)","v":21354.166666666664},{"$f":"IF(AD$57=\"\",\"\",Underwriting!AI31)","v":0},{"$f":"IF(AE$57=\"\",\"\",Underwriting!AJ31)","v":0},{"$f":"IF(AF$57=\"\",\"\",Underwriting!AK31)","v":0},{"$f":"IF(AG$57=\"\",\"\",Underwriting!AL31)","v":0},{"$f":"IF(AH$57=\"\",\"\",Underwriting!AM31)","v":0},{"$f":"IF(AI$57=\"\",\"\",Underwriting!AN31)","v":0},{"$f":"IF(AJ$57=\"\",\"\",Underwriting!AO31)","v":0},{"$f":"IF(AK$57=\"\",\"\",Underwriting!AP31)","v":0},{"$f":"IF(AL$57=\"\",\"\",Underwriting!AQ31)","v":0},{"$f":"IF(AM$57=\"\",\"\",Underwriting!AR31)","v":0},{"$f":"IF(AN$57=\"\",\"\",Underwriting!AS31)","v":0},{"$f":"IF(AO$57=\"\",\"\",Underwriting!AT31)","v":0},{"$f":"IF(AP$57=\"\",\"\",Underwriting!AU31)","v":0},{"$f":"IF(AQ$57=\"\",\"\",Underwriting!AV31)","v":0},{"$f":"IF(AR$57=\"\",\"\",Underwriting!AW31)","v":0},{"$f":"IF(AS$57=\"\",\"\",Underwriting!AX31)","v":0},{"$f":"IF(AT$57=\"\",\"\",Underwriting!AY31)","v":0},{"$f":"IF(AU$57=\"\",\"\",Underwriting!AZ31)","v":""},{"$f":"IF(AV$57=\"\",\"\",Underwriting!BA31)","v":""},{"$f":"IF(AW$57=\"\",\"\",Underwriting!BB31)","v":""},{"$f":"IF(AX$57=\"\",\"\",Underwriting!BC31)","v":""},{"$f":"IF(AY$57=\"\",\"\",Underwriting!BD31)","v":""},{"$f":"IF(AZ$57=\"\",\"\",Underwriting!BE31)","v":""},{"$f":"IF(BA$57=\"\",\"\",Underwriting!BF31)","v":""},{"$f":"IF(BB$57=\"\",\"\",Underwriting!BG31)","v":""},{"$f":"IF(BC$57=\"\",\"\",Underwriting!BH31)","v":""},{"$f":"IF(BD$57=\"\",\"\",Underwriting!BI31)","v":""},{"$f":"IF(BE$57=\"\",\"\",Underwriting!BJ31)","v":""},{"$f":"IF(BF$57=\"\",\"\",Underwriting!BK31)","v":""},{"$f":"IF(BG$57=\"\",\"\",Underwriting!BL31)","v":""},{"$f":"IF(BH$57=\"\",\"\",Underwriting!BM31)","v":""},{"$f":"IF(BI$57=\"\",\"\",Underwriting!BN31)","v":""},{"$f":"IF(BJ$57=\"\",\"\",Underwriting!BO31)","v":""},{"$f":"IF(BK$57=\"\",\"\",Underwriting!BP31)","v":""},{"$f":"IF(BL$57=\"\",\"\",Underwriting!BQ31)","v":""},{"$f":"IF(BM$57=\"\",\"\",Underwriting!BR31)","v":""},{"$f":"IF(BN$57=\"\",\"\",Underwriting!BS31)","v":""},{"$f":"IF(BO$57=\"\",\"\",Underwriting!BT31)","v":""},{"$f":"IF(BP$57=\"\",\"\",Underwriting!BU31)","v":""},{"$f":"IF(BQ$57=\"\",\"\",Underwriting!BV31)","v":""},{"$f":"IF(BR$57=\"\",\"\",Underwriting!BW31)","v":""},{"$f":"IF(BS$57=\"\",\"\",Underwriting!BX31)","v":""},{"$f":"IF(BT$57=\"\",\"\",Underwriting!BY31)","v":""},{"$f":"IF(BU$57=\"\",\"\",Underwriting!BZ31)","v":""},{"$f":"IF(BV$57=\"\",\"\",Underwriting!CA31)","v":""},{"$f":"IF(BW$57=\"\",\"\",Underwriting!CB31)","v":""},{"$f":"IF(BX$57=\"\",\"\",Underwriting!CC31)","v":""},{"$f":"IF(BY$57=\"\",\"\",Underwriting!CD31)","v":""},{"$f":"IF(BZ$57=\"\",\"\",Underwriting!CE31)","v":""},{"$f":"IF(CA$57=\"\",\"\",Underwriting!CF31)","v":""},{"$f":"IF(CB$57=\"\",\"\",Underwriting!CG31)","v":""},{"$f":"IF(CC$57=\"\",\"\",Underwriting!CH31)","v":""},{"$f":"IF(CD$57=\"\",\"\",Underwriting!CI31)","v":""},{"$f":"IF(CE$57=\"\",\"\",Underwriting!CJ31)","v":""},{"$f":"IF(CF$57=\"\",\"\",Underwriting!CK31)","v":""},{"$f":"IF(CG$57=\"\",\"\",Underwriting!CL31)","v":""},{"$f":"IF(CH$57=\"\",\"\",Underwriting!CM31)","v":""},{"$f":"IF(CI$57=\"\",\"\",Underwriting!CN31)","v":""},{"$f":"IF(CJ$57=\"\",\"\",Underwriting!CO31)","v":""},{"$f":"IF(CK$57=\"\",\"\",Underwriting!CP31)","v":""},{"$f":"IF(CL$57=\"\",\"\",Underwriting!CQ31)","v":""},{"$f":"IF(CM$57=\"\",\"\",Underwriting!CR31)","v":""},{"$f":"IF(CN$57=\"\",\"\",Underwriting!CS31)","v":""},{"$f":"IF(CO$57=\"\",\"\",Underwriting!CT31)","v":""},{"$f":"IF(CP$57=\"\",\"\",Underwriting!CU31)","v":""},{"$f":"IF(CQ$57=\"\",\"\",Underwriting!CV31)","v":""},{"$f":"IF(CR$57=\"\",\"\",Underwriting!CW31)","v":""},{"$f":"IF(CS$57=\"\",\"\",Underwriting!CX31)","v":""},{"$f":"IF(CT$57=\"\",\"\",Underwriting!CY31)","v":""},{"$f":"IF(CU$57=\"\",\"\",Underwriting!CZ31)","v":""},{"$f":"IF(CV$57=\"\",\"\",Underwriting!DA31)","v":""},{"$f":"IF(CW$57=\"\",\"\",Underwriting!DB31)","v":""},{"$f":"IF(CX$57=\"\",\"\",Underwriting!DC31)","v":""},{"$f":"IF(CY$57=\"\",\"\",Underwriting!DD31)","v":""},{"$f":"IF(CZ$57=\"\",\"\",Underwriting!DE31)","v":""},{"$f":"IF(DA$57=\"\",\"\",Underwriting!DF31)","v":""},{"$f":"IF(DB$57=\"\",\"\",Underwriting!DG31)","v":""},{"$f":"IF(DC$57=\"\",\"\",Underwriting!DH31)","v":""},{"$f":"IF(DD$57=\"\",\"\",Underwriting!DI31)","v":""},{"$f":"IF(DE$57=\"\",\"\",Underwriting!DJ31)","v":""},{"$f":"IF(DF$57=\"\",\"\",Underwriting!DK31)","v":""},{"$f":"IF(DG$57=\"\",\"\",Underwriting!DL31)","v":""},{"$f":"IF(DH$57=\"\",\"\",Underwriting!DM31)","v":""},{"$f":"IF(DI$57=\"\",\"\",Underwriting!DN31)","v":""},{"$f":"IF(DJ$57=\"\",\"\",Underwriting!DO31)","v":""},{"$f":"IF(DK$57=\"\",\"\",Underwriting!DP31)","v":""},{"$f":"IF(DL$57=\"\",\"\",Underwriting!DQ31)","v":""},{"$f":"IF(DM$57=\"\",\"\",Underwriting!DR31)","v":""},{"$f":"IF(DN$57=\"\",\"\",Underwriting!DS31)","v":""},{"$f":"IF(DO$57=\"\",\"\",Underwriting!DT31)","v":""},{"$f":"IF(DP$57=\"\",\"\",Underwriting!DU31)","v":""},{"$f":"IF(DQ$57=\"\",\"\",Underwriting!DV31)","v":""},{"$f":"IF(DR$57=\"\",\"\",Underwriting!DW31)","v":""},{"$f":"IF(DS$57=\"\",\"\",Underwriting!DX31)","v":""},{"$f":"IF(DT$57=\"\",\"\",Underwriting!DY31)","v":""},{"$f":"IF(DU$57=\"\",\"\",Underwriting!DZ31)","v":""},{"$f":"IF(DV$57=\"\",\"\",Underwriting!EA31)","v":""},{"$f":"IF(DW$57=\"\",\"\",Underwriting!EB31)","v":""},{"$f":"IF(DX$57=\"\",\"\",Underwriting!EC31)","v":""},{"$f":"IF(DY$57=\"\",\"\",Underwriting!ED31)","v":""},{"$f":"IF(DZ$57=\"\",\"\",Underwriting!EE31)","v":""},{"$f":"IF(EA$57=\"\",\"\",Underwriting!EF31)","v":""},{"$f":"IF(EB$57=\"\",\"\",Underwriting!EG31)","v":""},{"$f":"IF(EC$57=\"\",\"\",Underwriting!EH31)","v":""},{"$f":"IF(ED$57=\"\",\"\",Underwriting!EI31)","v":""},{"$f":"IF(EE$57=\"\",\"\",Underwriting!EJ31)","v":""},{"$f":"IF(EF$57=\"\",\"\",Underwriting!EK31)","v":""},{"$f":"IF(EG$57=\"\",\"\",Underwriting!EL31)","v":""},{"$f":"IF(EH$57=\"\",\"\",Underwriting!EM31)","v":""},{"$f":"IF(EI$57=\"\",\"\",Underwriting!EN31)","v":""}]
[null,"Hard Costs",null,null,null,null,{"$f":"IF(G$57=\"\",\"\",Underwriting!L39)","v":0},{"$f":"IF(H$57=\"\",\"\",Underwriting!M39)","v":0},{"$f":"IF(I$57=\"\",\"\",Underwriting!N39)","v":0},{"$f":"IF(J$57=\"\",\"\",Underwriting!O39)","v":0},{"$f":"IF(K$57=\"\",\"\",Underwriting!P39)","v":0},{"$f":"IF(L$57=\"\",\"\",Underwriting!Q39)","v":324923.08644987317},{"$f":"IF(M$57=\"\",\"\",Underwriting!R39)","v":466459.25844670751},{"$f":"IF(N$57=\"\",\"\",Underwriting!S39)","v":645276.69651542685},{"$f":"IF(O$57=\"\",\"\",Underwriting!T39)","v":856006.30528763554},{"$f":"IF(P$57=\"\",\"\",Underwriting!U39)","v":1085904.2994021955},{"$f":"IF(Q$57=\"\",\"\",Underwriting!V39)","v":1315172.9383620035},{"$f":"IF(R$57=\"\",\"\",Underwriting!W39)","v":1519278.2027490053},{"$f":"IF(S$57=\"\",\"\",Underwriting!X39)","v":1673072.4857604376},{"$f":"IF(T$57=\"\",\"\",Underwriting!Y39)","v":1755831.7270267152},{"$f":"IF(U$57=\"\",\"\",Underwriting!Z39)","v":1755831.7270267152},{"$f":"IF(V$57=\"\",\"\",Underwriting!AA39)","v":1673072.4857604376},{"$f":"IF(W$57=\"\",\"\",Underwriting!AB39)","v":1519278.2027490053},{"$f":"IF(X$57=\"\",\"\",Underwriting!AC39)","v":1315172.9383620031},{"$f":"IF(Y$57=\"\",\"\",Underwriting!AD39)","v":1089904.2994021948},{"$f":"IF(Z$57=\"\",\"\",Underwriting!AE39)","v":860006.3052876367},{"$f":"IF(AA$57=\"\",\"\",Underwriting!AF39)","v":649276.69651542744},{"$f":"IF(AB$57=\"\",\"\",Underwriting!AG39)","v":497959.25844670669},{"$f":"IF(AC$57=\"\",\"\",Underwriting!AH39)","v":356423.08644987311},{"$f":"IF(AD$57=\"\",\"\",Underwriting!AI39)","v":0},{"$f":"IF(AE$57=\"\",\"\",Underwriting!AJ39)","v":0},{"$f":"IF(AF$57=\"\",\"\",Underwriting!AK39)","v":0},{"$f":"IF(AG$57=\"\",\"\",Underwriting!AL39)","v":0},{"$f":"IF(AH$57=\"\",\"\",Underwriting!AM39)","v":0},{"$f":"IF(AI$57=\"\",\"\",Underwriting!AN39)","v":0},{"$f":"IF(AJ$57=\"\",\"\",Underwriting!AO39)","v":0},{"$f":"IF(AK$57=\"\",\"\",Underwriting!AP39)","v":0},{"$f":"IF(AL$57=\"\",\"\",Underwriting!AQ39)","v":0},{"$f":"IF(AM$57=\"\",\"\",Underwriting!AR39)","v":0},{"$f":"IF(AN$57=\"\",\"\",Underwriting!AS39)","v":0},{"$f":"IF(AO$57=\"\",\"\",Underwriting!AT39)","v":0},{"$f":"IF(AP$57=\"\",\"\",Underwriting!AU39)","v":0},{"$f":"IF(AQ$57=\"\",\"\",Underwriting!AV39)","v":0},{"$f":"IF(AR$57=\"\",\"\",Underwriting!AW39)","v":0},{"$f":"IF(AS$57=\"\",\"\",Underwriting!AX39)","v":0},{"$f":"IF(AT$57=\"\",\"\",Underwriting!AY39)","v":0},{"$f":"IF(AU$57=\"\",\"\",Underwriting!AZ39)","v":""},{"$f":"IF(AV$57=\"\",\"\",Underwriting!BA39)","v":""},{"$f":"IF(AW$57=\"\",\"\",Underwriting!BB39)","v":""},{"$f":"IF(AX$57=\"\",\"\",Underwriting!BC39)","v":""},{"$f":"IF(AY$57=\"\",\"\",Underwriting!BD39)","v":""},{"$f":"IF(AZ$57=\"\",\"\",Underwriting!BE39)","v":""},{"$f":"IF(BA$57=\"\",\"\",Underwriting!BF39)","v":""},{"$f":"IF(BB$57=\"\",\"\",Underwriting!BG39)","v":""},{"$f":"IF(BC$57=\"\",\"\",Underwriting!BH39)","v":""},{"$f":"IF(BD$57=\"\",\"\",Underwriting!BI39)","v":""},{"$f":"IF(BE$57=\"\",\"\",Underwriting!BJ39)","v":""},{"$f":"IF(BF$57=\"\",\"\",Underwriting!BK39)","v":""},{"$f":"IF(BG$57=\"\",\"\",Underwriting!BL39)","v":""},{"$f":"IF(BH$57=\"\",\"\",Underwriting!BM39)","v":""},{"$f":"IF(BI$57=\"\",\"\",Underwriting!BN39)","v":""},{"$f":"IF(BJ$57=\"\",\"\",Underwriting!BO39)","v":""},{"$f":"IF(BK$57=\"\",\"\",Underwriting!BP39)","v":""},{"$f":"IF(BL$57=\"\",\"\",Underwriting!BQ39)","v":""},{"$f":"IF(BM$57=\"\",\"\",Underwriting!BR39)","v":""},{"$f":"IF(BN$57=\"\",\"\",Underwriting!BS39)","v":""},{"$f":"IF(BO$57=\"\",\"\",Underwriting!BT39)","v":""},{"$f":"IF(BP$57=\"\",\"\",Underwriting!BU39)","v":""},{"$f":"IF(BQ$57=\"\",\"\",Underwriting!BV39)","v":""},{"$f":"IF(BR$57=\"\",\"\",Underwriting!BW39)","v":""},{"$f":"IF(BS$57=\"\",\"\",Underwriting!BX39)","v":""},{"$f":"IF(BT$57=\"\",\"\",Underwriting!BY39)","v":""},{"$f":"IF(BU$57=\"\",\"\",Underwriting!BZ39)","v":""},{"$f":"IF(BV$57=\"\",\"\",Underwriting!CA39)","v":""},{"$f":"IF(BW$57=\"\",\"\",Underwriting!CB39)","v":""},{"$f":"IF(BX$57=\"\",\"\",Underwriting!CC39)","v":""},{"$f":"IF(BY$57=\"\",\"\",Underwriting!CD39)","v":""},{"$f":"IF(BZ$57=\"\",\"\",Underwriting!CE39)","v":""},{"$f":"IF(CA$57=\"\",\"\",Underwriting!CF39)","v":""},{"$f":"IF(CB$57=\"\",\"\",Underwriting!CG39)","v":""},{"$f":"IF(CC$57=\"\",\"\",Underwriting!CH39)","v":""},{"$f":"IF(CD$57=\"\",\"\",Underwriting!CI39)","v":""},{"$f":"IF(CE$57=\"\",\"\",Underwriting!CJ39)","v":""},{"$f":"IF(CF$57=\"\",\"\",Underwriting!CK39)","v":""},{"$f":"IF(CG$57=\"\",\"\",Underwriting!CL39)","v":""},{"$f":"IF(CH$57=\"\",\"\",Underwriting!CM39)","v":""},{"$f":"IF(CI$57=\"\",\"\",Underwriting!CN39)","v":""},{"$f":"IF(CJ$57=\"\",\"\",Underwriting!CO39)","v":""},{"$f":"IF(CK$57=\"\",\"\",Underwriting!CP39)","v":""},{"$f":"IF(CL$57=\"\",\"\",Underwriting!CQ39)","v":""},{"$f":"IF(CM$57=\"\",\"\",Underwriting!CR39)","v":""},{"$f":"IF(CN$57=\"\",\"\",Underwriting!CS39)","v":""},{"$f":"IF(CO$57=\"\",\"\",Underwriting!CT39)","v":""},{"$f":"IF(CP$57=\"\",\"\",Underwriting!CU39)","v":""},{"$f":"IF(CQ$57=\"\",\"\",Underwriting!CV39)","v":""},{"$f":"IF(CR$57=\"\",\"\",Underwriting!CW39)","v":""},{"$f":"IF(CS$57=\"\",\"\",Underwriting!CX39)","v":""},{"$f":"IF(CT$57=\"\",\"\",Underwriting!CY39)","v":""},{"$f":"IF(CU$57=\"\",\"\",Underwriting!CZ39)","v":""},{"$f":"IF(CV$57=\"\",\"\",Underwriting!DA39)","v":""},{"$f":"IF(CW$57=\"\",\"\",Underwriting!DB39)","v":""},{"$f":"IF(CX$57=\"\",\"\",Underwriting!DC39)","v":""},{"$f":"IF(CY$57=\"\",\"\",Underwriting!DD39)","v":""},{"$f":"IF(CZ$57=\"\",\"\",Underwriting!DE39)","v":""},{"$f":"IF(DA$57=\"\",\"\",Underwriting!DF39)","v":""},{"$f":"IF(DB$57=\"\",\"\",Underwriting!DG39)","v":""},{"$f":"IF(DC$57=\"\",\"\",Underwriting!DH39)","v":""},{"$f":"IF(DD$57=\"\",\"\",Underwriting!DI39)","v":""},{"$f":"IF(DE$57=\"\",\"\",Underwriting!DJ39)","v":""},{"$f":"IF(DF$57=\"\",\"\",Underwriting!DK39)","v":""},{"$f":"IF(DG$57=\"\",\"\",Underwriting!DL39)","v":""},{"$f":"IF(DH$57=\"\",\"\",Underwriting!DM39)","v":""},{"$f":"IF(DI$57=\"\",\"\",Underwriting!DN39)","v":""},{"$f":"IF(DJ$57=\"\",\"\",Underwriting!DO39)","v":""},{"$f":"IF(DK$57=\"\",\"\",Underwriting!DP39)","v":""},{"$f":"IF(DL$57=\"\",\"\",Underwriting!DQ39)","v":""},{"$f":"IF(DM$57=\"\",\"\",Underwriting!DR39)","v":""},{"$f":"IF(DN$57=\"\",\"\",Underwriting!DS39)","v":""},{"$f":"IF(DO$57=\"\",\"\",Underwriting!DT39)","v":""},{"$f":"IF(DP$57=\"\",\"\",Underwriting!DU39)","v":""},{"$f":"IF(DQ$57=\"\",\"\",Underwriting!DV39)","v":""},{"$f":"IF(DR$57=\"\",\"\",Underwriting!DW39)","v":""},{"$f":"IF(DS$57=\"\",\"\",Underwriting!DX39)","v":""},{"$f":"IF(DT$57=\"\",\"\",Underwriting!DY39)","v":""},{"$f":"IF(DU$57=\"\",\"\",Underwriting!DZ39)","v":""},{"$f":"IF(DV$57=\"\",\"\",Underwriting!EA39)","v":""},{"$f":"IF(DW$57=\"\",\"\",Underwriting!EB39)","v":""},{"$f":"IF(DX$57=\"\",\"\",Underwriting!EC39)","v":""},{"$f":"IF(DY$57=\"\",\"\",Underwriting!ED39)","v":""},{"$f":"IF(DZ$57=\"\",\"\",Underwriting!EE39)","v":""},{"$f":"IF(EA$57=\"\",\"\",Underwriting!EF39)","v":""},{"$f":"IF(EB$57=\"\",\"\",Underwriting!EG39)","v":""},{"$f":"IF(EC$57=\"\",\"\",Underwriting!EH39)","v":""},{"$f":"IF(ED$57=\"\",\"\",Underwriting!EI39)","v":""},{"$f":"IF(EE$57=\"\",\"\",Underwriting!EJ39)","v":""},{"$f":"IF(EF$57=\"\",\"\",Underwriting!EK39)","v":""},{"$f":"IF(EG$57=\"\",\"\",Underwriting!EL39)","v":""},{"$f":"IF(EH$57=\"\",\"\",Underwriting!EM39)","v":""},{"$f":"IF(EI$57=\"\",\"\",Underwriting!EN39)","v":""}]
[null,"Soft Costs",null,null,null,null,{"$f":"IF(G$57=\"\",\"\",Underwriting!L52)","v":303394.86956521741},{"$f":"IF(H$57=\"\",\"\",Underwriting!M52)","v":26127.16456521739},{"$f":"IF(I$57=\"\",\"\",Underwriting!N52)","v":35995.16456521739},{"$f":"IF(J$57=\"\",\"\",Underwriting!O52)","v":97787.831231884062},{"$f":"IF(K$57=\"\",\"\",Underwriting!P52)","v":205468.36456521743},{"$f":"IF(L$57=\"\",\"\",Underwriting!Q52)","v":523692.47982632852},{"$f":"IF(M$57=\"\",\"\",Underwriting!R52)","v":504811.81315966183},{"$f":"IF(N$57=\"\",\"\",Underwriting!S52)","v":141943.47982632849},{"$f":"IF(O$57=\"\",\"\",Underwriting!T52)","v":109478.47982632849},{"$f":"IF(P$57=\"\",\"\",Underwriting!U52)","v":324799.02982632851},{"$f":"IF(Q$57=\"\",\"\",Underwriting!V52)","v":70382.029826328508},{"$f":"IF(R$57=\"\",\"\",Underwriting!W52)","v":70382.029826328508},{"$f":"IF(S$57=\"\",\"\",Underwriting!X52)","v":70382.029826328508},{"$f":"IF(T$57=\"\",\"\",Underwriting!Y52)","v":65586.279826328508},{"$f":"IF(U$57=\"\",\"\",Underwriting!Z52)","v":65586.279826328508},{"$f":"IF(V$57=\"\",\"\",Underwriting!AA52)","v":65586.279826328508},{"$f":"IF(W$57=\"\",\"\",Underwriting!AB52)","v":65586.279826328508},{"$f":"IF(X$57=\"\",\"\",Underwriting!AC52)","v":65586.279826328508},{"$f":"IF(Y$57=\"\",\"\",Underwriting!AD52)","v":111986.27982632851},{"$f":"IF(Z$57=\"\",\"\",Underwriting!AE52)","v":111986.27982632851},{"$f":"IF(AA$57=\"\",\"\",Underwriting!AF52)","v":111986.27982632851},{"$f":"IF(AB$57=\"\",\"\",Underwriting!AG52)","v":111986.27982632851},{"$f":"IF(AC$57=\"\",\"\",Underwriting!AH52)","v":111986.27982632851},{"$f":"IF(AD$57=\"\",\"\",Underwriting!AI52)","v":16500},{"$f":"IF(AE$57=\"\",\"\",Underwriting!AJ52)","v":16500},{"$f":"IF(AF$57=\"\",\"\",Underwriting!AK52)","v":16500},{"$f":"IF(AG$57=\"\",\"\",Underwriting!AL52)","v":16500},{"$f":"IF(AH$57=\"\",\"\",Underwriting!AM52)","v":0},{"$f":"IF(AI$57=\"\",\"\",Underwriting!AN52)","v":0},{"$f":"IF(AJ$57=\"\",\"\",Underwriting!AO52)","v":0},{"$f":"IF(AK$57=\"\",\"\",Underwriting!AP52)","v":0},{"$f":"IF(AL$57=\"\",\"\",Underwriting!AQ52)","v":0},{"$f":"IF(AM$57=\"\",\"\",Underwriting!AR52)","v":0},{"$f":"IF(AN$57=\"\",\"\",Underwriting!AS52)","v":0},{"$f":"IF(AO$57=\"\",\"\",Underwriting!AT52)","v":0},{"$f":"IF(AP$57=\"\",\"\",Underwriting!AU52)","v":0},{"$f":"IF(AQ$57=\"\",\"\",Underwriting!AV52)","v":0},{"$f":"IF(AR$57=\"\",\"\",Underwriting!AW52)","v":0},{"$f":"IF(AS$57=\"\",\"\",Underwriting!AX52)","v":0},{"$f":"IF(AT$57=\"\",\"\",Underwriting!AY52)","v":0},{"$f":"IF(AU$57=\"\",\"\",Underwriting!AZ52)","v":""},{"$f":"IF(AV$57=\"\",\"\",Underwriting!BA52)","v":""},{"$f":"IF(AW$57=\"\",\"\",Underwriting!BB52)","v":""},{"$f":"IF(AX$57=\"\",\"\",Underwriting!BC52)","v":""},{"$f":"IF(AY$57=\"\",\"\",Underwriting!BD52)","v":""},{"$f":"IF(AZ$57=\"\",\"\",Underwriting!BE52)","v":""},{"$f":"IF(BA$57=\"\",\"\",Underwriting!BF52)","v":""},{"$f":"IF(BB$57=\"\",\"\",Underwriting!BG52)","v":""},{"$f":"IF(BC$57=\"\",\"\",Underwriting!BH52)","v":""},{"$f":"IF(BD$57=\"\",\"\",Underwriting!BI52)","v":""},{"$f":"IF(BE$57=\"\",\"\",Underwriting!BJ52)","v":""},{"$f":"IF(BF$57=\"\",\"\",Underwriting!BK52)","v":""},{"$f":"IF(BG$57=\"\",\"\",Underwriting!BL52)","v":""},{"$f":"IF(BH$57=\"\",\"\",Underwriting!BM52)","v":""},{"$f":"IF(BI$57=\"\",\"\",Underwriting!BN52)","v":""},{"$f":"IF(BJ$57=\"\",\"\",Underwriting!BO52)","v":""},{"$f":"IF(BK$57=\"\",\"\",Underwriting!BP52)","v":""},{"$f":"IF(BL$57=\"\",\"\",Underwriting!BQ52)","v":""},{"$f":"IF(BM$57=\"\",\"\",Underwriting!BR52)","v":""},{"$f":"IF(BN$57=\"\",\"\",Underwriting!BS52)","v":""},{"$f":"IF(BO$57=\"\",\"\",Underwriting!BT52)","v":""},{"$f":"IF(BP$57=\"\",\"\",Underwriting!BU52)","v":""},{"$f":"IF(BQ$57=\"\",\"\",Underwriting!BV52)","v":""},{"$f":"IF(BR$57=\"\",\"\",Underwriting!BW52)","v":""},{"$f":"IF(BS$57=\"\",\"\",Underwriting!BX52)","v":""},{"$f":"IF(BT$57=\"\",\"\",Underwriting!BY52)","v":""},{"$f":"IF(BU$57=\"\",\"\",Underwriting!BZ52)","v":""},{"$f":"IF(BV$57=\"\",\"\",Underwriting!CA52)","v":""},{"$f":"IF(BW$57=\"\",\"\",Underwriting!CB52)","v":""},{"$f":"IF(BX$57=\"\",\"\",Underwriting!CC52)","v":""},{"$f":"IF(BY$57=\"\",\"\",Underwriting!CD52)","v":""},{"$f":"IF(BZ$57=\"\",\"\",Underwriting!CE52)","v":""},{"$f":"IF(CA$57=\"\",\"\",Underwriting!CF52)","v":""},{"$f":"IF(CB$57=\"\",\"\",Underwriting!CG52)","v":""},{"$f":"IF(CC$57=\"\",\"\",Underwriting!CH52)","v":""},{"$f":"IF(CD$57=\"\",\"\",Underwriting!CI52)","v":""},{"$f":"IF(CE$57=\"\",\"\",Underwriting!CJ52)","v":""},{"$f":"IF(CF$57=\"\",\"\",Underwriting!CK52)","v":""},{"$f":"IF(CG$57=\"\",\"\",Underwriting!CL52)","v":""},{"$f":"IF(CH$57=\"\",\"\",Underwriting!CM52)","v":""},{"$f":"IF(CI$57=\"\",\"\",Underwriting!CN52)","v":""},{"$f":"IF(CJ$57=\"\",\"\",Underwriting!CO52)","v":""},{"$f":"IF(CK$57=\"\",\"\",Underwriting!CP52)","v":""},{"$f":"IF(CL$57=\"\",\"\",Underwriting!CQ52)","v":""},{"$f":"IF(CM$57=\"\",\"\",Underwriting!CR52)","v":""},{"$f":"IF(CN$57=\"\",\"\",Underwriting!CS52)","v":""},{"$f":"IF(CO$57=\"\",\"\",Underwriting!CT52)","v":""},{"$f":"IF(CP$57=\"\",\"\",Underwriting!CU52)","v":""},{"$f":"IF(CQ$57=\"\",\"\",Underwriting!CV52)","v":""},{"$f":"IF(CR$57=\"\",\"\",Underwriting!CW52)","v":""},{"$f":"IF(CS$57=\"\",\"\",Underwriting!CX52)","v":""},{"$f":"IF(CT$57=\"\",\"\",Underwriting!CY52)","v":""},{"$f":"IF(CU$57=\"\",\"\",Underwriting!CZ52)","v":""},{"$f":"IF(CV$57=\"\",\"\",Underwriting!DA52)","v":""},{"$f":"IF(CW$57=\"\",\"\",Underwriting!DB52)","v":""},{"$f":"IF(CX$57=\"\",\"\",Underwriting!DC52)","v":""},{"$f":"IF(CY$57=\"\",\"\",Underwriting!DD52)","v":""},{"$f":"IF(CZ$57=\"\",\"\",Underwriting!DE52)","v":""},{"$f":"IF(DA$57=\"\",\"\",Underwriting!DF52)","v":""},{"$f":"IF(DB$57=\"\",\"\",Underwriting!DG52)","v":""},{"$f":"IF(DC$57=\"\",\"\",Underwriting!DH52)","v":""},{"$f":"IF(DD$57=\"\",\"\",Underwriting!DI52)","v":""},{"$f":"IF(DE$57=\"\",\"\",Underwriting!DJ52)","v":""},{"$f":"IF(DF$57=\"\",\"\",Underwriting!DK52)","v":""},{"$f":"IF(DG$57=\"\",\"\",Underwriting!DL52)","v":""},{"$f":"IF(DH$57=\"\",\"\",Underwriting!DM52)","v":""},{"$f":"IF(DI$57=\"\",\"\",Underwriting!DN52)","v":""},{"$f":"IF(DJ$57=\"\",\"\",Underwriting!DO52)","v":""},{"$f":"IF(DK$57=\"\",\"\",Underwriting!DP52)","v":""},{"$f":"IF(DL$57=\"\",\"\",Underwriting!DQ52)","v":""},{"$f":"IF(DM$57=\"\",\"\",Underwriting!DR52)","v":""},{"$f":"IF(DN$57=\"\",\"\",Underwriting!DS52)","v":""},{"$f":"IF(DO$57=\"\",\"\",Underwriting!DT52)","v":""},{"$f":"IF(DP$57=\"\",\"\",Underwriting!DU52)","v":""},{"$f":"IF(DQ$57=\"\",\"\",Underwriting!DV52)","v":""},{"$f":"IF(DR$57=\"\",\"\",Underwriting!DW52)","v":""},{"$f":"IF(DS$57=\"\",\"\",Underwriting!DX52)","v":""},{"$f":"IF(DT$57=\"\",\"\",Underwriting!DY52)","v":""},{"$f":"IF(DU$57=\"\",\"\",Underwriting!DZ52)","v":""},{"$f":"IF(DV$57=\"\",\"\",Underwriting!EA52)","v":""},{"$f":"IF(DW$57=\"\",\"\",Underwriting!EB52)","v":""},{"$f":"IF(DX$57=\"\",\"\",Underwriting!EC52)","v":""},{"$f":"IF(DY$57=\"\",\"\",Underwriting!ED52)","v":""},{"$f":"IF(DZ$57=\"\",\"\",Underwriting!EE52)","v":""},{"$f":"IF(EA$57=\"\",\"\",Underwriting!EF52)","v":""},{"$f":"IF(EB$57=\"\",\"\",Underwriting!EG52)","v":""},{"$f":"IF(EC$57=\"\",\"\",Underwriting!EH52)","v":""},{"$f":"IF(ED$57=\"\",\"\",Underwriting!EI52)","v":""},{"$f":"IF(EE$57=\"\",\"\",Underwriting!EJ52)","v":""},{"$f":"IF(EF$57=\"\",\"\",Underwriting!EK52)","v":""},{"$f":"IF(EG$57=\"\",\"\",Underwriting!EL52)","v":""},{"$f":"IF(EH$57=\"\",\"\",Underwriting!EM52)","v":""},{"$f":"IF(EI$57=\"\",\"\",Underwriting!EN52)","v":""}]
[null,"TOTAL PROJECT COST BEFORE FINANCING",null,null,null,null,{"$f":"IF(G$57=\"\",\"\",SUM(G58:G60))","v":553494.86956521741},{"$f":"IF(H$57=\"\",\"\",SUM(H58:H60))","v":26127.16456521739},35995.16456521739,97787.831231884062,205468.36456521743,869448.899609535,992104.40493970271,808053.50967508869,986318.11844729737,1431536.6625618571,1406388.3015216654,1610493.5659086672,1764287.8489200994,1842251.3401863771,1842251.3401863771,1759492.0989200994,1605697.8159086672,1402113.3848549984,1223244.7458951902,993346.75178063184,782617.14300842257,631299.70493970183,489763.5329428683,16500,16500,16500,16500,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT$57=\"\",\"\",SUM(BT58:BT60))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EF$57=\"\",\"\",SUM(EF58:EF60))","v":""},"","",""]
[]
[null,"Carry Costs",null,null,null,null,{"$f":"IF(G$57=\"\",\"\",Underwriting!L60)","v":0},{"$f":"IF(H$57=\"\",\"\",Underwriting!M60)","v":0},{"$f":"IF(I$57=\"\",\"\",Underwriting!N60)","v":0},{"$f":"IF(J$57=\"\",\"\",Underwriting!O60)","v":0},{"$f":"IF(K$57=\"\",\"\",Underwriting!P60)","v":0},{"$f":"IF(L$57=\"\",\"\",Underwriting!Q60)","v":0},{"$f":"IF(M$57=\"\",\"\",Underwriting!R60)","v":0},{"$f":"IF(N$57=\"\",\"\",Underwriting!S60)","v":0},{"$f":"IF(O$57=\"\",\"\",Underwriting!T60)","v":0},{"$f":"IF(P$57=\"\",\"\",Underwriting!U60)","v":0},{"$f":"IF(Q$57=\"\",\"\",Underwriting!V60)","v":0},{"$f":"IF(R$57=\"\",\"\",Underwriting!W60)","v":0},{"$f":"IF(S$57=\"\",\"\",Underwriting!X60)","v":3427.7964107215189},{"$f":"IF(T$57=\"\",\"\",Underwriting!Y60)","v":12067.873166429719},{"$f":"IF(U$57=\"\",\"\",Underwriting!Z60)","v":21703.056950246042},{"$f":"IF(V$57=\"\",\"\",Underwriting!AA60)","v":31232.175867452901},{"$f":"IF(W$57=\"\",\"\",Underwriting!AB60)","v":38019.66581342744},{"$f":"IF(X$57=\"\",\"\",Underwriting!AC60)","v":46548.455870976286},{"$f":"IF(Y$57=\"\",\"\",Underwriting!AD60)","v":51313.109355661778},{"$f":"IF(Z$57=\"\",\"\",Underwriting!AE60)","v":58541.955799199357},{"$f":"IF(AA$57=\"\",\"\",Underwriting!AF60)","v":62990.454749670651},{"$f":"IF(AB$57=\"\",\"\",Underwriting!AG60)","v":60114.205533145578},{"$f":"IF(AC$57=\"\",\"\",Underwriting!AH60)","v":69459.94282344605},{"$f":"IF(AD$57=\"\",\"\",Underwriting!AI60)","v":58835.848394768509},{"$f":"IF(AE$57=\"\",\"\",Underwriting!AJ60)","v":29673.110151767425},{"$f":"IF(AF$57=\"\",\"\",Underwriting!AK60)","v":0},{"$f":"IF(AG$57=\"\",\"\",Underwriting!AL60)","v":0},{"$f":"IF(AH$57=\"\",\"\",Underwriting!AM60)","v":0},{"$f":"IF(AI$57=\"\",\"\",Underwriting!AN60)","v":0},{"$f":"IF(AJ$57=\"\",\"\",Underwriting!AO60)","v":0},{"$f":"IF(AK$57=\"\",\"\",Underwriting!AP60)","v":0},{"$f":"IF(AL$57=\"\",\"\",Underwriting!AQ60)","v":0},{"$f":"IF(AM$57=\"\",\"\",Underwriting!AR60)","v":0},{"$f":"IF(AN$57=\"\",\"\",Underwriting!AS60)","v":0},{"$f":"IF(AO$57=\"\",\"\",Underwriting!AT60)","v":0},{"$f":"IF(AP$57=\"\",\"\",Underwriting!AU60)","v":0},{"$f":"IF(AQ$57=\"\",\"\",Underwriting!AV60)","v":0},{"$f":"IF(AR$57=\"\",\"\",Underwriting!AW60)","v":0},{"$f":"IF(AS$57=\"\",\"\",Underwriting!AX60)","v":0},{"$f":"IF(AT$57=\"\",\"\",Underwriting!AY60)","v":0},{"$f":"IF(AU$57=\"\",\"\",Underwriting!AZ60)","v":""},{"$f":"IF(AV$57=\"\",\"\",Underwriting!BA60)","v":""},{"$f":"IF(AW$57=\"\",\"\",Underwriting!BB60)","v":""},{"$f":"IF(AX$57=\"\",\"\",Underwriting!BC60)","v":""},{"$f":"IF(AY$57=\"\",\"\",Underwriting!BD60)","v":""},{"$f":"IF(AZ$57=\"\",\"\",Underwriting!BE60)","v":""},{"$f":"IF(BA$57=\"\",\"\",Underwriting!BF60)","v":""},{"$f":"IF(BB$57=\"\",\"\",Underwriting!BG60)","v":""},{"$f":"IF(BC$57=\"\",\"\",Underwriting!BH60)","v":""},{"$f":"IF(BD$57=\"\",\"\",Underwriting!BI60)","v":""},{"$f":"IF(BE$57=\"\",\"\",Underwriting!BJ60)","v":""},{"$f":"IF(BF$57=\"\",\"\",Underwriting!BK60)","v":""},{"$f":"IF(BG$57=\"\",\"\",Underwriting!BL60)","v":""},{"$f":"IF(BH$57=\"\",\"\",Underwriting!BM60)","v":""},{"$f":"IF(BI$57=\"\",\"\",Underwriting!BN60)","v":""},{"$f":"IF(BJ$57=\"\",\"\",Underwriting!BO60)","v":""},{"$f":"IF(BK$57=\"\",\"\",Underwriting!BP60)","v":""},{"$f":"IF(BL$57=\"\",\"\",Underwriting!BQ60)","v":""},{"$f":"IF(BM$57=\"\",\"\",Underwriting!BR60)","v":""},{"$f":"IF(BN$57=\"\",\"\",Underwriting!BS60)","v":""},{"$f":"IF(BO$57=\"\",\"\",Underwriting!BT60)","v":""},{"$f":"IF(BP$57=\"\",\"\",Underwriting!BU60)","v":""},{"$f":"IF(BQ$57=\"\",\"\",Underwriting!BV60)","v":""},{"$f":"IF(BR$57=\"\",\"\",Underwriting!BW60)","v":""},{"$f":"IF(BS$57=\"\",\"\",Underwriting!BX60)","v":""},{"$f":"IF(BT$57=\"\",\"\",Underwriting!BY60)","v":""},{"$f":"IF(BU$57=\"\",\"\",Underwriting!BZ60)","v":""},{"$f":"IF(BV$57=\"\",\"\",Underwriting!CA60)","v":""},{"$f":"IF(BW$57=\"\",\"\",Underwriting!CB60)","v":""},{"$f":"IF(BX$57=\"\",\"\",Underwriting!CC60)","v":""},{"$f":"IF(BY$57=\"\",\"\",Underwriting!CD60)","v":""},{"$f":"IF(BZ$57=\"\",\"\",Underwriting!CE60)","v":""},{"$f":"IF(CA$57=\"\",\"\",Underwriting!CF60)","v":""},{"$f":"IF(CB$57=\"\",\"\",Underwriting!CG60)","v":""},{"$f":"IF(CC$57=\"\",\"\",Underwriting!CH60)","v":""},{"$f":"IF(CD$57=\"\",\"\",Underwriting!CI60)","v":""},{"$f":"IF(CE$57=\"\",\"\",Underwriting!CJ60)","v":""},{"$f":"IF(CF$57=\"\",\"\",Underwriting!CK60)","v":""},{"$f":"IF(CG$57=\"\",\"\",Underwriting!CL60)","v":""},{"$f":"IF(CH$57=\"\",\"\",Underwriting!CM60)","v":""},{"$f":"IF(CI$57=\"\",\"\",Underwriting!CN60)","v":""},{"$f":"IF(CJ$57=\"\",\"\",Underwriting!CO60)","v":""},{"$f":"IF(CK$57=\"\",\"\",Underwriting!CP60)","v":""},{"$f":"IF(CL$57=\"\",\"\",Underwriting!CQ60)","v":""},{"$f":"IF(CM$57=\"\",\"\",Underwriting!CR60)","v":""},{"$f":"IF(CN$57=\"\",\"\",Underwriting!CS60)","v":""},{"$f":"IF(CO$57=\"\",\"\",Underwriting!CT60)","v":""},{"$f":"IF(CP$57=\"\",\"\",Underwriting!CU60)","v":""},{"$f":"IF(CQ$57=\"\",\"\",Underwriting!CV60)","v":""},{"$f":"IF(CR$57=\"\",\"\",Underwriting!CW60)","v":""},{"$f":"IF(CS$57=\"\",\"\",Underwriting!CX60)","v":""},{"$f":"IF(CT$57=\"\",\"\",Underwriting!CY60)","v":""},{"$f":"IF(CU$57=\"\",\"\",Underwriting!CZ60)","v":""},{"$f":"IF(CV$57=\"\",\"\",Underwriting!DA60)","v":""},{"$f":"IF(CW$57=\"\",\"\",Underwriting!DB60)","v":""},{"$f":"IF(CX$57=\"\",\"\",Underwriting!DC60)","v":""},{"$f":"IF(CY$57=\"\",\"\",Underwriting!DD60)","v":""},{"$f":"IF(CZ$57=\"\",\"\",Underwriting!DE60)","v":""},{"$f":"IF(DA$57=\"\",\"\",Underwriting!DF60)","v":""},{"$f":"IF(DB$57=\"\",\"\",Underwriting!DG60)","v":""},{"$f":"IF(DC$57=\"\",\"\",Underwriting!DH60)","v":""},{"$f":"IF(DD$57=\"\",\"\",Underwriting!DI60)","v":""},{"$f":"IF(DE$57=\"\",\"\",Underwriting!DJ60)","v":""},{"$f":"IF(DF$57=\"\",\"\",Underwriting!DK60)","v":""},{"$f":"IF(DG$57=\"\",\"\",Underwriting!DL60)","v":""},{"$f":"IF(DH$57=\"\",\"\",Underwriting!DM60)","v":""},{"$f":"IF(DI$57=\"\",\"\",Underwriting!DN60)","v":""},{"$f":"IF(DJ$57=\"\",\"\",Underwriting!DO60)","v":""},{"$f":"IF(DK$57=\"\",\"\",Underwriting!DP60)","v":""},{"$f":"IF(DL$57=\"\",\"\",Underwriting!DQ60)","v":""},{"$f":"IF(DM$57=\"\",\"\",Underwriting!DR60)","v":""},{"$f":"IF(DN$57=\"\",\"\",Underwriting!DS60)","v":""},{"$f":"IF(DO$57=\"\",\"\",Underwriting!DT60)","v":""},{"$f":"IF(DP$57=\"\",\"\",Underwriting!DU60)","v":""},{"$f":"IF(DQ$57=\"\",\"\",Underwriting!DV60)","v":""},{"$f":"IF(DR$57=\"\",\"\",Underwriting!DW60)","v":""},{"$f":"IF(DS$57=\"\",\"\",Underwriting!DX60)","v":""},{"$f":"IF(DT$57=\"\",\"\",Underwriting!DY60)","v":""},{"$f":"IF(DU$57=\"\",\"\",Underwriting!DZ60)","v":""},{"$f":"IF(DV$57=\"\",\"\",Underwriting!EA60)","v":""},{"$f":"IF(DW$57=\"\",\"\",Underwriting!EB60)","v":""},{"$f":"IF(DX$57=\"\",\"\",Underwriting!EC60)","v":""},{"$f":"IF(DY$57=\"\",\"\",Underwriting!ED60)","v":""},{"$f":"IF(DZ$57=\"\",\"\",Underwriting!EE60)","v":""},{"$f":"IF(EA$57=\"\",\"\",Underwriting!EF60)","v":""},{"$f":"IF(EB$57=\"\",\"\",Underwriting!EG60)","v":""},{"$f":"IF(EC$57=\"\",\"\",Underwriting!EH60)","v":""},{"$f":"IF(ED$57=\"\",\"\",Underwriting!EI60)","v":""},{"$f":"IF(EE$57=\"\",\"\",Underwriting!EJ60)","v":""},{"$f":"IF(EF$57=\"\",\"\",Underwriting!EK60)","v":""},{"$f":"IF(EG$57=\"\",\"\",Underwriting!EL60)","v":""},{"$f":"IF(EH$57=\"\",\"\",Underwriting!EM60)","v":""},{"$f":"IF(EI$57=\"\",\"\",Underwriting!EN60)","v":""}]
[]
[null,"TOTAL PROJECT COST",null,null,null,null,{"$f":"IF(G$57=\"\",\"\",G63+G61)","v":553494.86956521741},{"$f":"IF(H$57=\"\",\"\",H63+H61)","v":26127.16456521739},35995.16456521739,97787.831231884062,205468.36456521743,869448.899609535,992104.40493970271,808053.50967508869,986318.11844729737,1431536.6625618571,1406388.3015216654,1610493.5659086672,1767715.6453308209,1854319.2133528069,1863954.397136623,1790724.2747875524,1643717.4817220946,1448661.8407259746,1274557.8552508519,1051888.7075798311,845607.59775809327,691413.9104728474,559223.47576631431,75335.848394768516,46173.110151767425,16500,16500,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT$57=\"\",\"\",BT63+BT61)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EF$57=\"\",\"\",EF63+EF61)","v":""},"","",""]
[]
[null,"SOURCES",null,null,null,null,{"$f":"IF(G$57=\"\",\"\",Underwriting!L62)","v":553494.86956521741},{"$f":"IF(H$57=\"\",\"\",Underwriting!M62)","v":26127.16456521739},{"$f":"IF(I$57=\"\",\"\",Underwriting!N62)","v":35995.16456521739},{"$f":"IF(J$57=\"\",\"\",Underwriting!O62)","v":97787.831231884062},{"$f":"IF(K$57=\"\",\"\",Underwriting!P62)","v":205468.36456521743},{"$f":"IF(L$57=\"\",\"\",Underwriting!Q62)","v":869448.89960953512},{"$f":"IF(M$57=\"\",\"\",Underwriting!R62)","v":992104.40493970271},{"$f":"IF(N$57=\"\",\"\",Underwriting!S62)","v":808053.50967508869},{"$f":"IF(O$57=\"\",\"\",Underwriting!T62)","v":986318.11844729737},{"$f":"IF(P$57=\"\",\"\",Underwriting!U62)","v":1431536.6625618574},{"$f":"IF(Q$57=\"\",\"\",Underwriting!V62)","v":1406388.3015216652},{"$f":"IF(R$57=\"\",\"\",Underwriting!W62)","v":1610493.5659086669},{"$f":"IF(S$57=\"\",\"\",Underwriting!X62)","v":1767715.6453308209},{"$f":"IF(T$57=\"\",\"\",Underwriting!Y62)","v":1854319.2133528066},{"$f":"IF(U$57=\"\",\"\",Underwriting!Z62)","v":1863954.397136623},{"$f":"IF(V$57=\"\",\"\",Underwriting!AA62)","v":1790724.2747875522},{"$f":"IF(W$57=\"\",\"\",Underwriting!AB62)","v":1643717.4817220946},{"$f":"IF(X$57=\"\",\"\",Underwriting!AC62)","v":1448661.8407259746},{"$f":"IF(Y$57=\"\",\"\",Underwriting!AD62)","v":1274557.8552508519},{"$f":"IF(Z$57=\"\",\"\",Underwriting!AE62)","v":1051888.7075798314},{"$f":"IF(AA$57=\"\",\"\",Underwriting!AF62)","v":845607.59775809327},{"$f":"IF(AB$57=\"\",\"\",Underwriting!AG62)","v":691413.9104728474},{"$f":"IF(AC$57=\"\",\"\",Underwriting!AH62)","v":559223.47576631431},{"$f":"IF(AD$57=\"\",\"\",Underwriting!AI62)","v":75335.848394768516},{"$f":"IF(AE$57=\"\",\"\",Underwriting!AJ62)","v":46173.110151767425},{"$f":"IF(AF$57=\"\",\"\",Underwriting!AK62)","v":16500},{"$f":"IF(AG$57=\"\",\"\",Underwriting!AL62)","v":16500},{"$f":"IF(AH$57=\"\",\"\",Underwriting!AM62)","v":0},{"$f":"IF(AI$57=\"\",\"\",Underwriting!AN62)","v":0},{"$f":"IF(AJ$57=\"\",\"\",Underwriting!AO62)","v":0},{"$f":"IF(AK$57=\"\",\"\",Underwriting!AP62)","v":0},{"$f":"IF(AL$57=\"\",\"\",Underwriting!AQ62)","v":0},{"$f":"IF(AM$57=\"\",\"\",Underwriting!AR62)","v":0},{"$f":"IF(AN$57=\"\",\"\",Underwriting!AS62)","v":0},{"$f":"IF(AO$57=\"\",\"\",Underwriting!AT62)","v":0},{"$f":"IF(AP$57=\"\",\"\",Underwriting!AU62)","v":0},{"$f":"IF(AQ$57=\"\",\"\",Underwriting!AV62)","v":0},{"$f":"IF(AR$57=\"\",\"\",Underwriting!AW62)","v":0},{"$f":"IF(AS$57=\"\",\"\",Underwriting!AX62)","v":0},{"$f":"IF(AT$57=\"\",\"\",Underwriting!AY62)","v":0},{"$f":"IF(AU$57=\"\",\"\",Underwriting!AZ62)","v":""},{"$f":"IF(AV$57=\"\",\"\",Underwriting!BA62)","v":""},{"$f":"IF(AW$57=\"\",\"\",Underwriting!BB62)","v":""},{"$f":"IF(AX$57=\"\",\"\",Underwriting!BC62)","v":""},{"$f":"IF(AY$57=\"\",\"\",Underwriting!BD62)","v":""},{"$f":"IF(AZ$57=\"\",\"\",Underwriting!BE62)","v":""},{"$f":"IF(BA$57=\"\",\"\",Underwriting!BF62)","v":""},{"$f":"IF(BB$57=\"\",\"\",Underwriting!BG62)","v":""},{"$f":"IF(BC$57=\"\",\"\",Underwriting!BH62)","v":""},{"$f":"IF(BD$57=\"\",\"\",Underwriting!BI62)","v":""},{"$f":"IF(BE$57=\"\",\"\",Underwriting!BJ62)","v":""},{"$f":"IF(BF$57=\"\",\"\",Underwriting!BK62)","v":""},{"$f":"IF(BG$57=\"\",\"\",Underwriting!BL62)","v":""},{"$f":"IF(BH$57=\"\",\"\",Underwriting!BM62)","v":""},{"$f":"IF(BI$57=\"\",\"\",Underwriting!BN62)","v":""},{"$f":"IF(BJ$57=\"\",\"\",Underwriting!BO62)","v":""},{"$f":"IF(BK$57=\"\",\"\",Underwriting!BP62)","v":""},{"$f":"IF(BL$57=\"\",\"\",Underwriting!BQ62)","v":""},{"$f":"IF(BM$57=\"\",\"\",Underwriting!BR62)","v":""},{"$f":"IF(BN$57=\"\",\"\",Underwriting!BS62)","v":""},{"$f":"IF(BO$57=\"\",\"\",Underwriting!BT62)","v":""},{"$f":"IF(BP$57=\"\",\"\",Underwriting!BU62)","v":""},{"$f":"IF(BQ$57=\"\",\"\",Underwriting!BV62)","v":""},{"$f":"IF(BR$57=\"\",\"\",Underwriting!BW62)","v":""},{"$f":"IF(BS$57=\"\",\"\",Underwriting!BX62)","v":""},{"$f":"IF(BT$57=\"\",\"\",Underwriting!BY62)","v":""},{"$f":"IF(BU$57=\"\",\"\",Underwriting!BZ62)","v":""},{"$f":"IF(BV$57=\"\",\"\",Underwriting!CA62)","v":""},{"$f":"IF(BW$57=\"\",\"\",Underwriting!CB62)","v":""},{"$f":"IF(BX$57=\"\",\"\",Underwriting!CC62)","v":""},{"$f":"IF(BY$57=\"\",\"\",Underwriting!CD62)","v":""},{"$f":"IF(BZ$57=\"\",\"\",Underwriting!CE62)","v":""},{"$f":"IF(CA$57=\"\",\"\",Underwriting!CF62)","v":""},{"$f":"IF(CB$57=\"\",\"\",Underwriting!CG62)","v":""},{"$f":"IF(CC$57=\"\",\"\",Underwriting!CH62)","v":""},{"$f":"IF(CD$57=\"\",\"\",Underwriting!CI62)","v":""},{"$f":"IF(CE$57=\"\",\"\",Underwriting!CJ62)","v":""},{"$f":"IF(CF$57=\"\",\"\",Underwriting!CK62)","v":""},{"$f":"IF(CG$57=\"\",\"\",Underwriting!CL62)","v":""},{"$f":"IF(CH$57=\"\",\"\",Underwriting!CM62)","v":""},{"$f":"IF(CI$57=\"\",\"\",Underwriting!CN62)","v":""},{"$f":"IF(CJ$57=\"\",\"\",Underwriting!CO62)","v":""},{"$f":"IF(CK$57=\"\",\"\",Underwriting!CP62)","v":""},{"$f":"IF(CL$57=\"\",\"\",Underwriting!CQ62)","v":""},{"$f":"IF(CM$57=\"\",\"\",Underwriting!CR62)","v":""},{"$f":"IF(CN$57=\"\",\"\",Underwriting!CS62)","v":""},{"$f":"IF(CO$57=\"\",\"\",Underwriting!CT62)","v":""},{"$f":"IF(CP$57=\"\",\"\",Underwriting!CU62)","v":""},{"$f":"IF(CQ$57=\"\",\"\",Underwriting!CV62)","v":""},{"$f":"IF(CR$57=\"\",\"\",Underwriting!CW62)","v":""},{"$f":"IF(CS$57=\"\",\"\",Underwriting!CX62)","v":""},{"$f":"IF(CT$57=\"\",\"\",Underwriting!CY62)","v":""},{"$f":"IF(CU$57=\"\",\"\",Underwriting!CZ62)","v":""},{"$f":"IF(CV$57=\"\",\"\",Underwriting!DA62)","v":""},{"$f":"IF(CW$57=\"\",\"\",Underwriting!DB62)","v":""},{"$f":"IF(CX$57=\"\",\"\",Underwriting!DC62)","v":""},{"$f":"IF(CY$57=\"\",\"\",Underwriting!DD62)","v":""},{"$f":"IF(CZ$57=\"\",\"\",Underwriting!DE62)","v":""},{"$f":"IF(DA$57=\"\",\"\",Underwriting!DF62)","v":""},{"$f":"IF(DB$57=\"\",\"\",Underwriting!DG62)","v":""},{"$f":"IF(DC$57=\"\",\"\",Underwriting!DH62)","v":""},{"$f":"IF(DD$57=\"\",\"\",Underwriting!DI62)","v":""},{"$f":"IF(DE$57=\"\",\"\",Underwriting!DJ62)","v":""},{"$f":"IF(DF$57=\"\",\"\",Underwriting!DK62)","v":""},{"$f":"IF(DG$57=\"\",\"\",Underwriting!DL62)","v":""},{"$f":"IF(DH$57=\"\",\"\",Underwriting!DM62)","v":""},{"$f":"IF(DI$57=\"\",\"\",Underwriting!DN62)","v":""},{"$f":"IF(DJ$57=\"\",\"\",Underwriting!DO62)","v":""},{"$f":"IF(DK$57=\"\",\"\",Underwriting!DP62)","v":""},{"$f":"IF(DL$57=\"\",\"\",Underwriting!DQ62)","v":""},{"$f":"IF(DM$57=\"\",\"\",Underwriting!DR62)","v":""},{"$f":"IF(DN$57=\"\",\"\",Underwriting!DS62)","v":""},{"$f":"IF(DO$57=\"\",\"\",Underwriting!DT62)","v":""},{"$f":"IF(DP$57=\"\",\"\",Underwriting!DU62)","v":""},{"$f":"IF(DQ$57=\"\",\"\",Underwriting!DV62)","v":""},{"$f":"IF(DR$57=\"\",\"\",Underwriting!DW62)","v":""},{"$f":"IF(DS$57=\"\",\"\",Underwriting!DX62)","v":""},{"$f":"IF(DT$57=\"\",\"\",Underwriting!DY62)","v":""},{"$f":"IF(DU$57=\"\",\"\",Underwriting!DZ62)","v":""},{"$f":"IF(DV$57=\"\",\"\",Underwriting!EA62)","v":""},{"$f":"IF(DW$57=\"\",\"\",Underwriting!EB62)","v":""},{"$f":"IF(DX$57=\"\",\"\",Underwriting!EC62)","v":""},{"$f":"IF(DY$57=\"\",\"\",Underwriting!ED62)","v":""},{"$f":"IF(DZ$57=\"\",\"\",Underwriting!EE62)","v":""},{"$f":"IF(EA$57=\"\",\"\",Underwriting!EF62)","v":""},{"$f":"IF(EB$57=\"\",\"\",Underwriting!EG62)","v":""},{"$f":"IF(EC$57=\"\",\"\",Underwriting!EH62)","v":""},{"$f":"IF(ED$57=\"\",\"\",Underwriting!EI62)","v":""},{"$f":"IF(EE$57=\"\",\"\",Underwriting!EJ62)","v":""},{"$f":"IF(EF$57=\"\",\"\",Underwriting!EK62)","v":""},{"$f":"IF(EG$57=\"\",\"\",Underwriting!EL62)","v":""},{"$f":"IF(EH$57=\"\",\"\",Underwriting!EM62)","v":""},{"$f":"IF(EI$57=\"\",\"\",Underwriting!EN62)","v":""}]
[null,"USES",null,null,null,null,{"$f":"IF(G$57=\"\",\"\",Underwriting!L82)","v":553494.86956521741},{"$f":"IF(H$57=\"\",\"\",Underwriting!M82)","v":26127.16456521739},{"$f":"IF(I$57=\"\",\"\",Underwriting!N82)","v":35995.16456521739},{"$f":"IF(J$57=\"\",\"\",Underwriting!O82)","v":97787.831231884062},{"$f":"IF(K$57=\"\",\"\",Underwriting!P82)","v":205468.36456521743},{"$f":"IF(L$57=\"\",\"\",Underwriting!Q82)","v":869448.89960953512},{"$f":"IF(M$57=\"\",\"\",Underwriting!R82)","v":992104.40493970271},{"$f":"IF(N$57=\"\",\"\",Underwriting!S82)","v":808053.50967508869},{"$f":"IF(O$57=\"\",\"\",Underwriting!T82)","v":986318.11844729737},{"$f":"IF(P$57=\"\",\"\",Underwriting!U82)","v":1431536.6625618574},{"$f":"IF(Q$57=\"\",\"\",Underwriting!V82)","v":1406388.3015216652},{"$f":"IF(R$57=\"\",\"\",Underwriting!W82)","v":1610493.5659086669},{"$f":"IF(S$57=\"\",\"\",Underwriting!X82)","v":1767715.6453308207},{"$f":"IF(T$57=\"\",\"\",Underwriting!Y82)","v":1854319.2133528066},{"$f":"IF(U$57=\"\",\"\",Underwriting!Z82)","v":1863954.3971366228},{"$f":"IF(V$57=\"\",\"\",Underwriting!AA82)","v":1790724.2747875522},{"$f":"IF(W$57=\"\",\"\",Underwriting!AB82)","v":1643717.4817220944},{"$f":"IF(X$57=\"\",\"\",Underwriting!AC82)","v":1448661.8407259744},{"$f":"IF(Y$57=\"\",\"\",Underwriting!AD82)","v":1274557.8552508517},{"$f":"IF(Z$57=\"\",\"\",Underwriting!AE82)","v":1051888.7075798311},{"$f":"IF(AA$57=\"\",\"\",Underwriting!AF82)","v":845607.59775809327},{"$f":"IF(AB$57=\"\",\"\",Underwriting!AG82)","v":691413.9104728474},{"$f":"IF(AC$57=\"\",\"\",Underwriting!AH82)","v":559223.47576631431},{"$f":"IF(AD$57=\"\",\"\",Underwriting!AI82)","v":75335.848394768516},{"$f":"IF(AE$57=\"\",\"\",Underwriting!AJ82)","v":46173.110151767425},{"$f":"IF(AF$57=\"\",\"\",Underwriting!AK82)","v":16500},{"$f":"IF(AG$57=\"\",\"\",Underwriting!AL82)","v":16499.999999997905},{"$f":"IF(AH$57=\"\",\"\",Underwriting!AM82)","v":0},{"$f":"IF(AI$57=\"\",\"\",Underwriting!AN82)","v":0},{"$f":"IF(AJ$57=\"\",\"\",Underwriting!AO82)","v":0},{"$f":"IF(AK$57=\"\",\"\",Underwriting!AP82)","v":0},{"$f":"IF(AL$57=\"\",\"\",Underwriting!AQ82)","v":0},{"$f":"IF(AM$57=\"\",\"\",Underwriting!AR82)","v":0},{"$f":"IF(AN$57=\"\",\"\",Underwriting!AS82)","v":0},{"$f":"IF(AO$57=\"\",\"\",Underwriting!AT82)","v":0},{"$f":"IF(AP$57=\"\",\"\",Underwriting!AU82)","v":0},{"$f":"IF(AQ$57=\"\",\"\",Underwriting!AV82)","v":0},{"$f":"IF(AR$57=\"\",\"\",Underwriting!AW82)","v":0},{"$f":"IF(AS$57=\"\",\"\",Underwriting!AX82)","v":0},{"$f":"IF(AT$57=\"\",\"\",Underwriting!AY82)","v":0},{"$f":"IF(AU$57=\"\",\"\",Underwriting!AZ82)","v":""},{"$f":"IF(AV$57=\"\",\"\",Underwriting!BA82)","v":""},{"$f":"IF(AW$57=\"\",\"\",Underwriting!BB82)","v":""},{"$f":"IF(AX$57=\"\",\"\",Underwriting!BC82)","v":""},{"$f":"IF(AY$57=\"\",\"\",Underwriting!BD82)","v":""},{"$f":"IF(AZ$57=\"\",\"\",Underwriting!BE82)","v":""},{"$f":"IF(BA$57=\"\",\"\",Underwriting!BF82)","v":""},{"$f":"IF(BB$57=\"\",\"\",Underwriting!BG82)","v":""},{"$f":"IF(BC$57=\"\",\"\",Underwriting!BH82)","v":""},{"$f":"IF(BD$57=\"\",\"\",Underwriting!BI82)","v":""},{"$f":"IF(BE$57=\"\",\"\",Underwriting!BJ82)","v":""},{"$f":"IF(BF$57=\"\",\"\",Underwriting!BK82)","v":""},{"$f":"IF(BG$57=\"\",\"\",Underwriting!BL82)","v":""},{"$f":"IF(BH$57=\"\",\"\",Underwriting!BM82)","v":""},{"$f":"IF(BI$57=\"\",\"\",Underwriting!BN82)","v":""},{"$f":"IF(BJ$57=\"\",\"\",Underwriting!BO82)","v":""},{"$f":"IF(BK$57=\"\",\"\",Underwriting!BP82)","v":""},{"$f":"IF(BL$57=\"\",\"\",Underwriting!BQ82)","v":""},{"$f":"IF(BM$57=\"\",\"\",Underwriting!BR82)","v":""},{"$f":"IF(BN$57=\"\",\"\",Underwriting!BS82)","v":""},{"$f":"IF(BO$57=\"\",\"\",Underwriting!BT82)","v":""},{"$f":"IF(BP$57=\"\",\"\",Underwriting!BU82)","v":""},{"$f":"IF(BQ$57=\"\",\"\",Underwriting!BV82)","v":""},{"$f":"IF(BR$57=\"\",\"\",Underwriting!BW82)","v":""},{"$f":"IF(BS$57=\"\",\"\",Underwriting!BX82)","v":""},{"$f":"IF(BT$57=\"\",\"\",Underwriting!BY82)","v":""},{"$f":"IF(BU$57=\"\",\"\",Underwriting!BZ82)","v":""},{"$f":"IF(BV$57=\"\",\"\",Underwriting!CA82)","v":""},{"$f":"IF(BW$57=\"\",\"\",Underwriting!CB82)","v":""},{"$f":"IF(BX$57=\"\",\"\",Underwriting!CC82)","v":""},{"$f":"IF(BY$57=\"\",\"\",Underwriting!CD82)","v":""},{"$f":"IF(BZ$57=\"\",\"\",Underwriting!CE82)","v":""},{"$f":"IF(CA$57=\"\",\"\",Underwriting!CF82)","v":""},{"$f":"IF(CB$57=\"\",\"\",Underwriting!CG82)","v":""},{"$f":"IF(CC$57=\"\",\"\",Underwriting!CH82)","v":""},{"$f":"IF(CD$57=\"\",\"\",Underwriting!CI82)","v":""},{"$f":"IF(CE$57=\"\",\"\",Underwriting!CJ82)","v":""},{"$f":"IF(CF$57=\"\",\"\",Underwriting!CK82)","v":""},{"$f":"IF(CG$57=\"\",\"\",Underwriting!CL82)","v":""},{"$f":"IF(CH$57=\"\",\"\",Underwriting!CM82)","v":""},{"$f":"IF(CI$57=\"\",\"\",Underwriting!CN82)","v":""},{"$f":"IF(CJ$57=\"\",\"\",Underwriting!CO82)","v":""},{"$f":"IF(CK$57=\"\",\"\",Underwriting!CP82)","v":""},{"$f":"IF(CL$57=\"\",\"\",Underwriting!CQ82)","v":""},{"$f":"IF(CM$57=\"\",\"\",Underwriting!CR82)","v":""},{"$f":"IF(CN$57=\"\",\"\",Underwriting!CS82)","v":""},{"$f":"IF(CO$57=\"\",\"\",Underwriting!CT82)","v":""},{"$f":"IF(CP$57=\"\",\"\",Underwriting!CU82)","v":""},{"$f":"IF(CQ$57=\"\",\"\",Underwriting!CV82)","v":""},{"$f":"IF(CR$57=\"\",\"\",Underwriting!CW82)","v":""},{"$f":"IF(CS$57=\"\",\"\",Underwriting!CX82)","v":""},{"$f":"IF(CT$57=\"\",\"\",Underwriting!CY82)","v":""},{"$f":"IF(CU$57=\"\",\"\",Underwriting!CZ82)","v":""},{"$f":"IF(CV$57=\"\",\"\",Underwriting!DA82)","v":""},{"$f":"IF(CW$57=\"\",\"\",Underwriting!DB82)","v":""},{"$f":"IF(CX$57=\"\",\"\",Underwriting!DC82)","v":""},{"$f":"IF(CY$57=\"\",\"\",Underwriting!DD82)","v":""},{"$f":"IF(CZ$57=\"\",\"\",Underwriting!DE82)","v":""},{"$f":"IF(DA$57=\"\",\"\",Underwriting!DF82)","v":""},{"$f":"IF(DB$57=\"\",\"\",Underwriting!DG82)","v":""},{"$f":"IF(DC$57=\"\",\"\",Underwriting!DH82)","v":""},{"$f":"IF(DD$57=\"\",\"\",Underwriting!DI82)","v":""},{"$f":"IF(DE$57=\"\",\"\",Underwriting!DJ82)","v":""},{"$f":"IF(DF$57=\"\",\"\",Underwriting!DK82)","v":""},{"$f":"IF(DG$57=\"\",\"\",Underwriting!DL82)","v":""},{"$f":"IF(DH$57=\"\",\"\",Underwriting!DM82)","v":""},{"$f":"IF(DI$57=\"\",\"\",Underwriting!DN82)","v":""},{"$f":"IF(DJ$57=\"\",\"\",Underwriting!DO82)","v":""},{"$f":"IF(DK$57=\"\",\"\",Underwriting!DP82)","v":""},{"$f":"IF(DL$57=\"\",\"\",Underwriting!DQ82)","v":""},{"$f":"IF(DM$57=\"\",\"\",Underwriting!DR82)","v":""},{"$f":"IF(DN$57=\"\",\"\",Underwriting!DS82)","v":""},{"$f":"IF(DO$57=\"\",\"\",Underwriting!DT82)","v":""},{"$f":"IF(DP$57=\"\",\"\",Underwriting!DU82)","v":""},{"$f":"IF(DQ$57=\"\",\"\",Underwriting!DV82)","v":""},{"$f":"IF(DR$57=\"\",\"\",Underwriting!DW82)","v":""},{"$f":"IF(DS$57=\"\",\"\",Underwriting!DX82)","v":""},{"$f":"IF(DT$57=\"\",\"\",Underwriting!DY82)","v":""},{"$f":"IF(DU$57=\"\",\"\",Underwriting!DZ82)","v":""},{"$f":"IF(DV$57=\"\",\"\",Underwriting!EA82)","v":""},{"$f":"IF(DW$57=\"\",\"\",Underwriting!EB82)","v":""},{"$f":"IF(DX$57=\"\",\"\",Underwriting!EC82)","v":""},{"$f":"IF(DY$57=\"\",\"\",Underwriting!ED82)","v":""},{"$f":"IF(DZ$57=\"\",\"\",Underwriting!EE82)","v":""},{"$f":"IF(EA$57=\"\",\"\",Underwriting!EF82)","v":""},{"$f":"IF(EB$57=\"\",\"\",Underwriting!EG82)","v":""},{"$f":"IF(EC$57=\"\",\"\",Underwriting!EH82)","v":""},{"$f":"IF(ED$57=\"\",\"\",Underwriting!EI82)","v":""},{"$f":"IF(EE$57=\"\",\"\",Underwriting!EJ82)","v":""},{"$f":"IF(EF$57=\"\",\"\",Underwriting!EK82)","v":""},{"$f":"IF(EG$57=\"\",\"\",Underwriting!EL82)","v":""},{"$f":"IF(EH$57=\"\",\"\",Underwriting!EM82)","v":""},{"$f":"IF(EI$57=\"\",\"\",Underwriting!EN82)","v":""}]
[]
[null,"MONTHLY OPERATING CASH FLOWS",null,null,null,null,{"$f":"+G57","v":0},{"$f":"+H57","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"+BT57","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"+EF57","v":""},"","",""]
[null,"Rental Income",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L128)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M128)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N128)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O128)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P128)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q128)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R128)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S128)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T128)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U128)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V128)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W128)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X128)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y128)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z128)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA128)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB128)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC128)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD128)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE128)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF128)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG128)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH128)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI128)","v":64243.159999999989},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ128)","v":98422.323461538443},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK128)","v":134360.73682692306},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL128)","v":169565.27519230772},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM128)","v":185089.09450000001},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN128)","v":185089.09450000001},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO128)","v":185089.09450000001},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP128)","v":185089.09450000001},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ128)","v":185089.09450000001},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR128)","v":185089.09450000001},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS128)","v":185089.09450000001},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT128)","v":185089.09450000001},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU128)","v":185089.09450000001},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV128)","v":185089.09450000001},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW128)","v":190641.76733500004},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX128)","v":190641.76733500004},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY128)","v":190641.76733500004},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ128)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA128)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB128)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC128)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD128)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE128)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF128)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG128)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH128)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI128)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ128)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK128)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL128)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM128)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN128)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO128)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP128)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ128)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR128)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS128)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT128)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU128)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV128)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW128)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX128)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY128)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ128)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA128)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB128)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC128)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD128)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE128)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF128)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG128)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH128)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI128)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ128)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK128)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL128)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM128)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN128)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO128)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP128)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ128)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR128)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS128)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT128)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU128)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV128)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW128)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX128)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY128)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ128)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA128)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB128)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC128)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD128)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE128)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF128)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG128)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH128)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI128)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ128)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK128)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL128)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM128)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN128)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO128)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP128)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ128)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR128)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS128)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT128)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU128)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV128)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW128)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX128)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY128)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ128)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA128)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB128)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC128)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED128)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE128)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF128)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG128)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH128)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI128)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ128)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK128)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL128)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM128)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN128)","v":""}]
[null,"Other Income",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L134)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M134)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N134)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O134)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P134)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q134)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R134)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S134)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T134)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U134)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V134)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W134)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X134)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y134)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z134)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA134)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB134)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC134)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD134)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE134)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF134)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG134)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH134)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI134)","v":3546.0153333333337},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ134)","v":5250.8303974358978},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK134)","v":7164.3148253846139},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL134)","v":8920.2743414102551},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM134)","v":9130.9894833333328},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN134)","v":9130.9894833333328},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO134)","v":9130.9894833333328},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP134)","v":9130.9894833333328},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ134)","v":9130.9894833333328},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR134)","v":9130.9894833333328},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS134)","v":9130.9894833333328},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT134)","v":9130.9894833333328},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU134)","v":9130.9894833333328},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV134)","v":9130.9894833333328},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW134)","v":9404.9191678333336},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX134)","v":9404.9191678333336},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY134)","v":9404.9191678333336},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ134)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA134)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB134)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC134)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD134)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE134)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF134)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG134)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH134)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI134)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ134)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK134)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL134)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM134)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN134)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO134)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP134)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ134)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR134)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS134)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT134)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU134)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV134)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW134)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX134)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY134)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ134)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA134)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB134)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC134)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD134)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE134)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF134)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG134)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH134)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI134)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ134)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK134)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL134)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM134)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN134)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO134)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP134)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ134)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR134)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS134)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT134)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU134)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV134)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW134)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX134)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY134)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ134)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA134)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB134)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC134)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD134)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE134)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF134)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG134)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH134)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI134)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ134)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK134)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL134)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM134)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN134)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO134)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP134)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ134)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR134)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS134)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT134)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU134)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV134)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW134)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX134)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY134)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ134)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA134)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB134)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC134)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED134)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE134)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF134)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG134)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH134)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI134)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ134)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK134)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL134)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM134)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN134)","v":""}]
[null,"Retail Income (Net of Expenses)",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L136)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M136)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N136)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O136)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P136)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q136)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R136)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S136)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T136)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U136)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V136)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W136)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X136)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y136)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z136)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA136)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB136)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC136)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD136)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE136)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF136)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG136)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH136)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI136)","v":0},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ136)","v":0},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK136)","v":0},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL136)","v":0},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM136)","v":0},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN136)","v":0},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO136)","v":0},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP136)","v":0},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ136)","v":4230.6666666666661},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR136)","v":4230.6666666666661},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS136)","v":4230.6666666666661},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT136)","v":4230.6666666666661},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU136)","v":4230.6666666666661},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV136)","v":4230.6666666666661},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW136)","v":4230.6666666666661},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX136)","v":4230.6666666666661},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY136)","v":4230.6666666666661},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ136)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA136)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB136)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC136)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD136)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE136)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF136)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG136)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH136)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI136)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ136)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK136)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL136)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM136)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN136)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO136)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP136)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ136)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR136)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS136)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT136)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU136)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV136)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW136)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX136)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY136)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ136)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA136)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB136)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC136)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD136)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE136)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF136)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG136)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH136)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI136)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ136)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK136)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL136)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM136)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN136)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO136)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP136)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ136)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR136)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS136)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT136)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU136)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV136)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW136)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX136)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY136)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ136)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA136)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB136)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC136)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD136)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE136)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF136)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG136)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH136)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI136)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ136)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK136)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL136)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM136)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN136)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO136)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP136)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ136)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR136)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS136)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT136)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU136)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV136)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW136)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX136)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY136)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ136)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA136)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB136)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC136)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED136)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE136)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF136)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG136)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH136)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI136)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ136)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK136)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL136)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM136)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN136)","v":""}]
[null,"TOTAL POTENTIAL INCOME",null,null,null,null,{"$f":"SUM(G71:G73)","v":0},{"$f":"SUM(H71:H73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67789.175333333318,103673.15385897434,141525.05165230768,178485.54953371797,194220.08398333334,194220.08398333334,194220.08398333334,194220.08398333334,198450.75065,198450.75065,198450.75065,198450.75065,198450.75065,198450.75065,204277.35316950004,204277.35316950004,204277.35316950004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT71:BT73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF71:EF73)","v":0},0,0,0]
[null,"- General Vacancy and Credit Loss",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L138)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M138)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N138)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O138)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P138)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q138)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R138)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S138)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T138)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U138)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V138)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W138)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X138)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y138)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z138)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA138)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB138)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC138)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD138)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE138)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF138)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG138)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH138)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI138)","v":-3389.4587666666662},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ138)","v":-5183.6576929487173},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK138)","v":-7076.2525826153842},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL138)","v":-8924.2774766858984},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM138)","v":-9711.0041991666676},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN138)","v":-9711.0041991666676},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO138)","v":-9711.0041991666676},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP138)","v":-9711.0041991666676},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ138)","v":-9922.5375325000005},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR138)","v":-9922.5375325000005},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS138)","v":-9922.5375325000005},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT138)","v":-9922.5375325000005},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU138)","v":-9922.5375325000005},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV138)","v":-9922.5375325000005},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW138)","v":-10213.867658475003},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX138)","v":-10213.867658475003},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY138)","v":-10213.867658475003},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ138)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA138)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB138)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC138)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD138)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE138)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF138)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG138)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH138)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI138)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ138)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK138)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL138)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM138)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN138)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO138)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP138)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ138)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR138)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS138)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT138)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU138)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV138)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW138)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX138)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY138)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ138)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA138)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB138)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC138)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD138)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE138)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF138)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG138)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH138)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI138)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ138)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK138)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL138)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM138)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN138)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO138)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP138)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ138)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR138)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS138)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT138)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU138)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV138)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW138)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX138)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY138)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ138)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA138)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB138)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC138)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD138)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE138)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF138)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG138)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH138)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI138)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ138)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK138)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL138)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM138)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN138)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO138)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP138)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ138)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR138)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS138)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT138)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU138)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV138)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW138)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX138)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY138)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ138)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA138)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB138)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC138)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED138)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE138)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF138)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG138)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH138)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI138)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ138)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK138)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL138)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM138)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN138)","v":""}]
[null,"EFFECTIVE GROSS REVENUE",null,null,null,null,{"$f":"SUM(G74:G75)","v":0},{"$f":"SUM(H74:H75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64399.716566666655,98489.496166025623,134448.79906969229,169561.27205703207,184509.07978416668,184509.07978416668,184509.07978416668,184509.07978416668,188528.21311750001,188528.21311750001,188528.21311750001,188528.21311750001,188528.21311750001,188528.21311750001,194063.48551102504,194063.48551102504,194063.48551102504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT74:BT75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF74:EF75)","v":0},0,0,0]
[]
[null,"OPERATING EXPENSES"]
[null,"Repairs and Maintenance",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L146)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M146)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N146)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O146)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P146)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q146)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R146)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S146)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T146)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U146)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V146)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W146)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X146)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y146)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z146)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA146)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB146)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC146)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD146)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE146)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF146)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG146)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH146)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI146)","v":2424.3625000000002},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ146)","v":2757.3793269230769},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK146)","v":3183.1080384615384},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL146)","v":3526.1153701923072},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM146)","v":3567.2762499999999},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN146)","v":3567.2762499999999},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO146)","v":3567.2762499999999},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP146)","v":3567.2762499999999},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ146)","v":3567.2762499999999},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR146)","v":3567.2762499999999},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS146)","v":3567.2762499999999},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT146)","v":3567.2762499999999},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU146)","v":3567.2762499999999},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV146)","v":3567.2762499999999},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW146)","v":3674.2945374999999},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX146)","v":3674.2945374999999},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY146)","v":3674.2945374999999},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ146)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA146)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB146)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC146)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD146)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE146)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF146)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG146)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH146)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI146)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ146)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK146)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL146)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM146)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN146)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO146)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP146)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ146)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR146)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS146)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT146)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU146)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV146)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW146)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX146)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY146)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ146)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA146)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB146)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC146)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD146)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE146)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF146)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG146)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH146)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI146)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ146)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK146)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL146)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM146)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN146)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO146)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP146)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ146)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR146)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS146)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT146)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU146)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV146)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW146)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX146)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY146)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ146)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA146)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB146)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC146)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD146)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE146)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF146)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG146)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH146)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI146)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ146)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK146)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL146)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM146)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN146)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO146)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP146)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ146)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR146)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS146)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT146)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU146)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV146)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW146)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX146)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY146)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ146)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA146)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB146)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC146)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED146)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE146)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF146)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG146)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH146)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI146)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ146)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK146)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL146)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM146)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN146)","v":""}]
[null,"Payroll",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L147)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M147)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N147)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O147)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P147)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q147)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R147)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S147)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T147)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U147)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V147)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W147)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X147)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y147)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z147)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA147)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB147)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC147)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD147)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE147)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF147)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG147)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH147)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI147)","v":4055.625},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ147)","v":4612.7163461538466},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK147)","v":5324.9019230769236},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL147)","v":5898.7060096153846},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM147)","v":5967.5625},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN147)","v":5967.5625},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO147)","v":5967.5625},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP147)","v":5967.5625},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ147)","v":5967.5625},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR147)","v":5967.5625},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS147)","v":5967.5625},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT147)","v":5967.5625},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU147)","v":5967.5625},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV147)","v":5967.5625},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW147)","v":6146.5893750000005},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX147)","v":6146.5893750000005},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY147)","v":6146.5893750000005},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ147)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA147)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB147)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC147)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD147)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE147)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF147)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG147)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH147)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI147)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ147)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK147)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL147)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM147)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN147)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO147)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP147)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ147)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR147)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS147)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT147)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU147)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV147)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW147)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX147)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY147)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ147)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA147)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB147)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC147)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD147)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE147)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF147)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG147)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH147)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI147)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ147)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK147)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL147)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM147)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN147)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO147)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP147)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ147)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR147)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS147)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT147)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU147)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV147)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW147)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX147)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY147)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ147)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA147)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB147)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC147)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD147)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE147)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF147)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG147)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH147)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI147)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ147)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK147)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL147)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM147)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN147)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO147)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP147)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ147)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR147)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS147)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT147)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU147)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV147)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW147)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX147)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY147)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ147)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA147)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB147)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC147)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED147)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE147)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF147)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG147)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH147)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI147)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ147)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK147)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL147)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM147)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN147)","v":""}]
[null,"General & Administrative",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L148)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M148)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N148)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O148)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P148)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q148)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R148)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S148)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T148)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U148)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V148)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W148)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X148)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y148)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z148)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA148)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB148)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC148)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD148)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE148)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF148)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG148)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH148)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI148)","v":4516.1998000000012},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ148)","v":4516.1998000000012},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK148)","v":4651.6857940000009},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL148)","v":4651.6857940000009},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM148)","v":4651.6857940000009},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN148)","v":4651.6857940000009},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO148)","v":4651.6857940000009},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP148)","v":4651.6857940000009},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ148)","v":4651.6857940000009},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR148)","v":4651.6857940000009},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS148)","v":4651.6857940000009},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT148)","v":4651.6857940000009},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU148)","v":4651.6857940000009},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV148)","v":4651.6857940000009},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW148)","v":4791.2363678200009},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX148)","v":4791.2363678200009},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY148)","v":4791.2363678200009},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ148)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA148)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB148)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC148)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD148)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE148)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF148)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG148)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH148)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI148)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ148)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK148)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL148)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM148)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN148)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO148)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP148)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ148)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR148)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS148)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT148)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU148)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV148)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW148)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX148)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY148)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ148)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA148)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB148)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC148)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD148)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE148)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF148)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG148)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH148)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI148)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ148)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK148)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL148)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM148)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN148)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO148)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP148)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ148)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR148)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS148)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT148)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU148)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV148)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW148)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX148)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY148)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ148)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA148)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB148)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC148)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD148)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE148)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF148)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG148)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH148)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI148)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ148)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK148)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL148)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM148)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN148)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO148)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP148)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ148)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR148)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS148)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT148)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU148)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV148)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW148)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX148)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY148)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ148)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA148)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB148)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC148)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED148)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE148)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF148)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG148)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH148)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI148)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ148)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK148)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL148)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM148)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN148)","v":""}]
[null,"Marketing",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L149)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M149)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N149)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O149)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P149)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q149)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R149)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S149)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T149)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U149)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V149)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W149)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X149)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y149)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z149)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA149)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB149)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC149)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD149)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE149)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF149)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG149)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH149)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI149)","v":5551.0270666666675},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ149)","v":5551.0270666666675},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK149)","v":5717.5578786666674},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL149)","v":5717.5578786666674},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM149)","v":5717.5578786666674},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN149)","v":5717.5578786666674},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO149)","v":5717.5578786666674},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP149)","v":5717.5578786666674},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ149)","v":5717.5578786666674},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR149)","v":5717.5578786666674},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS149)","v":5717.5578786666674},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT149)","v":5717.5578786666674},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU149)","v":5717.5578786666674},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV149)","v":5717.5578786666674},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW149)","v":5889.0846150266671},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX149)","v":5889.0846150266671},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY149)","v":5889.0846150266671},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ149)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA149)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB149)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC149)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD149)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE149)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF149)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG149)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH149)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI149)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ149)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK149)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL149)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM149)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN149)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO149)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP149)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ149)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR149)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS149)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT149)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU149)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV149)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW149)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX149)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY149)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ149)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA149)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB149)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC149)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD149)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE149)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF149)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG149)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH149)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI149)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ149)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK149)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL149)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM149)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN149)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO149)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP149)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ149)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR149)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS149)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT149)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU149)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV149)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW149)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX149)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY149)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ149)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA149)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB149)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC149)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD149)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE149)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF149)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG149)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH149)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI149)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ149)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK149)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL149)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM149)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN149)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO149)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP149)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ149)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR149)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS149)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT149)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU149)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV149)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW149)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX149)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY149)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ149)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA149)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB149)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC149)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED149)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE149)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF149)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG149)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH149)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI149)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ149)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK149)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL149)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM149)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN149)","v":""}]
[null,"Utilities",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L150)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M150)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N150)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O150)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P150)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q150)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R150)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S150)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T150)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U150)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V150)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W150)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X150)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y150)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z150)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA150)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB150)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC150)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD150)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE150)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF150)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG150)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH150)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI150)","v":1090.0833333333333},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ150)","v":1090.0833333333333},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK150)","v":1122.7858333333331},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL150)","v":1122.7858333333331},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM150)","v":1122.7858333333331},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN150)","v":1122.7858333333331},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO150)","v":1122.7858333333331},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP150)","v":1122.7858333333331},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ150)","v":1122.7858333333331},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR150)","v":1122.7858333333331},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS150)","v":1122.7858333333331},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT150)","v":1122.7858333333331},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU150)","v":1122.7858333333331},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV150)","v":1122.7858333333331},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW150)","v":1156.4694083333331},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX150)","v":1156.4694083333331},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY150)","v":1156.4694083333331},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ150)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA150)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB150)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC150)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD150)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE150)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF150)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG150)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH150)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI150)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ150)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK150)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL150)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM150)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN150)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO150)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP150)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ150)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR150)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS150)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT150)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU150)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV150)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW150)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX150)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY150)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ150)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA150)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB150)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC150)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD150)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE150)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF150)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG150)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH150)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI150)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ150)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK150)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL150)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM150)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN150)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO150)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP150)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ150)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR150)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS150)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT150)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU150)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV150)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW150)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX150)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY150)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ150)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA150)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB150)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC150)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD150)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE150)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF150)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG150)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH150)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI150)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ150)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK150)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL150)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM150)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN150)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO150)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP150)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ150)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR150)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS150)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT150)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU150)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV150)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW150)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX150)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY150)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ150)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA150)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB150)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC150)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED150)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE150)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF150)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG150)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH150)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI150)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ150)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK150)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL150)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM150)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN150)","v":""}]
[null,"Contract Services",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L151)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M151)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N151)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O151)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P151)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q151)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R151)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S151)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T151)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U151)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V151)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W151)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X151)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y151)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z151)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA151)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB151)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC151)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD151)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE151)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF151)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG151)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH151)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI151)","v":2004.38},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ151)","v":2279.7069230769234},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK151)","v":2631.6848615384615},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL151)","v":2915.2715923076926},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM151)","v":2949.3019999999997},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN151)","v":2949.3019999999997},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO151)","v":2949.3019999999997},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP151)","v":2949.3019999999997},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ151)","v":2949.3019999999997},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR151)","v":2949.3019999999997},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS151)","v":2949.3019999999997},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT151)","v":2949.3019999999997},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU151)","v":2949.3019999999997},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV151)","v":2949.3019999999997},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW151)","v":3037.7810599999998},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX151)","v":3037.7810599999998},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY151)","v":3037.7810599999998},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ151)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA151)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB151)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC151)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD151)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE151)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF151)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG151)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH151)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI151)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ151)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK151)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL151)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM151)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN151)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO151)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP151)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ151)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR151)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS151)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT151)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU151)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV151)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW151)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX151)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY151)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ151)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA151)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB151)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC151)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD151)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE151)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF151)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG151)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH151)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI151)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ151)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK151)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL151)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM151)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN151)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO151)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP151)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ151)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR151)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS151)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT151)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU151)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV151)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW151)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX151)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY151)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ151)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA151)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB151)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC151)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD151)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE151)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF151)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG151)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH151)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI151)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ151)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK151)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL151)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM151)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN151)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO151)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP151)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ151)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR151)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS151)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT151)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU151)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV151)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW151)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX151)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY151)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ151)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA151)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB151)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC151)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED151)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE151)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF151)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG151)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH151)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI151)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ151)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK151)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL151)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM151)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN151)","v":""}]
[null,"Make Ready Cost",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L152)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M152)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N152)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O152)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P152)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q152)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R152)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S152)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T152)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U152)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V152)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W152)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X152)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y152)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z152)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA152)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB152)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC152)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD152)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE152)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF152)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG152)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH152)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI152)","v":0},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ152)","v":0},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK152)","v":0},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL152)","v":0},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM152)","v":0},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN152)","v":0},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO152)","v":0},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP152)","v":0},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ152)","v":0},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR152)","v":0},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS152)","v":0},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT152)","v":0},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU152)","v":0},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV152)","v":0},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW152)","v":0},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX152)","v":0},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY152)","v":0},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ152)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA152)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB152)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC152)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD152)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE152)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF152)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG152)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH152)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI152)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ152)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK152)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL152)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM152)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN152)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO152)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP152)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ152)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR152)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS152)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT152)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU152)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV152)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW152)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX152)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY152)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ152)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA152)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB152)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC152)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD152)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE152)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF152)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG152)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH152)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI152)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ152)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK152)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL152)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM152)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN152)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO152)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP152)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ152)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR152)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS152)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT152)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU152)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV152)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW152)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX152)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY152)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ152)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA152)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB152)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC152)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD152)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE152)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF152)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG152)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH152)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI152)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ152)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK152)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL152)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM152)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN152)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO152)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP152)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ152)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR152)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS152)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT152)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU152)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV152)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW152)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX152)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY152)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ152)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA152)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB152)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC152)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED152)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE152)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF152)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG152)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH152)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI152)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ152)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK152)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL152)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM152)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN152)","v":""}]
[null,"Management Fee",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L153)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M153)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N153)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O153)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P153)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q153)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R153)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S153)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T153)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U153)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V153)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W153)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X153)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y153)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z153)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA153)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB153)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC153)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD153)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE153)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF153)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG153)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH153)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI153)","v":1931.9913421621175},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ153)","v":2954.6846481799594},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK153)","v":4033.4636488320898},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL153)","v":5086.8377540304682},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM153)","v":5535.2719499051109},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN153)","v":5535.2719499051109},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO153)","v":5535.2719499051109},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP153)","v":5535.2719499051109},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ153)","v":5655.8459402418057},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR153)","v":5655.8459402418057},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS153)","v":5655.8459402418057},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT153)","v":5655.8459402418057},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU153)","v":5655.8459402418057},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV153)","v":5655.8459402418057},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW153)","v":5821.9040987389599},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX153)","v":5821.9040987389599},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY153)","v":5821.9040987389599},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ153)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA153)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB153)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC153)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD153)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE153)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF153)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG153)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH153)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI153)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ153)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK153)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL153)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM153)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN153)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO153)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP153)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ153)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR153)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS153)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT153)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU153)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV153)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW153)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX153)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY153)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ153)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA153)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB153)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC153)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD153)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE153)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF153)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG153)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH153)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI153)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ153)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK153)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL153)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM153)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN153)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO153)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP153)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ153)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR153)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS153)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT153)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU153)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV153)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW153)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX153)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY153)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ153)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA153)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB153)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC153)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD153)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE153)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF153)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG153)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH153)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI153)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ153)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK153)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL153)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM153)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN153)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO153)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP153)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ153)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR153)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS153)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT153)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU153)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV153)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW153)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX153)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY153)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ153)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA153)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB153)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC153)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED153)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE153)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF153)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG153)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH153)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI153)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ153)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK153)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL153)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM153)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN153)","v":""}]
[null,"Insurance",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L154)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M154)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N154)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O154)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P154)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q154)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R154)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S154)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T154)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U154)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V154)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W154)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X154)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y154)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z154)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA154)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB154)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC154)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD154)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE154)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF154)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG154)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH154)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI154)","v":2060},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ154)","v":2060},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK154)","v":2121.7999999999997},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL154)","v":2121.7999999999997},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM154)","v":2121.7999999999997},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN154)","v":2121.7999999999997},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO154)","v":2121.7999999999997},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP154)","v":2121.7999999999997},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ154)","v":2121.7999999999997},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR154)","v":2121.7999999999997},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS154)","v":2121.7999999999997},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT154)","v":2121.7999999999997},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU154)","v":2121.7999999999997},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV154)","v":2121.7999999999997},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW154)","v":2185.4540000000002},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX154)","v":2185.4540000000002},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY154)","v":2185.4540000000002},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ154)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA154)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB154)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC154)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD154)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE154)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF154)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG154)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH154)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI154)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ154)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK154)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL154)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM154)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN154)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO154)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP154)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ154)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR154)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS154)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT154)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU154)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV154)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW154)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX154)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY154)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ154)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA154)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB154)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC154)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD154)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE154)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF154)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG154)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH154)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI154)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ154)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK154)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL154)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM154)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN154)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO154)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP154)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ154)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR154)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS154)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT154)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU154)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV154)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW154)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX154)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY154)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ154)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA154)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB154)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC154)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD154)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE154)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF154)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG154)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH154)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI154)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ154)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK154)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL154)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM154)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN154)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO154)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP154)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ154)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR154)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS154)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT154)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU154)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV154)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW154)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX154)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY154)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ154)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA154)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB154)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC154)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED154)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE154)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF154)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG154)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH154)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI154)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ154)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK154)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL154)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM154)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN154)","v":""}]
[null,"Property Taxes",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L155)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M155)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N155)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O155)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P155)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q155)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R155)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S155)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T155)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U155)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V155)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W155)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X155)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y155)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z155)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA155)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB155)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC155)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD155)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE155)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF155)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG155)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH155)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI155)","v":8368.75},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ155)","v":8368.75},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK155)","v":8619.8125},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL155)","v":8619.8125},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM155)","v":8619.8125},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN155)","v":8619.8125},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO155)","v":8619.8125},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP155)","v":8619.8125},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ155)","v":8619.8125},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR155)","v":8619.8125},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS155)","v":8619.8125},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT155)","v":8619.8125},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU155)","v":12929.71875},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV155)","v":12929.71875},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW155)","v":13317.610312500001},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX155)","v":13317.610312500001},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY155)","v":13317.610312500001},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ155)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA155)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB155)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC155)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD155)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE155)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF155)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG155)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH155)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI155)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ155)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK155)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL155)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM155)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN155)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO155)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP155)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ155)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR155)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS155)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT155)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU155)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV155)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW155)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX155)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY155)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ155)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA155)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB155)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC155)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD155)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE155)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF155)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG155)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH155)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI155)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ155)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK155)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL155)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM155)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN155)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO155)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP155)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ155)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR155)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS155)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT155)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU155)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV155)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW155)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX155)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY155)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ155)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA155)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB155)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC155)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD155)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE155)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF155)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG155)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH155)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI155)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ155)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK155)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL155)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM155)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN155)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO155)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP155)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ155)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR155)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS155)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT155)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU155)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV155)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW155)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX155)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY155)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ155)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA155)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB155)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC155)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED155)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE155)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF155)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG155)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH155)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI155)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ155)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK155)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL155)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM155)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN155)","v":""}]
[null,"TOTAL OPERATING EXPENSES",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",SUM(G79:G88))","v":0},{"$f":"IF(H$70=\"\",\"\",SUM(H79:H88))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32002.419042162117,34190.547444333803,37406.800477909012,39660.572732145854,40253.054705905102,40253.054705905102,40253.054705905102,40253.054705905102,40373.628696241802,40373.628696241802,40373.628696241802,40373.628696241802,44683.534946241802,44683.534946241802,46020.423774918963,46020.423774918963,46020.423774918963,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT$70=\"\",\"\",SUM(BT79:BT88))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EF$70=\"\",\"\",SUM(EF79:EF88))","v":""},"","",""]
[]
[null,"NET OPERATING INCOME",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",G76-G89)","v":0},{"$f":"IF(H$70=\"\",\"\",H76-H89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32397.297524504538,64298.948721691821,97041.998591783282,129900.69932488621,144256.02507826156,144256.02507826156,144256.02507826156,144256.02507826156,148154.58442125822,148154.58442125822,148154.58442125822,148154.58442125822,143844.67817125822,143844.67817125822,148043.06173610606,148043.06173610606,148043.06173610606,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT$70=\"\",\"\",BT76-BT89)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EF$70=\"\",\"\",EF76-EF89)","v":""},"","",""]
[]
[null,"CAPITAL EXPENDITURES",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",Underwriting!L164)","v":0},{"$f":"IF(H$70=\"\",\"\",Underwriting!M164)","v":0},{"$f":"IF(I$70=\"\",\"\",Underwriting!N164)","v":0},{"$f":"IF(J$70=\"\",\"\",Underwriting!O164)","v":0},{"$f":"IF(K$70=\"\",\"\",Underwriting!P164)","v":0},{"$f":"IF(L$70=\"\",\"\",Underwriting!Q164)","v":0},{"$f":"IF(M$70=\"\",\"\",Underwriting!R164)","v":0},{"$f":"IF(N$70=\"\",\"\",Underwriting!S164)","v":0},{"$f":"IF(O$70=\"\",\"\",Underwriting!T164)","v":0},{"$f":"IF(P$70=\"\",\"\",Underwriting!U164)","v":0},{"$f":"IF(Q$70=\"\",\"\",Underwriting!V164)","v":0},{"$f":"IF(R$70=\"\",\"\",Underwriting!W164)","v":0},{"$f":"IF(S$70=\"\",\"\",Underwriting!X164)","v":0},{"$f":"IF(T$70=\"\",\"\",Underwriting!Y164)","v":0},{"$f":"IF(U$70=\"\",\"\",Underwriting!Z164)","v":0},{"$f":"IF(V$70=\"\",\"\",Underwriting!AA164)","v":0},{"$f":"IF(W$70=\"\",\"\",Underwriting!AB164)","v":0},{"$f":"IF(X$70=\"\",\"\",Underwriting!AC164)","v":0},{"$f":"IF(Y$70=\"\",\"\",Underwriting!AD164)","v":0},{"$f":"IF(Z$70=\"\",\"\",Underwriting!AE164)","v":0},{"$f":"IF(AA$70=\"\",\"\",Underwriting!AF164)","v":0},{"$f":"IF(AB$70=\"\",\"\",Underwriting!AG164)","v":0},{"$f":"IF(AC$70=\"\",\"\",Underwriting!AH164)","v":0},{"$f":"IF(AD$70=\"\",\"\",Underwriting!AI164)","v":21711.23333333333},{"$f":"IF(AE$70=\"\",\"\",Underwriting!AJ164)","v":21882.899999999998},{"$f":"IF(AF$70=\"\",\"\",Underwriting!AK164)","v":22075.578666666665},{"$f":"IF(AG$70=\"\",\"\",Underwriting!AL164)","v":22252.39533333333},{"$f":"IF(AH$70=\"\",\"\",Underwriting!AM164)","v":22273.613333333331},{"$f":"IF(AI$70=\"\",\"\",Underwriting!AN164)","v":22273.613333333331},{"$f":"IF(AJ$70=\"\",\"\",Underwriting!AO164)","v":22807.467499999995},{"$f":"IF(AK$70=\"\",\"\",Underwriting!AP164)","v":22807.467499999995},{"$f":"IF(AL$70=\"\",\"\",Underwriting!AQ164)","v":22807.467499999995},{"$f":"IF(AM$70=\"\",\"\",Underwriting!AR164)","v":22807.467499999995},{"$f":"IF(AN$70=\"\",\"\",Underwriting!AS164)","v":22807.467499999995},{"$f":"IF(AO$70=\"\",\"\",Underwriting!AT164)","v":22807.467499999995},{"$f":"IF(AP$70=\"\",\"\",Underwriting!AU164)","v":22807.467499999995},{"$f":"IF(AQ$70=\"\",\"\",Underwriting!AV164)","v":22807.467499999995},{"$f":"IF(AR$70=\"\",\"\",Underwriting!AW164)","v":22835.050899999995},{"$f":"IF(AS$70=\"\",\"\",Underwriting!AX164)","v":22835.050899999995},{"$f":"IF(AT$70=\"\",\"\",Underwriting!AY164)","v":22835.050899999995},{"$f":"IF(AU$70=\"\",\"\",Underwriting!AZ164)","v":""},{"$f":"IF(AV$70=\"\",\"\",Underwriting!BA164)","v":""},{"$f":"IF(AW$70=\"\",\"\",Underwriting!BB164)","v":""},{"$f":"IF(AX$70=\"\",\"\",Underwriting!BC164)","v":""},{"$f":"IF(AY$70=\"\",\"\",Underwriting!BD164)","v":""},{"$f":"IF(AZ$70=\"\",\"\",Underwriting!BE164)","v":""},{"$f":"IF(BA$70=\"\",\"\",Underwriting!BF164)","v":""},{"$f":"IF(BB$70=\"\",\"\",Underwriting!BG164)","v":""},{"$f":"IF(BC$70=\"\",\"\",Underwriting!BH164)","v":""},{"$f":"IF(BD$70=\"\",\"\",Underwriting!BI164)","v":""},{"$f":"IF(BE$70=\"\",\"\",Underwriting!BJ164)","v":""},{"$f":"IF(BF$70=\"\",\"\",Underwriting!BK164)","v":""},{"$f":"IF(BG$70=\"\",\"\",Underwriting!BL164)","v":""},{"$f":"IF(BH$70=\"\",\"\",Underwriting!BM164)","v":""},{"$f":"IF(BI$70=\"\",\"\",Underwriting!BN164)","v":""},{"$f":"IF(BJ$70=\"\",\"\",Underwriting!BO164)","v":""},{"$f":"IF(BK$70=\"\",\"\",Underwriting!BP164)","v":""},{"$f":"IF(BL$70=\"\",\"\",Underwriting!BQ164)","v":""},{"$f":"IF(BM$70=\"\",\"\",Underwriting!BR164)","v":""},{"$f":"IF(BN$70=\"\",\"\",Underwriting!BS164)","v":""},{"$f":"IF(BO$70=\"\",\"\",Underwriting!BT164)","v":""},{"$f":"IF(BP$70=\"\",\"\",Underwriting!BU164)","v":""},{"$f":"IF(BQ$70=\"\",\"\",Underwriting!BV164)","v":""},{"$f":"IF(BR$70=\"\",\"\",Underwriting!BW164)","v":""},{"$f":"IF(BS$70=\"\",\"\",Underwriting!BX164)","v":""},{"$f":"IF(BT$70=\"\",\"\",Underwriting!BY164)","v":""},{"$f":"IF(BU$70=\"\",\"\",Underwriting!BZ164)","v":""},{"$f":"IF(BV$70=\"\",\"\",Underwriting!CA164)","v":""},{"$f":"IF(BW$70=\"\",\"\",Underwriting!CB164)","v":""},{"$f":"IF(BX$70=\"\",\"\",Underwriting!CC164)","v":""},{"$f":"IF(BY$70=\"\",\"\",Underwriting!CD164)","v":""},{"$f":"IF(BZ$70=\"\",\"\",Underwriting!CE164)","v":""},{"$f":"IF(CA$70=\"\",\"\",Underwriting!CF164)","v":""},{"$f":"IF(CB$70=\"\",\"\",Underwriting!CG164)","v":""},{"$f":"IF(CC$70=\"\",\"\",Underwriting!CH164)","v":""},{"$f":"IF(CD$70=\"\",\"\",Underwriting!CI164)","v":""},{"$f":"IF(CE$70=\"\",\"\",Underwriting!CJ164)","v":""},{"$f":"IF(CF$70=\"\",\"\",Underwriting!CK164)","v":""},{"$f":"IF(CG$70=\"\",\"\",Underwriting!CL164)","v":""},{"$f":"IF(CH$70=\"\",\"\",Underwriting!CM164)","v":""},{"$f":"IF(CI$70=\"\",\"\",Underwriting!CN164)","v":""},{"$f":"IF(CJ$70=\"\",\"\",Underwriting!CO164)","v":""},{"$f":"IF(CK$70=\"\",\"\",Underwriting!CP164)","v":""},{"$f":"IF(CL$70=\"\",\"\",Underwriting!CQ164)","v":""},{"$f":"IF(CM$70=\"\",\"\",Underwriting!CR164)","v":""},{"$f":"IF(CN$70=\"\",\"\",Underwriting!CS164)","v":""},{"$f":"IF(CO$70=\"\",\"\",Underwriting!CT164)","v":""},{"$f":"IF(CP$70=\"\",\"\",Underwriting!CU164)","v":""},{"$f":"IF(CQ$70=\"\",\"\",Underwriting!CV164)","v":""},{"$f":"IF(CR$70=\"\",\"\",Underwriting!CW164)","v":""},{"$f":"IF(CS$70=\"\",\"\",Underwriting!CX164)","v":""},{"$f":"IF(CT$70=\"\",\"\",Underwriting!CY164)","v":""},{"$f":"IF(CU$70=\"\",\"\",Underwriting!CZ164)","v":""},{"$f":"IF(CV$70=\"\",\"\",Underwriting!DA164)","v":""},{"$f":"IF(CW$70=\"\",\"\",Underwriting!DB164)","v":""},{"$f":"IF(CX$70=\"\",\"\",Underwriting!DC164)","v":""},{"$f":"IF(CY$70=\"\",\"\",Underwriting!DD164)","v":""},{"$f":"IF(CZ$70=\"\",\"\",Underwriting!DE164)","v":""},{"$f":"IF(DA$70=\"\",\"\",Underwriting!DF164)","v":""},{"$f":"IF(DB$70=\"\",\"\",Underwriting!DG164)","v":""},{"$f":"IF(DC$70=\"\",\"\",Underwriting!DH164)","v":""},{"$f":"IF(DD$70=\"\",\"\",Underwriting!DI164)","v":""},{"$f":"IF(DE$70=\"\",\"\",Underwriting!DJ164)","v":""},{"$f":"IF(DF$70=\"\",\"\",Underwriting!DK164)","v":""},{"$f":"IF(DG$70=\"\",\"\",Underwriting!DL164)","v":""},{"$f":"IF(DH$70=\"\",\"\",Underwriting!DM164)","v":""},{"$f":"IF(DI$70=\"\",\"\",Underwriting!DN164)","v":""},{"$f":"IF(DJ$70=\"\",\"\",Underwriting!DO164)","v":""},{"$f":"IF(DK$70=\"\",\"\",Underwriting!DP164)","v":""},{"$f":"IF(DL$70=\"\",\"\",Underwriting!DQ164)","v":""},{"$f":"IF(DM$70=\"\",\"\",Underwriting!DR164)","v":""},{"$f":"IF(DN$70=\"\",\"\",Underwriting!DS164)","v":""},{"$f":"IF(DO$70=\"\",\"\",Underwriting!DT164)","v":""},{"$f":"IF(DP$70=\"\",\"\",Underwriting!DU164)","v":""},{"$f":"IF(DQ$70=\"\",\"\",Underwriting!DV164)","v":""},{"$f":"IF(DR$70=\"\",\"\",Underwriting!DW164)","v":""},{"$f":"IF(DS$70=\"\",\"\",Underwriting!DX164)","v":""},{"$f":"IF(DT$70=\"\",\"\",Underwriting!DY164)","v":""},{"$f":"IF(DU$70=\"\",\"\",Underwriting!DZ164)","v":""},{"$f":"IF(DV$70=\"\",\"\",Underwriting!EA164)","v":""},{"$f":"IF(DW$70=\"\",\"\",Underwriting!EB164)","v":""},{"$f":"IF(DX$70=\"\",\"\",Underwriting!EC164)","v":""},{"$f":"IF(DY$70=\"\",\"\",Underwriting!ED164)","v":""},{"$f":"IF(DZ$70=\"\",\"\",Underwriting!EE164)","v":""},{"$f":"IF(EA$70=\"\",\"\",Underwriting!EF164)","v":""},{"$f":"IF(EB$70=\"\",\"\",Underwriting!EG164)","v":""},{"$f":"IF(EC$70=\"\",\"\",Underwriting!EH164)","v":""},{"$f":"IF(ED$70=\"\",\"\",Underwriting!EI164)","v":""},{"$f":"IF(EE$70=\"\",\"\",Underwriting!EJ164)","v":""},{"$f":"IF(EF$70=\"\",\"\",Underwriting!EK164)","v":""},{"$f":"IF(EG$70=\"\",\"\",Underwriting!EL164)","v":""},{"$f":"IF(EH$70=\"\",\"\",Underwriting!EM164)","v":""},{"$f":"IF(EI$70=\"\",\"\",Underwriting!EN164)","v":""}]
[]
[null,"CASH FLOW FROM OPERATIONS",null,null,null,null,{"$f":"IF(G$70=\"\",\"\",G91-G93)","v":0},{"$f":"IF(H$70=\"\",\"\",H91-H93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10686.064191171208,42416.048721691826,74966.419925116614,107648.30399155288,121982.41174492823,121982.41174492823,121448.55757826156,121448.55757826156,125347.11692125822,125347.11692125822,125347.11692125822,125347.11692125822,121037.21067125822,121037.21067125822,125208.01083610606,125208.01083610606,125208.01083610606,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT$70=\"\",\"\",BT91-BT93)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EF$70=\"\",\"\",EF91-EF93)","v":""},"","",""]
[]
[null,"MONTHLY PROPERTY-LEVEL CASH FLOWS",null,null,null,null,{"$f":"+G70","v":0},{"$f":"+H70","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"+BT70","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"+EF70","v":""},"","",""]
[]
[null,"Net Unlevered Cash Flow",null,null,null,null,{"$f":"IF(G$97=\"\",\"\",Underwriting!L240)","v":-553494.86956521741},{"$f":"IF(H$97=\"\",\"\",Underwriting!M240)","v":-26127.16456521739},{"$f":"IF(I$97=\"\",\"\",Underwriting!N240)","v":-35995.16456521739},{"$f":"IF(J$97=\"\",\"\",Underwriting!O240)","v":-97787.831231884062},{"$f":"IF(K$97=\"\",\"\",Underwriting!P240)","v":-205468.36456521743},{"$f":"IF(L$97=\"\",\"\",Underwriting!Q240)","v":-869448.899609535},{"$f":"IF(M$97=\"\",\"\",Underwriting!R240)","v":-992104.40493970271},{"$f":"IF(N$97=\"\",\"\",Underwriting!S240)","v":-808053.50967508869},{"$f":"IF(O$97=\"\",\"\",Underwriting!T240)","v":-986318.11844729737},{"$f":"IF(P$97=\"\",\"\",Underwriting!U240)","v":-1431536.6625618571},{"$f":"IF(Q$97=\"\",\"\",Underwriting!V240)","v":-1406388.3015216654},{"$f":"IF(R$97=\"\",\"\",Underwriting!W240)","v":-1610493.5659086672},{"$f":"IF(S$97=\"\",\"\",Underwriting!X240)","v":-1764287.8489200994},{"$f":"IF(T$97=\"\",\"\",Underwriting!Y240)","v":-1842251.3401863771},{"$f":"IF(U$97=\"\",\"\",Underwriting!Z240)","v":-1842251.3401863771},{"$f":"IF(V$97=\"\",\"\",Underwriting!AA240)","v":-1759492.0989200994},{"$f":"IF(W$97=\"\",\"\",Underwriting!AB240)","v":-1605697.8159086672},{"$f":"IF(X$97=\"\",\"\",Underwriting!AC240)","v":-1402113.3848549984},{"$f":"IF(Y$97=\"\",\"\",Underwriting!AD240)","v":-1223244.7458951902},{"$f":"IF(Z$97=\"\",\"\",Underwriting!AE240)","v":-993346.75178063184},{"$f":"IF(AA$97=\"\",\"\",Underwriting!AF240)","v":-782617.14300842257},{"$f":"IF(AB$97=\"\",\"\",Underwriting!AG240)","v":-631299.70493970183},{"$f":"IF(AC$97=\"\",\"\",Underwriting!AH240)","v":-489763.5329428683},{"$f":"IF(AD$97=\"\",\"\",Underwriting!AI240)","v":-5813.9358088287918},{"$f":"IF(AE$97=\"\",\"\",Underwriting!AJ240)","v":25916.048721691826},{"$f":"IF(AF$97=\"\",\"\",Underwriting!AK240)","v":58466.419925116614},{"$f":"IF(AG$97=\"\",\"\",Underwriting!AL240)","v":91148.303991552879},{"$f":"IF(AH$97=\"\",\"\",Underwriting!AM240)","v":121982.41174492823},{"$f":"IF(AI$97=\"\",\"\",Underwriting!AN240)","v":121982.41174492823},{"$f":"IF(AJ$97=\"\",\"\",Underwriting!AO240)","v":121448.55757826156},{"$f":"IF(AK$97=\"\",\"\",Underwriting!AP240)","v":121448.55757826156},{"$f":"IF(AL$97=\"\",\"\",Underwriting!AQ240)","v":125347.11692125822},{"$f":"IF(AM$97=\"\",\"\",Underwriting!AR240)","v":125347.11692125822},{"$f":"IF(AN$97=\"\",\"\",Underwriting!AS240)","v":125347.11692125822},{"$f":"IF(AO$97=\"\",\"\",Underwriting!AT240)","v":125347.11692125822},{"$f":"IF(AP$97=\"\",\"\",Underwriting!AU240)","v":121037.21067125822},{"$f":"IF(AQ$97=\"\",\"\",Underwriting!AV240)","v":121037.21067125822},{"$f":"IF(AR$97=\"\",\"\",Underwriting!AW240)","v":125208.01083610606},{"$f":"IF(AS$97=\"\",\"\",Underwriting!AX240)","v":125208.01083610606},{"$f":"IF(AT$97=\"\",\"\",Underwriting!AY240)","v":28972852.171539597},{"$f":"IF(AU$97=\"\",\"\",Underwriting!AZ240)","v":""},{"$f":"IF(AV$97=\"\",\"\",Underwriting!BA240)","v":""},{"$f":"IF(AW$97=\"\",\"\",Underwriting!BB240)","v":""},{"$f":"IF(AX$97=\"\",\"\",Underwriting!BC240)","v":""},{"$f":"IF(AY$97=\"\",\"\",Underwriting!BD240)","v":""},{"$f":"IF(AZ$97=\"\",\"\",Underwriting!BE240)","v":""},{"$f":"IF(BA$97=\"\",\"\",Underwriting!BF240)","v":""},{"$f":"IF(BB$97=\"\",\"\",Underwriting!BG240)","v":""},{"$f":"IF(BC$97=\"\",\"\",Underwriting!BH240)","v":""},{"$f":"IF(BD$97=\"\",\"\",Underwriting!BI240)","v":""},{"$f":"IF(BE$97=\"\",\"\",Underwriting!BJ240)","v":""},{"$f":"IF(BF$97=\"\",\"\",Underwriting!BK240)","v":""},{"$f":"IF(BG$97=\"\",\"\",Underwriting!BL240)","v":""},{"$f":"IF(BH$97=\"\",\"\",Underwriting!BM240)","v":""},{"$f":"IF(BI$97=\"\",\"\",Underwriting!BN240)","v":""},{"$f":"IF(BJ$97=\"\",\"\",Underwriting!BO240)","v":""},{"$f":"IF(BK$97=\"\",\"\",Underwriting!BP240)","v":""},{"$f":"IF(BL$97=\"\",\"\",Underwriting!BQ240)","v":""},{"$f":"IF(BM$97=\"\",\"\",Underwriting!BR240)","v":""},{"$f":"IF(BN$97=\"\",\"\",Underwriting!BS240)","v":""},{"$f":"IF(BO$97=\"\",\"\",Underwriting!BT240)","v":""},{"$f":"IF(BP$97=\"\",\"\",Underwriting!BU240)","v":""},{"$f":"IF(BQ$97=\"\",\"\",Underwriting!BV240)","v":""},{"$f":"IF(BR$97=\"\",\"\",Underwriting!BW240)","v":""},{"$f":"IF(BS$97=\"\",\"\",Underwriting!BX240)","v":""},{"$f":"IF(BT$97=\"\",\"\",Underwriting!BY240)","v":""},{"$f":"IF(BU$97=\"\",\"\",Underwriting!BZ240)","v":""},{"$f":"IF(BV$97=\"\",\"\",Underwriting!CA240)","v":""},{"$f":"IF(BW$97=\"\",\"\",Underwriting!CB240)","v":""},{"$f":"IF(BX$97=\"\",\"\",Underwriting!CC240)","v":""},{"$f":"IF(BY$97=\"\",\"\",Underwriting!CD240)","v":""},{"$f":"IF(BZ$97=\"\",\"\",Underwriting!CE240)","v":""},{"$f":"IF(CA$97=\"\",\"\",Underwriting!CF240)","v":""},{"$f":"IF(CB$97=\"\",\"\",Underwriting!CG240)","v":""},{"$f":"IF(CC$97=\"\",\"\",Underwriting!CH240)","v":""},{"$f":"IF(CD$97=\"\",\"\",Underwriting!CI240)","v":""},{"$f":"IF(CE$97=\"\",\"\",Underwriting!CJ240)","v":""},{"$f":"IF(CF$97=\"\",\"\",Underwriting!CK240)","v":""},{"$f":"IF(CG$97=\"\",\"\",Underwriting!CL240)","v":""},{"$f":"IF(CH$97=\"\",\"\",Underwriting!CM240)","v":""},{"$f":"IF(CI$97=\"\",\"\",Underwriting!CN240)","v":""},{"$f":"IF(CJ$97=\"\",\"\",Underwriting!CO240)","v":""},{"$f":"IF(CK$97=\"\",\"\",Underwriting!CP240)","v":""},{"$f":"IF(CL$97=\"\",\"\",Underwriting!CQ240)","v":""},{"$f":"IF(CM$97=\"\",\"\",Underwriting!CR240)","v":""},{"$f":"IF(CN$97=\"\",\"\",Underwriting!CS240)","v":""},{"$f":"IF(CO$97=\"\",\"\",Underwriting!CT240)","v":""},{"$f":"IF(CP$97=\"\",\"\",Underwriting!CU240)","v":""},{"$f":"IF(CQ$97=\"\",\"\",Underwriting!CV240)","v":""},{"$f":"IF(CR$97=\"\",\"\",Underwriting!CW240)","v":""},{"$f":"IF(CS$97=\"\",\"\",Underwriting!CX240)","v":""},{"$f":"IF(CT$97=\"\",\"\",Underwriting!CY240)","v":""},{"$f":"IF(CU$97=\"\",\"\",Underwriting!CZ240)","v":""},{"$f":"IF(CV$97=\"\",\"\",Underwriting!DA240)","v":""},{"$f":"IF(CW$97=\"\",\"\",Underwriting!DB240)","v":""},{"$f":"IF(CX$97=\"\",\"\",Underwriting!DC240)","v":""},{"$f":"IF(CY$97=\"\",\"\",Underwriting!DD240)","v":""},{"$f":"IF(CZ$97=\"\",\"\",Underwriting!DE240)","v":""},{"$f":"IF(DA$97=\"\",\"\",Underwriting!DF240)","v":""},{"$f":"IF(DB$97=\"\",\"\",Underwriting!DG240)","v":""},{"$f":"IF(DC$97=\"\",\"\",Underwriting!DH240)","v":""},{"$f":"IF(DD$97=\"\",\"\",Underwriting!DI240)","v":""},{"$f":"IF(DE$97=\"\",\"\",Underwriting!DJ240)","v":""},{"$f":"IF(DF$97=\"\",\"\",Underwriting!DK240)","v":""},{"$f":"IF(DG$97=\"\",\"\",Underwriting!DL240)","v":""},{"$f":"IF(DH$97=\"\",\"\",Underwriting!DM240)","v":""},{"$f":"IF(DI$97=\"\",\"\",Underwriting!DN240)","v":""},{"$f":"IF(DJ$97=\"\",\"\",Underwriting!DO240)","v":""},{"$f":"IF(DK$97=\"\",\"\",Underwriting!DP240)","v":""},{"$f":"IF(DL$97=\"\",\"\",Underwriting!DQ240)","v":""},{"$f":"IF(DM$97=\"\",\"\",Underwriting!DR240)","v":""},{"$f":"IF(DN$97=\"\",\"\",Underwriting!DS240)","v":""},{"$f":"IF(DO$97=\"\",\"\",Underwriting!DT240)","v":""},{"$f":"IF(DP$97=\"\",\"\",Underwriting!DU240)","v":""},{"$f":"IF(DQ$97=\"\",\"\",Underwriting!DV240)","v":""},{"$f":"IF(DR$97=\"\",\"\",Underwriting!DW240)","v":""},{"$f":"IF(DS$97=\"\",\"\",Underwriting!DX240)","v":""},{"$f":"IF(DT$97=\"\",\"\",Underwriting!DY240)","v":""},{"$f":"IF(DU$97=\"\",\"\",Underwriting!DZ240)","v":""},{"$f":"IF(DV$97=\"\",\"\",Underwriting!EA240)","v":""},{"$f":"IF(DW$97=\"\",\"\",Underwriting!EB240)","v":""},{"$f":"IF(DX$97=\"\",\"\",Underwriting!EC240)","v":""},{"$f":"IF(DY$97=\"\",\"\",Underwriting!ED240)","v":""},{"$f":"IF(DZ$97=\"\",\"\",Underwriting!EE240)","v":""},{"$f":"IF(EA$97=\"\",\"\",Underwriting!EF240)","v":""},{"$f":"IF(EB$97=\"\",\"\",Underwriting!EG240)","v":""},{"$f":"IF(EC$97=\"\",\"\",Underwriting!EH240)","v":""},{"$f":"IF(ED$97=\"\",\"\",Underwriting!EI240)","v":""},{"$f":"IF(EE$97=\"\",\"\",Underwriting!EJ240)","v":""},{"$f":"IF(EF$97=\"\",\"\",Underwriting!EK240)","v":""},{"$f":"IF(EG$97=\"\",\"\",Underwriting!EL240)","v":""},{"$f":"IF(EH$97=\"\",\"\",Underwriting!EM240)","v":""},{"$f":"IF(EI$97=\"\",\"\",Underwriting!EN240)","v":""}]
[null,"Net Levered Cash Flow",null,null,null,null,{"$f":"IF(G$97=\"\",\"\",Underwriting!L241)","v":-553494.86956521741},{"$f":"IF(H$97=\"\",\"\",Underwriting!M241)","v":-26127.16456521739},{"$f":"IF(I$97=\"\",\"\",Underwriting!N241)","v":-35995.16456521739},{"$f":"IF(J$97=\"\",\"\",Underwriting!O241)","v":-97787.831231884062},{"$f":"IF(K$97=\"\",\"\",Underwriting!P241)","v":-205468.36456521743},{"$f":"IF(L$97=\"\",\"\",Underwriting!Q241)","v":-869448.899609535},{"$f":"IF(M$97=\"\",\"\",Underwriting!R241)","v":-992104.40493970271},{"$f":"IF(N$97=\"\",\"\",Underwriting!S241)","v":-808053.50967508869},{"$f":"IF(O$97=\"\",\"\",Underwriting!T241)","v":-986318.11844729737},{"$f":"IF(P$97=\"\",\"\",Underwriting!U241)","v":-1431536.6625618571},{"$f":"IF(Q$97=\"\",\"\",Underwriting!V241)","v":-1406388.3015216654},{"$f":"IF(R$97=\"\",\"\",Underwriting!W241)","v":-987276.70875209989},{"$f":"IF(S$97=\"\",\"\",Underwriting!X241)","v":-2.3283064365386963E-10},{"$f":"IF(T$97=\"\",\"\",Underwriting!Y241)","v":-2.3283064365386963E-10},{"$f":"IF(U$97=\"\",\"\",Underwriting!Z241)","v":-2.3283064365386963E-10},{"$f":"IF(V$97=\"\",\"\",Underwriting!AA241)","v":-2.3283064365386963E-10},{"$f":"IF(W$97=\"\",\"\",Underwriting!AB241)","v":-2.3283064365386963E-10},{"$f":"IF(X$97=\"\",\"\",Underwriting!AC241)","v":-2.3283064365386963E-10},{"$f":"IF(Y$97=\"\",\"\",Underwriting!AD241)","v":-2.3283064365386963E-10},{"$f":"IF(Z$97=\"\",\"\",Underwriting!AE241)","v":0},{"$f":"IF(AA$97=\"\",\"\",Underwriting!AF241)","v":0},{"$f":"IF(AB$97=\"\",\"\",Underwriting!AG241)","v":0},{"$f":"IF(AC$97=\"\",\"\",Underwriting!AH241)","v":0},{"$f":"IF(AD$97=\"\",\"\",Underwriting!AI241)","v":7.2759576141834259E-12},{"$f":"IF(AE$97=\"\",\"\",Underwriting!AJ241)","v":0},{"$f":"IF(AF$97=\"\",\"\",Underwriting!AK241)","v":5076.8529004019802},{"$f":"IF(AG$97=\"\",\"\",Underwriting!AL241)","v":35431.270874353009},{"$f":"IF(AH$97=\"\",\"\",Underwriting!AM241)","v":49752.716215940978},{"$f":"IF(AI$97=\"\",\"\",Underwriting!AN241)","v":52140.443328011548},{"$f":"IF(AJ$97=\"\",\"\",Underwriting!AO241)","v":49332.28593119487},{"$f":"IF(AK$97=\"\",\"\",Underwriting!AP241)","v":51698.579017535303},{"$f":"IF(AL$97=\"\",\"\",Underwriting!AQ241)","v":53305.790841559836},{"$f":"IF(AM$97=\"\",\"\",Underwriting!AR241)","v":53332.873139607051},{"$f":"IF(AN$97=\"\",\"\",Underwriting!AS241)","v":60321.85328082605},{"$f":"IF(AO$97=\"\",\"\",Underwriting!AT241)","v":53360.357650001504},{"$f":"IF(AP$97=\"\",\"\",Underwriting!AU241)","v":51377.665015700826},{"$f":"IF(AQ$97=\"\",\"\",Underwriting!AV241)","v":49048.038125918087},{"$f":"IF(AR$97=\"\",\"\",Underwriting!AW241)","v":55521.478029508304},{"$f":"IF(AS$97=\"\",\"\",Underwriting!AX241)","v":53163.332986847367},{"$f":"IF(AT$97=\"\",\"\",Underwriting!AY241)","v":13331244.320144374},{"$f":"IF(AU$97=\"\",\"\",Underwriting!AZ241)","v":""},{"$f":"IF(AV$97=\"\",\"\",Underwriting!BA241)","v":""},{"$f":"IF(AW$97=\"\",\"\",Underwriting!BB241)","v":""},{"$f":"IF(AX$97=\"\",\"\",Underwriting!BC241)","v":""},{"$f":"IF(AY$97=\"\",\"\",Underwriting!BD241)","v":""},{"$f":"IF(AZ$97=\"\",\"\",Underwriting!BE241)","v":""},{"$f":"IF(BA$97=\"\",\"\",Underwriting!BF241)","v":""},{"$f":"IF(BB$97=\"\",\"\",Underwriting!BG241)","v":""},{"$f":"IF(BC$97=\"\",\"\",Underwriting!BH241)","v":""},{"$f":"IF(BD$97=\"\",\"\",Underwriting!BI241)","v":""},{"$f":"IF(BE$97=\"\",\"\",Underwriting!BJ241)","v":""},{"$f":"IF(BF$97=\"\",\"\",Underwriting!BK241)","v":""},{"$f":"IF(BG$97=\"\",\"\",Underwriting!BL241)","v":""},{"$f":"IF(BH$97=\"\",\"\",Underwriting!BM241)","v":""},{"$f":"IF(BI$97=\"\",\"\",Underwriting!BN241)","v":""},{"$f":"IF(BJ$97=\"\",\"\",Underwriting!BO241)","v":""},{"$f":"IF(BK$97=\"\",\"\",Underwriting!BP241)","v":""},{"$f":"IF(BL$97=\"\",\"\",Underwriting!BQ241)","v":""},{"$f":"IF(BM$97=\"\",\"\",Underwriting!BR241)","v":""},{"$f":"IF(BN$97=\"\",\"\",Underwriting!BS241)","v":""},{"$f":"IF(BO$97=\"\",\"\",Underwriting!BT241)","v":""},{"$f":"IF(BP$97=\"\",\"\",Underwriting!BU241)","v":""},{"$f":"IF(BQ$97=\"\",\"\",Underwriting!BV241)","v":""},{"$f":"IF(BR$97=\"\",\"\",Underwriting!BW241)","v":""},{"$f":"IF(BS$97=\"\",\"\",Underwriting!BX241)","v":""},{"$f":"IF(BT$97=\"\",\"\",Underwriting!BY241)","v":""},{"$f":"IF(BU$97=\"\",\"\",Underwriting!BZ241)","v":""},{"$f":"IF(BV$97=\"\",\"\",Underwriting!CA241)","v":""},{"$f":"IF(BW$97=\"\",\"\",Underwriting!CB241)","v":""},{"$f":"IF(BX$97=\"\",\"\",Underwriting!CC241)","v":""},{"$f":"IF(BY$97=\"\",\"\",Underwriting!CD241)","v":""},{"$f":"IF(BZ$97=\"\",\"\",Underwriting!CE241)","v":""},{"$f":"IF(CA$97=\"\",\"\",Underwriting!CF241)","v":""},{"$f":"IF(CB$97=\"\",\"\",Underwriting!CG241)","v":""},{"$f":"IF(CC$97=\"\",\"\",Underwriting!CH241)","v":""},{"$f":"IF(CD$97=\"\",\"\",Underwriting!CI241)","v":""},{"$f":"IF(CE$97=\"\",\"\",Underwriting!CJ241)","v":""},{"$f":"IF(CF$97=\"\",\"\",Underwriting!CK241)","v":""},{"$f":"IF(CG$97=\"\",\"\",Underwriting!CL241)","v":""},{"$f":"IF(CH$97=\"\",\"\",Underwriting!CM241)","v":""},{"$f":"IF(CI$97=\"\",\"\",Underwriting!CN241)","v":""},{"$f":"IF(CJ$97=\"\",\"\",Underwriting!CO241)","v":""},{"$f":"IF(CK$97=\"\",\"\",Underwriting!CP241)","v":""},{"$f":"IF(CL$97=\"\",\"\",Underwriting!CQ241)","v":""},{"$f":"IF(CM$97=\"\",\"\",Underwriting!CR241)","v":""},{"$f":"IF(CN$97=\"\",\"\",Underwriting!CS241)","v":""},{"$f":"IF(CO$97=\"\",\"\",Underwriting!CT241)","v":""},{"$f":"IF(CP$97=\"\",\"\",Underwriting!CU241)","v":""},{"$f":"IF(CQ$97=\"\",\"\",Underwriting!CV241)","v":""},{"$f":"IF(CR$97=\"\",\"\",Underwriting!CW241)","v":""},{"$f":"IF(CS$97=\"\",\"\",Underwriting!CX241)","v":""},{"$f":"IF(CT$97=\"\",\"\",Underwriting!CY241)","v":""},{"$f":"IF(CU$97=\"\",\"\",Underwriting!CZ241)","v":""},{"$f":"IF(CV$97=\"\",\"\",Underwriting!DA241)","v":""},{"$f":"IF(CW$97=\"\",\"\",Underwriting!DB241)","v":""},{"$f":"IF(CX$97=\"\",\"\",Underwriting!DC241)","v":""},{"$f":"IF(CY$97=\"\",\"\",Underwriting!DD241)","v":""},{"$f":"IF(CZ$97=\"\",\"\",Underwriting!DE241)","v":""},{"$f":"IF(DA$97=\"\",\"\",Underwriting!DF241)","v":""},{"$f":"IF(DB$97=\"\",\"\",Underwriting!DG241)","v":""},{"$f":"IF(DC$97=\"\",\"\",Underwriting!DH241)","v":""},{"$f":"IF(DD$97=\"\",\"\",Underwriting!DI241)","v":""},{"$f":"IF(DE$97=\"\",\"\",Underwriting!DJ241)","v":""},{"$f":"IF(DF$97=\"\",\"\",Underwriting!DK241)","v":""},{"$f":"IF(DG$97=\"\",\"\",Underwriting!DL241)","v":""},{"$f":"IF(DH$97=\"\",\"\",Underwriting!DM241)","v":""},{"$f":"IF(DI$97=\"\",\"\",Underwriting!DN241)","v":""},{"$f":"IF(DJ$97=\"\",\"\",Underwriting!DO241)","v":""},{"$f":"IF(DK$97=\"\",\"\",Underwriting!DP241)","v":""},{"$f":"IF(DL$97=\"\",\"\",Underwriting!DQ241)","v":""},{"$f":"IF(DM$97=\"\",\"\",Underwriting!DR241)","v":""},{"$f":"IF(DN$97=\"\",\"\",Underwriting!DS241)","v":""},{"$f":"IF(DO$97=\"\",\"\",Underwriting!DT241)","v":""},{"$f":"IF(DP$97=\"\",\"\",Underwriting!DU241)","v":""},{"$f":"IF(DQ$97=\"\",\"\",Underwriting!DV241)","v":""},{"$f":"IF(DR$97=\"\",\"\",Underwriting!DW241)","v":""},{"$f":"IF(DS$97=\"\",\"\",Underwriting!DX241)","v":""},{"$f":"IF(DT$97=\"\",\"\",Underwriting!DY241)","v":""},{"$f":"IF(DU$97=\"\",\"\",Underwriting!DZ241)","v":""},{"$f":"IF(DV$97=\"\",\"\",Underwriting!EA241)","v":""},{"$f":"IF(DW$97=\"\",\"\",Underwriting!EB241)","v":""},{"$f":"IF(DX$97=\"\",\"\",Underwriting!EC241)","v":""},{"$f":"IF(DY$97=\"\",\"\",Underwriting!ED241)","v":""},{"$f":"IF(DZ$97=\"\",\"\",Underwriting!EE241)","v":""},{"$f":"IF(EA$97=\"\",\"\",Underwriting!EF241)","v":""},{"$f":"IF(EB$97=\"\",\"\",Underwriting!EG241)","v":""},{"$f":"IF(EC$97=\"\",\"\",Underwriting!EH241)","v":""},{"$f":"IF(ED$97=\"\",\"\",Underwriting!EI241)","v":""},{"$f":"IF(EE$97=\"\",\"\",Underwriting!EJ241)","v":""},{"$f":"IF(EF$97=\"\",\"\",Underwriting!EK241)","v":""},{"$f":"IF(EG$97=\"\",\"\",Underwriting!EL241)","v":""},{"$f":"IF(EH$97=\"\",\"\",Underwriting!EM241)","v":""},{"$f":"IF(EI$97=\"\",\"\",Underwriting!EN241)","v":""}]
[]
[null,{"$f":"'Partnership Returns'!B20","v":"Limited Partner (LP) Returns"},null,null,null,null,{"$f":"'Partnership Returns'!F28","v":-498145.38260869565},{"$f":"'Partnership Returns'!G28","v":-23514.448108695651},{"$f":"'Partnership Returns'!H28","v":-32395.648108695652},{"$f":"'Partnership Returns'!I28","v":-88009.048108695657},{"$f":"'Partnership Returns'!J28","v":-184921.5281086957},{"$f":"'Partnership Returns'!K28","v":-782504.0096485815},{"$f":"'Partnership Returns'!L28","v":-892893.96444573242},{"$f":"'Partnership Returns'!M28","v":-727248.15870757983},{"$f":"'Partnership Returns'!N28","v":-887686.30660256767},{"$f":"'Partnership Returns'!O28","v":-1288382.9963056715},{"$f":"'Partnership Returns'!P28","v":-1265749.4713694989},{"$f":"'Partnership Returns'!Q28","v":-888549.03787688992},{"$f":"'Partnership Returns'!R28","v":-2.0954757928848267E-10},{"$f":"'Partnership Returns'!S28","v":-2.0954757928848267E-10},{"$f":"'Partnership Returns'!T28","v":-2.0954757928848267E-10},{"$f":"'Partnership Returns'!U28","v":-2.0954757928848267E-10},{"$f":"'Partnership Returns'!V28","v":-2.0954757928848267E-10},{"$f":"'Partnership Returns'!W28","v":-2.0954757928848267E-10},{"$f":"'Partnership Returns'!X28","v":-2.0954757928848267E-10},{"$f":"'Partnership Returns'!Y28","v":0},{"$f":"'Partnership Returns'!Z28","v":0},{"$f":"'Partnership Returns'!AA28","v":0},{"$f":"'Partnership Returns'!AB28","v":0},{"$f":"'Partnership Returns'!AC28","v":6.5483618527650835E-12},{"$f":"'Partnership Returns'!AD28","v":0},{"$f":"'Partnership Returns'!AE28","v":4569.167610361782},{"$f":"'Partnership Returns'!AF28","v":31888.14378691771},{"$f":"'Partnership Returns'!AG28","v":44777.444594346882},{"$f":"'Partnership Returns'!AH28","v":46926.398995210395},{"$f":"'Partnership Returns'!AI28","v":44399.057338075385},{"$f":"'Partnership Returns'!AJ28","v":46528.721115781773},{"$f":"'Partnership Returns'!AK28","v":47975.211757403857},{"$f":"'Partnership Returns'!AL28","v":47999.585825646347},{"$f":"'Partnership Returns'!AM28","v":54289.667952743446},{"$f":"'Partnership Returns'!AN28","v":48024.321885001358},{"$f":"'Partnership Returns'!AO28","v":46239.898514130742},{"$f":"'Partnership Returns'!AP28","v":44143.234313326277},{"$f":"'Partnership Returns'!AQ28","v":49969.330226557475},{"$f":"'Partnership Returns'!AR28","v":47846.999688162628},{"$f":"'Partnership Returns'!AS28","v":11998119.888129937},{"$f":"'Partnership Returns'!AT28","v":""},{"$f":"'Partnership Returns'!AU28","v":""},{"$f":"'Partnership Returns'!AV28","v":""},{"$f":"'Partnership Returns'!AW28","v":""},{"$f":"'Partnership Returns'!AX28","v":""},{"$f":"'Partnership Returns'!AY28","v":""},{"$f":"'Partnership Returns'!AZ28","v":""},{"$f":"'Partnership Returns'!BA28","v":""},{"$f":"'Partnership Returns'!BB28","v":""},{"$f":"'Partnership Returns'!BC28","v":""},{"$f":"'Partnership Returns'!BD28","v":""},{"$f":"'Partnership Returns'!BE28","v":""},{"$f":"'Partnership Returns'!BF28","v":""},{"$f":"'Partnership Returns'!BG28","v":""},{"$f":"'Partnership Returns'!BH28","v":""},{"$f":"'Partnership Returns'!BI28","v":""},{"$f":"'Partnership Returns'!BJ28","v":""},{"$f":"'Partnership Returns'!BK28","v":""},{"$f":"'Partnership Returns'!BL28","v":""},{"$f":"'Partnership Returns'!BM28","v":""},{"$f":"'Partnership Returns'!BN28","v":""},{"$f":"'Partnership Returns'!BO28","v":""},{"$f":"'Partnership Returns'!BP28","v":""},{"$f":"'Partnership Returns'!BQ28","v":""},{"$f":"'Partnership Returns'!BR28","v":""},{"$f":"'Partnership Returns'!BS28","v":""},{"$f":"'Partnership Returns'!BT28","v":""},{"$f":"'Partnership Returns'!BU28","v":""},{"$f":"'Partnership Returns'!BV28","v":""},{"$f":"'Partnership Returns'!BW28","v":""},{"$f":"'Partnership Returns'!BX28","v":""},{"$f":"'Partnership Returns'!BY28","v":""},{"$f":"'Partnership Returns'!BZ28","v":""},{"$f":"'Partnership Returns'!CA28","v":""},{"$f":"'Partnership Returns'!CB28","v":""},{"$f":"'Partnership Returns'!CC28","v":""},{"$f":"'Partnership Returns'!CD28","v":""},{"$f":"'Partnership Returns'!CE28","v":""},{"$f":"'Partnership Returns'!CF28","v":""},{"$f":"'Partnership Returns'!CG28","v":""},{"$f":"'Partnership Returns'!CH28","v":""},{"$f":"'Partnership Returns'!CI28","v":""},{"$f":"'Partnership Returns'!CJ28","v":""},{"$f":"'Partnership Returns'!CK28","v":""},{"$f":"'Partnership Returns'!CL28","v":""},{"$f":"'Partnership Returns'!CM28","v":""},{"$f":"'Partnership Returns'!CN28","v":""},{"$f":"'Partnership Returns'!CO28","v":""},{"$f":"'Partnership Returns'!CP28","v":""},{"$f":"'Partnership Returns'!CQ28","v":""},{"$f":"'Partnership Returns'!CR28","v":""},{"$f":"'Partnership Returns'!CS28","v":""},{"$f":"'Partnership Returns'!CT28","v":""},{"$f":"'Partnership Returns'!CU28","v":""},{"$f":"'Partnership Returns'!CV28","v":""},{"$f":"'Partnership Returns'!CW28","v":""},{"$f":"'Partnership Returns'!CX28","v":""},{"$f":"'Partnership Returns'!CY28","v":""},{"$f":"'Partnership Returns'!CZ28","v":""},{"$f":"'Partnership Returns'!DA28","v":""},{"$f":"'Partnership Returns'!DB28","v":""},{"$f":"'Partnership Returns'!DC28","v":""},{"$f":"'Partnership Returns'!DD28","v":""},{"$f":"'Partnership Returns'!DE28","v":""},{"$f":"'Partnership Returns'!DF28","v":""},{"$f":"'Partnership Returns'!DG28","v":""},{"$f":"'Partnership Returns'!DH28","v":""},{"$f":"'Partnership Returns'!DI28","v":""},{"$f":"'Partnership Returns'!DJ28","v":""},{"$f":"'Partnership Returns'!DK28","v":""},{"$f":"'Partnership Returns'!DL28","v":""},{"$f":"'Partnership Returns'!DM28","v":""},{"$f":"'Partnership Returns'!DN28","v":""},{"$f":"'Partnership Returns'!DO28","v":""},{"$f":"'Partnership Returns'!DP28","v":""},{"$f":"'Partnership Returns'!DQ28","v":""},{"$f":"'Partnership Returns'!DR28","v":""},{"$f":"'Partnership Returns'!DS28","v":""},{"$f":"'Partnership Returns'!DT28","v":""},{"$f":"'Partnership Returns'!DU28","v":""},{"$f":"'Partnership Returns'!DV28","v":""},{"$f":"'Partnership Returns'!DW28","v":0},{"$f":"'Partnership Returns'!DX28","v":0},{"$f":"'Partnership Returns'!DY28","v":0},{"$f":"'Partnership Returns'!DZ28","v":0},{"$f":"'Partnership Returns'!EA28","v":0},{"$f":"'Partnership Returns'!EB28","v":0},{"$f":"'Partnership Returns'!EC28","v":0},{"$f":"'Partnership Returns'!ED28","v":0},{"$f":"'Partnership Returns'!EE28","v":0},{"$f":"'Partnership Returns'!EF28","v":0},{"$f":"'Partnership Returns'!EG28","v":0},{"$f":"'Partnership Returns'!EH28","v":0}]
[null,{"$f":"'Partnership Returns'!B31","v":"RISE (GP) Returns"},null,null,null,null,{"$f":"'Partnership Returns'!F40","v":-55349.486956521745},{"$f":"'Partnership Returns'!G40","v":-2612.716456521739},{"$f":"'Partnership Returns'!H40","v":-3599.5164565217392},{"$f":"'Partnership Returns'!I40","v":-9778.7831231884065},{"$f":"'Partnership Returns'!J40","v":-20546.836456521745},{"$f":"'Partnership Returns'!K40","v":-86944.8899609535},{"$f":"'Partnership Returns'!L40","v":-99210.44049397028},{"$f":"'Partnership Returns'!M40","v":-80805.350967508872},{"$f":"'Partnership Returns'!N40","v":-98631.811844729746},{"$f":"'Partnership Returns'!O40","v":-143153.66625618571},{"$f":"'Partnership Returns'!P40","v":-140638.83015216654},{"$f":"'Partnership Returns'!Q40","v":-98727.670875209995},{"$f":"'Partnership Returns'!R40","v":-2.3283064365386964E-11},{"$f":"'Partnership Returns'!S40","v":-2.3283064365386964E-11},{"$f":"'Partnership Returns'!T40","v":-2.3283064365386964E-11},{"$f":"'Partnership Returns'!U40","v":-2.3283064365386964E-11},{"$f":"'Partnership Returns'!V40","v":-2.3283064365386964E-11},{"$f":"'Partnership Returns'!W40","v":-2.3283064365386964E-11},{"$f":"'Partnership Returns'!X40","v":-2.3283064365386964E-11},{"$f":"'Partnership Returns'!Y40","v":0},{"$f":"'Partnership Returns'!Z40","v":0},{"$f":"'Partnership Returns'!AA40","v":0},{"$f":"'Partnership Returns'!AB40","v":0},{"$f":"'Partnership Returns'!AC40","v":7.2759576141834243E-13},{"$f":"'Partnership Returns'!AD40","v":0},{"$f":"'Partnership Returns'!AE40","v":507.6852900401982},{"$f":"'Partnership Returns'!AF40","v":3543.1270874352995},{"$f":"'Partnership Returns'!AG40","v":4975.2716215940964},{"$f":"'Partnership Returns'!AH40","v":5214.0443328011534},{"$f":"'Partnership Returns'!AI40","v":4933.2285931194856},{"$f":"'Partnership Returns'!AJ40","v":5169.8579017535303},{"$f":"'Partnership Returns'!AK40","v":5330.5790841559792},{"$f":"'Partnership Returns'!AL40","v":5333.2873139607036},{"$f":"'Partnership Returns'!AM40","v":6032.1853280826035},{"$f":"'Partnership Returns'!AN40","v":5336.0357650001461},{"$f":"'Partnership Returns'!AO40","v":5137.7665015700841},{"$f":"'Partnership Returns'!AP40","v":4904.8038125918101},{"$f":"'Partnership Returns'!AQ40","v":5552.1478029508289},{"$f":"'Partnership Returns'!AR40","v":5316.3332986847381},{"$f":"'Partnership Returns'!AS40","v":1333124.4320144374},{"$f":"'Partnership Returns'!AT40","v":""},{"$f":"'Partnership Returns'!AU40","v":""},{"$f":"'Partnership Returns'!AV40","v":""},{"$f":"'Partnership Returns'!AW40","v":""},{"$f":"'Partnership Returns'!AX40","v":""},{"$f":"'Partnership Returns'!AY40","v":""},{"$f":"'Partnership Returns'!AZ40","v":""},{"$f":"'Partnership Returns'!BA40","v":""},{"$f":"'Partnership Returns'!BB40","v":""},{"$f":"'Partnership Returns'!BC40","v":""},{"$f":"'Partnership Returns'!BD40","v":""},{"$f":"'Partnership Returns'!BE40","v":""},{"$f":"'Partnership Returns'!BF40","v":""},{"$f":"'Partnership Returns'!BG40","v":""},{"$f":"'Partnership Returns'!BH40","v":""},{"$f":"'Partnership Returns'!BI40","v":""},{"$f":"'Partnership Returns'!BJ40","v":""},{"$f":"'Partnership Returns'!BK40","v":""},{"$f":"'Partnership Returns'!BL40","v":""},{"$f":"'Partnership Returns'!BM40","v":""},{"$f":"'Partnership Returns'!BN40","v":""},{"$f":"'Partnership Returns'!BO40","v":""},{"$f":"'Partnership Returns'!BP40","v":""},{"$f":"'Partnership Returns'!BQ40","v":""},{"$f":"'Partnership Returns'!BR40","v":""},{"$f":"'Partnership Returns'!BS40","v":""},{"$f":"'Partnership Returns'!BT40","v":""},{"$f":"'Partnership Returns'!BU40","v":""},{"$f":"'Partnership Returns'!BV40","v":""},{"$f":"'Partnership Returns'!BW40","v":""},{"$f":"'Partnership Returns'!BX40","v":""},{"$f":"'Partnership Returns'!BY40","v":""},{"$f":"'Partnership Returns'!BZ40","v":""},{"$f":"'Partnership Returns'!CA40","v":""},{"$f":"'Partnership Returns'!CB40","v":""},{"$f":"'Partnership Returns'!CC40","v":""},{"$f":"'Partnership Returns'!CD40","v":""},{"$f":"'Partnership Returns'!CE40","v":""},{"$f":"'Partnership Returns'!CF40","v":""},{"$f":"'Partnership Returns'!CG40","v":""},{"$f":"'Partnership Returns'!CH40","v":""},{"$f":"'Partnership Returns'!CI40","v":""},{"$f":"'Partnership Returns'!CJ40","v":""},{"$f":"'Partnership Returns'!CK40","v":""},{"$f":"'Partnership Returns'!CL40","v":""},{"$f":"'Partnership Returns'!CM40","v":""},{"$f":"'Partnership Returns'!CN40","v":""},{"$f":"'Partnership Returns'!CO40","v":""},{"$f":"'Partnership Returns'!CP40","v":""},{"$f":"'Partnership Returns'!CQ40","v":""},{"$f":"'Partnership Returns'!CR40","v":""},{"$f":"'Partnership Returns'!CS40","v":""},{"$f":"'Partnership Returns'!CT40","v":""},{"$f":"'Partnership Returns'!CU40","v":""},{"$f":"'Partnership Returns'!CV40","v":""},{"$f":"'Partnership Returns'!CW40","v":""},{"$f":"'Partnership Returns'!CX40","v":""},{"$f":"'Partnership Returns'!CY40","v":""},{"$f":"'Partnership Returns'!CZ40","v":""},{"$f":"'Partnership Returns'!DA40","v":""},{"$f":"'Partnership Returns'!DB40","v":""},{"$f":"'Partnership Returns'!DC40","v":""},{"$f":"'Partnership Returns'!DD40","v":""},{"$f":"'Partnership Returns'!DE40","v":""},{"$f":"'Partnership Returns'!DF40","v":""},{"$f":"'Partnership Returns'!DG40","v":""},{"$f":"'Partnership Returns'!DH40","v":""},{"$f":"'Partnership Returns'!DI40","v":""},{"$f":"'Partnership Returns'!DJ40","v":""},{"$f":"'Partnership Returns'!DK40","v":""},{"$f":"'Partnership Returns'!DL40","v":""},{"$f":"'Partnership Returns'!DM40","v":""},{"$f":"'Partnership Returns'!DN40","v":""},{"$f":"'Partnership Returns'!DO40","v":""},{"$f":"'Partnership Returns'!DP40","v":""},{"$f":"'Partnership Returns'!DQ40","v":""},{"$f":"'Partnership Returns'!DR40","v":""},{"$f":"'Partnership Returns'!DS40","v":""},{"$f":"'Partnership Returns'!DT40","v":""},{"$f":"'Partnership Returns'!DU40","v":""},{"$f":"'Partnership Returns'!DV40","v":""},{"$f":"'Partnership Returns'!DW40","v":0},{"$f":"'Partnership Returns'!DX40","v":0},{"$f":"'Partnership Returns'!DY40","v":0},{"$f":"'Partnership Returns'!DZ40","v":0},{"$f":"'Partnership Returns'!EA40","v":0},{"$f":"'Partnership Returns'!EB40","v":0},{"$f":"'Partnership Returns'!EC40","v":0},{"$f":"'Partnership Returns'!ED40","v":0},{"$f":"'Partnership Returns'!EE40","v":0},{"$f":"'Partnership Returns'!EF40","v":0},{"$f":"'Partnership Returns'!EG40","v":0},{"$f":"'Partnership Returns'!EH40","v":0}]

{"sheet":"Underwriting","index":5,"n_rows":325,"n_cols":425,"rows_kept":325,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"UPPER(Investment_Name)","v":"123 CAMBRIDGE STREET"},null,null,null,null,null,null,"RISE",null,"Analysis Year",{"$f":"ROUNDUP(L3/12,0)","v":0},{"$f":"ROUNDUP(M3/12,0)","v":1},{"$f":"ROUNDUP(N3/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"ROUNDUP(BZ3/12,0)","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,{"$f":"ROUNDUP(EL3/12,0)","v":11},{"$f":"ROUNDUP(EM3/12,0)","v":11},{"$f":"ROUNDUP(EN3/12,0)","v":11},null,null,null,null,null,null,null,{"$f":"L2","v":0},1,1,1,1,1,1,1,1,1,{"$f":"V2","v":1},1,1,2,2,2,2,2,2,2,{"$f":"AF2","v":2},2,2,2,2,3,3,3,3,3,{"$f":"AP2","v":3},3,3,3,3,3,3,4,4,4,{"$f":"AZ2","v":4},4,4,4,4,4,4,4,4,5,{"$f":"BJ2","v":5},5,5,5,5,5,5,5,5,5,{"$f":"BT2","v":5},6,6,6,6,6,6,6,6,6,{"$f":"CD2","v":6},6,6,7,7,7,7,7,7,7,{"$f":"CN2","v":7},7,7,7,7,8,8,8,8,8,{"$f":"CX2","v":8},8,8,8,8,8,8,9,9,9,{"$f":"DH2","v":9},9,9,9,9,9,9,9,9,10,{"$f":"DR2","v":10},10,10,10,10,10,10,10,10,10,{"$f":"EB2","v":10},11,11,11,11,11,11,11,11,11,{"$f":"EL2","v":11},11,11]
[null,null,null,null,null,null,null,null,null,null,"Analysis Month",0,{"$f":"L3+1","v":1},{"$f":"M3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BY3+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EK3+1","v":130},{"$f":"EL3+1","v":131},{"$f":"EM3+1","v":132},null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132]
[]
[null,null,"Levered IRR:",{"$f":"H241","v":0.21673408150672915},"Levered EMx:",{"$f":"G241","v":1.6671556973192596},null,"Yield-on-Cost (Untrended):",{"$f":"G244","v":5.4525253263211018E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hide Calc","Show Calc",1]
[]
[]
[null,"INVESTMENT DESCRIPTION",null,null,null,null,null,null,"SF"]
[null,"Name",null,null,"123 Cambridge Street","County",null,null,"Suffolk"]
[null,"Address",null,null,"123-145 Cambridge Street","State",null,null,"MA"]
[null,"City/Neighborhood",null,null,"Charlestown","Zip Code",null,null,2129]
[]
[null,"Analysis Begin Date",null,null,"2023-06-01","Sale Date",null,{"$f":"Timing_Reversion_Month","v":39},{"$f":"EDATE(E13,H13-1)","v":"2026-08-01"}]
[]
[null,"Land Area",13042,{"$f":"Unit_Type","v":"SF"},{"$f":"C15/43560","v":0.29940312213039488},"Buildings",null,null,1,{"$f":"VLOOKUP(I15,Data!L3:M33,2,FALSE)","v":"one"}]
[null,"Units/Acre",null,null,{"$f":"I17/E15","v":173.67888360680877},"Avg. # of Stories",null,null,6,{"$f":"VLOOKUP(I16,Data!L4:M33,2,FALSE)","v":"six"}]
[null,"FAR",null,null,{"$f":"E18/C15","v":4.6618616776568009},"Units",null,null,{"$f":"C124","v":52}]
[null,{"$f":"\"Gross Buildable (GBA - \"&Unit_Type&\")\"","v":"Gross Buildable (GBA - SF)"},null,null,60800,{"$f":"\"Net Rentable (NRA - \"&Unit_Type&\")\"","v":"Net Rentable (NRA - SF)"},null,{"$f":"TEXT(Units_SF_M2/E18,\"0.0%\")&\" of GBA\"","v":"65.5% of GBA"},{"$f":"IF(Retail_Income_Include?=0,(I17*D124),(I17*D124)+Units_Retail)","v":39808}]
[null,"Total Parking Spaces",null,null,{"$f":"SUM(I19:I20)","v":14},"Structured Parking Spaces",null,null,14]
[null,"Parking Ratio",null,null,{"$f":"E19/I17","v":0.26923076923076922},"Surface Parking Spaces",null,null,0,null,null,{"$f":"'Development Budget'!T10","v":"Incurred"},{"$f":"'Development Budget'!U10","v":"Pre-Construction"},{"$f":"'Development Budget'!V10","v":"Pre-Construction"},{"$f":"'Development Budget'!W10","v":"Pre-Construction"},{"$f":"'Development Budget'!X10","v":"Pre-Construction"},{"$f":"'Development Budget'!Y10","v":"Construction"},{"$f":"'Development Budget'!Z10","v":"Construction"},{"$f":"'Development Budget'!AA10","v":"Construction"},{"$f":"'Development Budget'!AB10","v":"Construction"},{"$f":"'Development Budget'!AC10","v":"Construction"},{"$f":"'Development Budget'!AD10","v":"Construction"},{"$f":"'Development Budget'!AE10","v":"Construction"},{"$f":"'Development Budget'!AF10","v":"Construction"},{"$f":"'Development Budget'!AG10","v":"Construction"},{"$f":"'Development Budget'!AH10","v":"Construction"},{"$f":"'Development Budget'!AI10","v":"Construction"},{"$f":"'Development Budget'!AJ10","v":"Construction"},{"$f":"'Development Budget'!AK10","v":"Construction"},{"$f":"'Development Budget'!AL10","v":"Construction"},{"$f":"'Development Budget'!AM10","v":"Construction"},{"$f":"'Development Budget'!AN10","v":"Construction"},{"$f":"'Development Budget'!AO10","v":"Construction"},{"$f":"'Development Budget'!AP10","v":"Construction"},{"$f":"'Development Budget'!AQ10","v":"Operation"},{"$f":"'Development Budget'!AR10","v":"Operation"},{"$f":"'Development Budget'!AS10","v":"Operation"},{"$f":"'Development Budget'!AT10","v":"Operation"},{"$f":"'Development Budget'!AU10","v":"Operation"},{"$f":"'Development Budget'!AV10","v":"Operation"},{"$f":"'Development Budget'!AW10","v":"Operation"},{"$f":"'Development Budget'!AX10","v":"Operation"},{"$f":"'Development Budget'!AY10","v":"Operation"},{"$f":"'Development Budget'!AZ10","v":"Operation"},{"$f":"'Development Budget'!BA10","v":"Operation"},{"$f":"'Development Budget'!BB10","v":"Operation"},{"$f":"'Development Budget'!BC10","v":"Operation"},{"$f":"'Development Budget'!BD10","v":"Operation"},{"$f":"'Development Budget'!BE10","v":"Operation"},{"$f":"'Development Budget'!BF10","v":"Operation"},{"$f":"'Development Budget'!BG10","v":"Operation"},{"$f":"'Development Budget'!BH10","v":"Operation"},{"$f":"'Development Budget'!BI10","v":"Operation"},{"$f":"'Development Budget'!BJ10","v":"Operation"},{"$f":"'Development Budget'!BK10","v":"Operation"},{"$f":"'Development Budget'!BL10","v":"Operation"},{"$f":"'Development Budget'!BM10","v":"Operation"},{"$f":"'Development Budget'!BN10","v":"Operation"},{"$f":"'Development Budget'!BO10","v":"Operation"},{"$f":"'Development Budget'!BP10","v":"Operation"},{"$f":"'Development Budget'!BQ10","v":"Operation"},{"$f":"'Development Budget'!BR10","v":"Operation"},{"$f":"'Development Budget'!BS10","v":"Operation"},{"$f":"'Development Budget'!BT10","v":"Operation"},{"$f":"'Development Budget'!BU10","v":"Operation"},{"$f":"'Development Budget'!BV10","v":"Operation"},{"$f":"'Development Budget'!BW10","v":"Operation"},{"$f":"'Development Budget'!BX10","v":"Operation"},{"$f":"'Development Budget'!BY10","v":"Operation"},{"$f":"'Development Budget'!BZ10","v":"Operation"},{"$f":"'Development Budget'!CA10","v":"Operation"},{"$f":"'Development Budget'!CB10","v":"Operation"},{"$f":"'Development Budget'!CC10","v":"Operation"},{"$f":"'Development Budget'!CD10","v":"Operation"},{"$f":"'Development Budget'!CE10","v":"Operation"},{"$f":"'Development Budget'!CF10","v":"Operation"},{"$f":"'Development Budget'!CG10","v":"Operation"},{"$f":"'Development Budget'!CH10","v":"Operation"},{"$f":"'Development Budget'!CI10","v":"Operation"},{"$f":"'Development Budget'!CJ10","v":"Operation"},{"$f":"'Development Budget'!CK10","v":"Operation"},{"$f":"'Development Budget'!CL10","v":"Operation"},{"$f":"'Development Budget'!CM10","v":"Operation"},{"$f":"'Development Budget'!CN10","v":"Operation"},{"$f":"'Development Budget'!CO10","v":"Operation"},{"$f":"'Development Budget'!CP10","v":"Operation"},{"$f":"'Development Budget'!CQ10","v":"Operation"},{"$f":"'Development Budget'!CR10","v":"Operation"},{"$f":"'Development Budget'!CS10","v":"Operation"},{"$f":"'Development Budget'!CT10","v":"Operation"},{"$f":"'Development Budget'!CU10","v":"Operation"},{"$f":"'Development Budget'!CV10","v":"Operation"},{"$f":"'Development Budget'!CW10","v":"Operation"},{"$f":"'Development Budget'!CX10","v":"Operation"},{"$f":"'Development Budget'!CY10","v":"Operation"},{"$f":"'Development Budget'!CZ10","v":"Operation"},{"$f":"'Development Budget'!DA10","v":"Operation"},{"$f":"'Development Budget'!DB10","v":"Operation"},{"$f":"'Development Budget'!DC10","v":"Operation"},{"$f":"'Development Budget'!DD10","v":"Operation"},{"$f":"'Development Budget'!DE10","v":"Operation"},{"$f":"'Development Budget'!DF10","v":"Operation"},{"$f":"'Development Budget'!DG10","v":"Operation"},{"$f":"'Development Budget'!DH10","v":"Operation"},{"$f":"'Development Budget'!DI10","v":"Operation"},{"$f":"'Development Budget'!DJ10","v":"Operation"},{"$f":"'Development Budget'!DK10","v":"Operation"},{"$f":"'Development Budget'!DL10","v":"Operation"},{"$f":"'Development Budget'!DM10","v":"Operation"},{"$f":"'Development Budget'!DN10","v":"Operation"},{"$f":"'Development Budget'!DO10","v":"Operation"},{"$f":"'Development Budget'!DP10","v":"Operation"},{"$f":"'Development Budget'!DQ10","v":"Operation"},{"$f":"'Development Budget'!DR10","v":"Operation"},{"$f":"'Development Budget'!DS10","v":"Operation"},{"$f":"'Development Budget'!DT10","v":"Operation"},{"$f":"'Development Budget'!DU10","v":"Operation"},{"$f":"'Development Budget'!DV10","v":"Operation"},{"$f":"'Development Budget'!DW10","v":"Operation"},{"$f":"'Development Budget'!DX10","v":"Operation"},{"$f":"'Development Budget'!DY10","v":"Operation"},{"$f":"'Development Budget'!DZ10","v":"Operation"},{"$f":"'Development Budget'!EA10","v":"Operation"},{"$f":"'Development Budget'!EB10","v":"Operation"},{"$f":"'Development Budget'!EC10","v":"Operation"},{"$f":"'Development Budget'!ED10","v":"Operation"},{"$f":"'Development Budget'!EE10","v":"Operation"},{"$f":"'Development Budget'!EF10","v":"Operation"},{"$f":"'Development Budget'!EG10","v":"Operation"},{"$f":"'Development Budget'!EH10","v":"Operation"},{"$f":"'Development Budget'!EI10","v":"Operation"},{"$f":"'Development Budget'!EJ10","v":"Operation"},{"$f":"'Development Budget'!EK10","v":"Operation"},{"$f":"'Development Budget'!EL10","v":"Operation"},{"$f":"'Development Budget'!EM10","v":"Operation"},{"$f":"'Development Budget'!EN10","v":"Operation"},{"$f":"'Development Budget'!EO10","v":"Operation"},{"$f":"'Development Budget'!EP10","v":"Operation"},{"$f":"'Development Budget'!EQ10","v":"Operation"},{"$f":"'Development Budget'!ER10","v":"Operation"},{"$f":"'Development Budget'!ES10","v":"Operation"},{"$f":"'Development Budget'!ET10","v":"Operation"},{"$f":"'Development Budget'!EU10","v":"Operation"},{"$f":"'Development Budget'!EV10","v":"Operation"}]
[]
[null,"INVESTMENT PERIOD CASH FLOWS",null,null,null,null,null,null,null,null,"Analysis Month",0,{"$f":"L22+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BX22+1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,{"$f":"EJ22+1","v":129},{"$f":"EK22+1","v":130},{"$f":"EL22+1","v":131},{"$f":"EM22+1","v":132},null,"S-CURVE CALCULATION",null,null,null,null,null,{"$f":"L22","v":0},1,2,3,4,5,6,7,8,9,{"$f":"V22","v":10},11,12,13,14,15,16,17,18,19,{"$f":"AF22","v":20},21,22,23,24,25,26,27,28,29,{"$f":"AP22","v":30},31,32,33,34,35,36,37,38,39,{"$f":"AZ22","v":40},41,42,43,44,45,46,47,48,49,{"$f":"BJ22","v":50},51,52,53,54,55,56,57,58,59,{"$f":"BT22","v":60},61,62,63,64,65,66,67,68,69,{"$f":"CD22","v":70},71,72,73,74,75,76,77,78,79,{"$f":"CN22","v":80},81,82,83,84,85,86,87,88,89,{"$f":"CX22","v":90},91,92,93,94,95,96,97,98,99,{"$f":"DH22","v":100},101,102,103,104,105,106,107,108,109,{"$f":"DR22","v":110},111,112,113,114,115,116,117,118,119,{"$f":"EB22","v":120},121,122,123,124,125,126,127,128,129,{"$f":"EL22","v":130},131,132,null,null,"GROWTH/DECLINE CALCULATION",null,null,null,null,null,{"$f":"EV22","v":0},1,2,3,4,5,6,7,8,9,{"$f":"FF22","v":10},11,12,13,14,15,16,17,18,19,{"$f":"FP22","v":20},21,22,23,24,25,26,27,28,29,{"$f":"FZ22","v":30},31,32,33,34,35,36,37,38,39,{"$f":"GJ22","v":40},41,42,43,44,45,46,47,48,49,{"$f":"GT22","v":50},51,52,53,54,55,56,57,58,59,{"$f":"HD22","v":60},61,62,63,64,65,66,67,68,69,{"$f":"HN22","v":70},71,72,73,74,75,76,77,78,79,{"$f":"HX22","v":80},81,82,83,84,85,86,87,88,89,{"$f":"IH22","v":90},91,92,93,94,95,96,97,98,99,{"$f":"IR22","v":100},101,102,103,104,105,106,107,108,109,{"$f":"JB22","v":110},111,112,113,114,115,116,117,118,119,{"$f":"JL22","v":120},121,122,123,124,125,126,127,128,129,{"$f":"JV22","v":130},131,132]
[null,"SOURCES AND USES",null,null,null,null,{"$f":"TEXT(E18,\"#,##0\")&\" GBA\"","v":"60,800 GBA"},{"$f":"Units","v":52},null,null,"Analysis Date",{"$f":"EOMONTH(E13,-1)","v":"2023-05-31"},{"$f":"EOMONTH(L23,1)","v":"2023-06-30"},{"$f":"EOMONTH(M23,1)","v":"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","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31",{"$f":"EOMONTH(BY23,1)","v":"2028-11-30"},"2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28",{"$f":"EOMONTH(EK23,1)","v":"2034-03-31"},{"$f":"EOMONTH(EL23,1)","v":"2034-04-30"},{"$f":"EOMONTH(EM23,1)","v":"2034-05-31"},null,"Amount","Start Period","End Period","Months","Timing","StDev","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","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31",null,null,null,null,null,null,null,null,"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","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31"]
[null,"USES",null,"START","END","METHOD",{"$f":"\"/BUILDABLE \"&Unit_Type","v":"/BUILDABLE SF"},"/UNIT","AMOUNT",null,"Cum. Spent %",{"$f":"SUM($L$62:L62)/Project_Cost_Total","v":2.3091622005913592E-2},{"$f":"SUM($L$62:M62)/Project_Cost_Total","v":2.4181638628290272E-2},{"$f":"SUM($L$62:N62)/Project_Cost_Total","v":2.5683344931066974E-2},{"$f":"SUM($L$62:O62)/Project_Cost_Total","v":2.9763020750570978E-2},{"$f":"SUM($L$62:P62)/Project_Cost_Total","v":3.8335092633441793E-2},{"$f":"SUM($L$62:Q62)/Project_Cost_Total","v":7.4608211766437227E-2},{"$f":"SUM($L$62:R62)/Project_Cost_Total","v":0.11599847781762071},{"$f":"SUM($L$62:S62)/Project_Cost_Total","v":0.14971020168712337},{"$f":"SUM($L$62:T62)/Project_Cost_Total","v":0.19085906578889855},{"$f":"SUM($L$62:U62)/Project_Cost_Total","v":0.25058229958409545},{"$f":"SUM($L$62:V62)/Project_Cost_Total","v":0.30925635211467728},{"$f":"SUM($L$62:W62)/Project_Cost_Total","v":0.37644560844171704},{"$f":"SUM($L$62:X62)/Project_Cost_Total","v":0.45019411766996603},{"$f":"SUM($L$62:Y62)/Project_Cost_Total","v":0.52755569897365817},{"$f":"SUM($L$62:Z62)/Project_Cost_Total","v":0.60531925694258704},{"$f":"SUM($L$62:AA62)/Project_Cost_Total","v":0.68002767854492241},{"$f":"SUM($L$62:AB62)/Project_Cost_Total","v":0.74860302559783043},{"$f":"SUM($L$62:AC62)/Project_Cost_Total","v":0.80904071613453299},{"$f":"SUM($L$62:AD62)/Project_Cost_Total","v":0.86221484626014688},{"$f":"SUM($L$62:AE62)/Project_Cost_Total","v":0.90609929354834429},{"$f":"SUM($L$62:AF62)/Project_Cost_Total","v":0.94137776149168217},{"$f":"SUM($L$62:AG62)/Project_Cost_Total","v":0.97022332004728562},{"$f":"SUM($L$62:AH62)/Project_Cost_Total","v":0.99355393760002408},{"$f":"SUM($L$62:AI62)/Project_Cost_Total","v":0.99669692415741229},{"$f":"SUM($L$62:AJ62)/Project_Cost_Total","v":0.99862325096745042},{"$f":"SUM($L$62:AK62)/Project_Cost_Total","v":0.99931162548372532},{"$f":"SUM($L$62:AL62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:AM62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:AN62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:AO62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:AP62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:AQ62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:AR62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:AS62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:AT62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:AU62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:AV62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:AW62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:AX62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:AY62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:AZ62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BA62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BB62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BC62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BD62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BE62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BF62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BG62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BH62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BI62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BJ62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BK62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BL62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BM62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BN62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BO62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BP62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BQ62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BR62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BS62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BT62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BU62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BV62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BW62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BX62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BY62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:BZ62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CA62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CB62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CC62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CD62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CE62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CF62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CG62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CH62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CI62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CJ62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CK62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CL62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CM62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CN62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CO62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CP62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CQ62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CR62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CS62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CT62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CU62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CV62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CW62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CX62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CY62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:CZ62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DA62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DB62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DC62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DD62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DE62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DF62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DG62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DH62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DI62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DJ62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DK62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DL62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DM62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DN62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DO62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DP62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DQ62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DR62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DS62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DT62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DU62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DV62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DW62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DX62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DY62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:DZ62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:EA62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:EB62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:EC62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:ED62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:EE62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:EF62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:EG62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:EH62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:EI62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:EJ62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:EK62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:EL62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:EM62)/Project_Cost_Total","v":1.0000000000000002},{"$f":"SUM($L$62:EN62)/Project_Cost_Total","v":1.0000000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B24","v":"USES"},null,"Start","End","Length","Amount"]
[null,"Land Costs",null,null,null,null,null,null,null,null,"Spent %",{"$f":"L24","v":2.3091622005913592E-2},{"$f":"M24-L24","v":1.0900166223766806E-3},{"$f":"N24-M24","v":1.5017063027767015E-3},4.0796758195040042E-3,8.5720718828708152E-3,3.6273119132995434E-2,4.1390266051183483E-2,3.3711723869502663E-2,4.1148864101775179E-2,5.9723233795196895E-2,5.8674052530581833E-2,6.7189256327039759E-2,7.3748509228248993E-2,7.736158130369214E-2,7.7763557968928865E-2,7.4708421602335373E-2,6.857534705290802E-2,6.043769053670256E-2,5.3174130125613894E-2,4.3884447288197403E-2,3.5278467943337888E-2,2.8845558555603446E-2,2.3330617552738464E-2,3.1429865573882054E-3,1.9263268100381259E-3,6.8837451627490331E-4,6.8837451627490331E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ24-BY24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL24-EK24","v":0},{"$f":"EM24-EL24","v":0},{"$f":"EN24-EM24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Costs"]
[null,{"$f":"'Development Budget'!B16","v":"Deposit(s)"},null,0,0,"Straight-Line",{"$f":"I26/$E$18","v":0},{"$f":"I26/Units","v":0},{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D16,'Development Budget'!G16)","v":0},null,{"$f":"IF(ROUND(SUM(L26:EN26),0)=ROUND(I26,0),\"\",\"Incomplete\")","v":""},{"$f":"AND(L$22>=$D26,L$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*EV26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KG26+($F26=\"Detail\")*'Development Budget'!T16","v":0},{"$f":"AND(M$22>=$D26,M$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*EW26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KH26+($F26=\"Detail\")*'Development Budget'!U16","v":0},{"$f":"AND(N$22>=$D26,N$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*EX26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KI26+($F26=\"Detail\")*'Development Budget'!V16","v":0},{"$f":"AND(O$22>=$D26,O$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*EY26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KJ26+($F26=\"Detail\")*'Development Budget'!W16","v":0},{"$f":"AND(P$22>=$D26,P$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*EZ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KK26+($F26=\"Detail\")*'Development Budget'!X16","v":0},{"$f":"AND(Q$22>=$D26,Q$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FA26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KL26+($F26=\"Detail\")*'Development Budget'!Y16","v":0},{"$f":"AND(R$22>=$D26,R$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FB26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KM26+($F26=\"Detail\")*'Development Budget'!Z16","v":0},{"$f":"AND(S$22>=$D26,S$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FC26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KN26+($F26=\"Detail\")*'Development Budget'!AA16","v":0},{"$f":"AND(T$22>=$D26,T$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FD26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KO26+($F26=\"Detail\")*'Development Budget'!AB16","v":0},{"$f":"AND(U$22>=$D26,U$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FE26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KP26+($F26=\"Detail\")*'Development Budget'!AC16","v":0},{"$f":"AND(V$22>=$D26,V$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FF26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KQ26+($F26=\"Detail\")*'Development Budget'!AD16","v":0},{"$f":"AND(W$22>=$D26,W$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FG26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KR26+($F26=\"Detail\")*'Development Budget'!AE16","v":0},{"$f":"AND(X$22>=$D26,X$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FH26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KS26+($F26=\"Detail\")*'Development Budget'!AF16","v":0},{"$f":"AND(Y$22>=$D26,Y$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FI26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KT26+($F26=\"Detail\")*'Development Budget'!AG16","v":0},{"$f":"AND(Z$22>=$D26,Z$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FJ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KU26+($F26=\"Detail\")*'Development Budget'!AH16","v":0},{"$f":"AND(AA$22>=$D26,AA$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FK26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KV26+($F26=\"Detail\")*'Development Budget'!AI16","v":0},{"$f":"AND(AB$22>=$D26,AB$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FL26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KW26+($F26=\"Detail\")*'Development Budget'!AJ16","v":0},{"$f":"AND(AC$22>=$D26,AC$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FM26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KX26+($F26=\"Detail\")*'Development Budget'!AK16","v":0},{"$f":"AND(AD$22>=$D26,AD$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FN26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KY26+($F26=\"Detail\")*'Development Budget'!AL16","v":0},{"$f":"AND(AE$22>=$D26,AE$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FO26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*KZ26+($F26=\"Detail\")*'Development Budget'!AM16","v":0},{"$f":"AND(AF$22>=$D26,AF$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FP26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LA26+($F26=\"Detail\")*'Development Budget'!AN16","v":0},{"$f":"AND(AG$22>=$D26,AG$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FQ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LB26+($F26=\"Detail\")*'Development Budget'!AO16","v":0},{"$f":"AND(AH$22>=$D26,AH$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FR26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LC26+($F26=\"Detail\")*'Development Budget'!AP16","v":0},{"$f":"AND(AI$22>=$D26,AI$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FS26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LD26+($F26=\"Detail\")*'Development Budget'!AQ16","v":0},{"$f":"AND(AJ$22>=$D26,AJ$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FT26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LE26+($F26=\"Detail\")*'Development Budget'!AR16","v":0},{"$f":"AND(AK$22>=$D26,AK$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FU26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LF26+($F26=\"Detail\")*'Development Budget'!AS16","v":0},{"$f":"AND(AL$22>=$D26,AL$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FV26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LG26+($F26=\"Detail\")*'Development Budget'!AT16","v":0},{"$f":"AND(AM$22>=$D26,AM$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FW26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LH26+($F26=\"Detail\")*'Development Budget'!AU16","v":0},{"$f":"AND(AN$22>=$D26,AN$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FX26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LI26+($F26=\"Detail\")*'Development Budget'!AV16","v":0},{"$f":"AND(AO$22>=$D26,AO$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FY26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LJ26+($F26=\"Detail\")*'Development Budget'!AW16","v":0},{"$f":"AND(AP$22>=$D26,AP$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*FZ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LK26+($F26=\"Detail\")*'Development Budget'!AX16","v":0},{"$f":"AND(AQ$22>=$D26,AQ$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GA26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LL26+($F26=\"Detail\")*'Development Budget'!AY16","v":0},{"$f":"AND(AR$22>=$D26,AR$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GB26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LM26+($F26=\"Detail\")*'Development Budget'!AZ16","v":0},{"$f":"AND(AS$22>=$D26,AS$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GC26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LN26+($F26=\"Detail\")*'Development Budget'!BA16","v":0},{"$f":"AND(AT$22>=$D26,AT$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GD26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LO26+($F26=\"Detail\")*'Development Budget'!BB16","v":0},{"$f":"AND(AU$22>=$D26,AU$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GE26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LP26+($F26=\"Detail\")*'Development Budget'!BC16","v":0},{"$f":"AND(AV$22>=$D26,AV$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GF26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LQ26+($F26=\"Detail\")*'Development Budget'!BD16","v":0},{"$f":"AND(AW$22>=$D26,AW$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GG26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LR26+($F26=\"Detail\")*'Development Budget'!BE16","v":0},{"$f":"AND(AX$22>=$D26,AX$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GH26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LS26+($F26=\"Detail\")*'Development Budget'!BF16","v":0},{"$f":"AND(AY$22>=$D26,AY$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GI26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LT26+($F26=\"Detail\")*'Development Budget'!BG16","v":0},{"$f":"AND(AZ$22>=$D26,AZ$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GJ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LU26+($F26=\"Detail\")*'Development Budget'!BH16","v":0},{"$f":"AND(BA$22>=$D26,BA$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GK26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LV26+($F26=\"Detail\")*'Development Budget'!BI16","v":0},{"$f":"AND(BB$22>=$D26,BB$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GL26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LW26+($F26=\"Detail\")*'Development Budget'!BJ16","v":0},{"$f":"AND(BC$22>=$D26,BC$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GM26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LX26+($F26=\"Detail\")*'Development Budget'!BK16","v":0},{"$f":"AND(BD$22>=$D26,BD$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GN26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LY26+($F26=\"Detail\")*'Development Budget'!BL16","v":0},{"$f":"AND(BE$22>=$D26,BE$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GO26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*LZ26+($F26=\"Detail\")*'Development Budget'!BM16","v":0},{"$f":"AND(BF$22>=$D26,BF$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GP26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MA26+($F26=\"Detail\")*'Development Budget'!BN16","v":0},{"$f":"AND(BG$22>=$D26,BG$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GQ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MB26+($F26=\"Detail\")*'Development Budget'!BO16","v":0},{"$f":"AND(BH$22>=$D26,BH$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GR26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MC26+($F26=\"Detail\")*'Development Budget'!BP16","v":0},{"$f":"AND(BI$22>=$D26,BI$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GS26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MD26+($F26=\"Detail\")*'Development Budget'!BQ16","v":0},{"$f":"AND(BJ$22>=$D26,BJ$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GT26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*ME26+($F26=\"Detail\")*'Development Budget'!BR16","v":0},{"$f":"AND(BK$22>=$D26,BK$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GU26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MF26+($F26=\"Detail\")*'Development Budget'!BS16","v":0},{"$f":"AND(BL$22>=$D26,BL$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GV26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MG26+($F26=\"Detail\")*'Development Budget'!BT16","v":0},{"$f":"AND(BM$22>=$D26,BM$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GW26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MH26+($F26=\"Detail\")*'Development Budget'!BU16","v":0},{"$f":"AND(BN$22>=$D26,BN$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GX26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MI26+($F26=\"Detail\")*'Development Budget'!BV16","v":0},{"$f":"AND(BO$22>=$D26,BO$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GY26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MJ26+($F26=\"Detail\")*'Development Budget'!BW16","v":0},{"$f":"AND(BP$22>=$D26,BP$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*GZ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MK26+($F26=\"Detail\")*'Development Budget'!BX16","v":0},{"$f":"AND(BQ$22>=$D26,BQ$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HA26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*ML26+($F26=\"Detail\")*'Development Budget'!BY16","v":0},{"$f":"AND(BR$22>=$D26,BR$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HB26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MM26+($F26=\"Detail\")*'Development Budget'!BZ16","v":0},{"$f":"AND(BS$22>=$D26,BS$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HC26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MN26+($F26=\"Detail\")*'Development Budget'!CA16","v":0},{"$f":"AND(BT$22>=$D26,BT$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HD26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MO26+($F26=\"Detail\")*'Development Budget'!CB16","v":0},{"$f":"AND(BU$22>=$D26,BU$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HE26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MP26+($F26=\"Detail\")*'Development Budget'!CC16","v":0},{"$f":"AND(BV$22>=$D26,BV$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HF26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MQ26+($F26=\"Detail\")*'Development Budget'!CD16","v":0},{"$f":"AND(BW$22>=$D26,BW$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HG26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MR26+($F26=\"Detail\")*'Development Budget'!CE16","v":0},{"$f":"AND(BX$22>=$D26,BX$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HH26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MS26+($F26=\"Detail\")*'Development Budget'!CF16","v":0},{"$f":"AND(BY$22>=$D26,BY$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HI26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MT26+($F26=\"Detail\")*'Development Budget'!CG16","v":0},{"$f":"AND(BZ$22>=$D26,BZ$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HJ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MU26+($F26=\"Detail\")*'Development Budget'!CH16","v":0},{"$f":"AND(CA$22>=$D26,CA$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HK26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MV26+($F26=\"Detail\")*'Development Budget'!CI16","v":0},{"$f":"AND(CB$22>=$D26,CB$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HL26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MW26+($F26=\"Detail\")*'Development Budget'!CJ16","v":0},{"$f":"AND(CC$22>=$D26,CC$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HM26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MX26+($F26=\"Detail\")*'Development Budget'!CK16","v":0},{"$f":"AND(CD$22>=$D26,CD$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HN26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MY26+($F26=\"Detail\")*'Development Budget'!CL16","v":0},{"$f":"AND(CE$22>=$D26,CE$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HO26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*MZ26+($F26=\"Detail\")*'Development Budget'!CM16","v":0},{"$f":"AND(CF$22>=$D26,CF$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HP26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NA26+($F26=\"Detail\")*'Development Budget'!CN16","v":0},{"$f":"AND(CG$22>=$D26,CG$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HQ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NB26+($F26=\"Detail\")*'Development Budget'!CO16","v":0},{"$f":"AND(CH$22>=$D26,CH$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HR26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NC26+($F26=\"Detail\")*'Development Budget'!CP16","v":0},{"$f":"AND(CI$22>=$D26,CI$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HS26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*ND26+($F26=\"Detail\")*'Development Budget'!CQ16","v":0},{"$f":"AND(CJ$22>=$D26,CJ$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HT26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NE26+($F26=\"Detail\")*'Development Budget'!CR16","v":0},{"$f":"AND(CK$22>=$D26,CK$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HU26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NF26+($F26=\"Detail\")*'Development Budget'!CS16","v":0},{"$f":"AND(CL$22>=$D26,CL$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HV26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NG26+($F26=\"Detail\")*'Development Budget'!CT16","v":0},{"$f":"AND(CM$22>=$D26,CM$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HW26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NH26+($F26=\"Detail\")*'Development Budget'!CU16","v":0},{"$f":"AND(CN$22>=$D26,CN$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HX26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NI26+($F26=\"Detail\")*'Development Budget'!CV16","v":0},{"$f":"AND(CO$22>=$D26,CO$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HY26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NJ26+($F26=\"Detail\")*'Development Budget'!CW16","v":0},{"$f":"AND(CP$22>=$D26,CP$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*HZ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NK26+($F26=\"Detail\")*'Development Budget'!CX16","v":0},{"$f":"AND(CQ$22>=$D26,CQ$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IA26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NL26+($F26=\"Detail\")*'Development Budget'!CY16","v":0},{"$f":"AND(CR$22>=$D26,CR$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IB26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NM26+($F26=\"Detail\")*'Development Budget'!CZ16","v":0},{"$f":"AND(CS$22>=$D26,CS$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IC26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NN26+($F26=\"Detail\")*'Development Budget'!DA16","v":0},{"$f":"AND(CT$22>=$D26,CT$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*ID26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NO26+($F26=\"Detail\")*'Development Budget'!DB16","v":0},{"$f":"AND(CU$22>=$D26,CU$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IE26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NP26+($F26=\"Detail\")*'Development Budget'!DC16","v":0},{"$f":"AND(CV$22>=$D26,CV$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IF26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NQ26+($F26=\"Detail\")*'Development Budget'!DD16","v":0},{"$f":"AND(CW$22>=$D26,CW$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IG26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NR26+($F26=\"Detail\")*'Development Budget'!DE16","v":0},{"$f":"AND(CX$22>=$D26,CX$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IH26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NS26+($F26=\"Detail\")*'Development Budget'!DF16","v":0},{"$f":"AND(CY$22>=$D26,CY$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*II26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NT26+($F26=\"Detail\")*'Development Budget'!DG16","v":0},{"$f":"AND(CZ$22>=$D26,CZ$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IJ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NU26+($F26=\"Detail\")*'Development Budget'!DH16","v":0},{"$f":"AND(DA$22>=$D26,DA$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IK26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NV26+($F26=\"Detail\")*'Development Budget'!DI16","v":0},{"$f":"AND(DB$22>=$D26,DB$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IL26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NW26+($F26=\"Detail\")*'Development Budget'!DJ16","v":0},{"$f":"AND(DC$22>=$D26,DC$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IM26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NX26+($F26=\"Detail\")*'Development Budget'!DK16","v":0},{"$f":"AND(DD$22>=$D26,DD$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IN26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NY26+($F26=\"Detail\")*'Development Budget'!DL16","v":0},{"$f":"AND(DE$22>=$D26,DE$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IO26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*NZ26+($F26=\"Detail\")*'Development Budget'!DM16","v":0},{"$f":"AND(DF$22>=$D26,DF$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IP26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OA26+($F26=\"Detail\")*'Development Budget'!DN16","v":0},{"$f":"AND(DG$22>=$D26,DG$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IQ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OB26+($F26=\"Detail\")*'Development Budget'!DO16","v":0},{"$f":"AND(DH$22>=$D26,DH$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IR26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OC26+($F26=\"Detail\")*'Development Budget'!DP16","v":0},{"$f":"AND(DI$22>=$D26,DI$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IS26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OD26+($F26=\"Detail\")*'Development Budget'!DQ16","v":0},{"$f":"AND(DJ$22>=$D26,DJ$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IT26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OE26+($F26=\"Detail\")*'Development Budget'!DR16","v":0},{"$f":"AND(DK$22>=$D26,DK$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IU26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OF26+($F26=\"Detail\")*'Development Budget'!DS16","v":0},{"$f":"AND(DL$22>=$D26,DL$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IV26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OG26+($F26=\"Detail\")*'Development Budget'!DT16","v":0},{"$f":"AND(DM$22>=$D26,DM$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IW26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OH26+($F26=\"Detail\")*'Development Budget'!DU16","v":0},{"$f":"AND(DN$22>=$D26,DN$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IX26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OI26+($F26=\"Detail\")*'Development Budget'!DV16","v":0},{"$f":"AND(DO$22>=$D26,DO$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IY26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OJ26+($F26=\"Detail\")*'Development Budget'!DW16","v":0},{"$f":"AND(DP$22>=$D26,DP$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*IZ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OK26+($F26=\"Detail\")*'Development Budget'!DX16","v":0},{"$f":"AND(DQ$22>=$D26,DQ$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JA26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OL26+($F26=\"Detail\")*'Development Budget'!DY16","v":0},{"$f":"AND(DR$22>=$D26,DR$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JB26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OM26+($F26=\"Detail\")*'Development Budget'!DZ16","v":0},{"$f":"AND(DS$22>=$D26,DS$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JC26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*ON26+($F26=\"Detail\")*'Development Budget'!EA16","v":0},{"$f":"AND(DT$22>=$D26,DT$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JD26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OO26+($F26=\"Detail\")*'Development Budget'!EB16","v":0},{"$f":"AND(DU$22>=$D26,DU$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JE26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OP26+($F26=\"Detail\")*'Development Budget'!EC16","v":0},{"$f":"AND(DV$22>=$D26,DV$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JF26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OQ26+($F26=\"Detail\")*'Development Budget'!ED16","v":0},{"$f":"AND(DW$22>=$D26,DW$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JG26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OR26+($F26=\"Detail\")*'Development Budget'!EE16","v":0},{"$f":"AND(DX$22>=$D26,DX$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JH26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OS26+($F26=\"Detail\")*'Development Budget'!EF16","v":0},{"$f":"AND(DY$22>=$D26,DY$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JI26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OT26+($F26=\"Detail\")*'Development Budget'!EG16","v":0},{"$f":"AND(DZ$22>=$D26,DZ$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JJ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OU26+($F26=\"Detail\")*'Development Budget'!EH16","v":0},{"$f":"AND(EA$22>=$D26,EA$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JK26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OV26+($F26=\"Detail\")*'Development Budget'!EI16","v":0},{"$f":"AND(EB$22>=$D26,EB$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JL26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OW26+($F26=\"Detail\")*'Development Budget'!EJ16","v":0},{"$f":"AND(EC$22>=$D26,EC$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JM26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OX26+($F26=\"Detail\")*'Development Budget'!EK16","v":0},{"$f":"AND(ED$22>=$D26,ED$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JN26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OY26+($F26=\"Detail\")*'Development Budget'!EL16","v":0},{"$f":"AND(EE$22>=$D26,EE$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JO26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*OZ26+($F26=\"Detail\")*'Development Budget'!EM16","v":0},{"$f":"AND(EF$22>=$D26,EF$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JP26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*PA26+($F26=\"Detail\")*'Development Budget'!EN16","v":0},{"$f":"AND(EG$22>=$D26,EG$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JQ26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*PB26+($F26=\"Detail\")*'Development Budget'!EO16","v":0},{"$f":"AND(EH$22>=$D26,EH$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JR26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*PC26+($F26=\"Detail\")*'Development Budget'!EP16","v":0},{"$f":"AND(EI$22>=$D26,EI$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JS26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*PD26+($F26=\"Detail\")*'Development Budget'!EQ16","v":0},{"$f":"AND(EJ$22>=$D26,EJ$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JT26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*PE26+($F26=\"Detail\")*'Development Budget'!ER16","v":0},{"$f":"AND(EK$22>=$D26,EK$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JU26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*PF26+($F26=\"Detail\")*'Development Budget'!ES16","v":0},{"$f":"AND(EL$22>=$D26,EL$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JV26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*PG26+($F26=\"Detail\")*'Development Budget'!ET16","v":0},{"$f":"AND(EM$22>=$D26,EM$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JW26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*PH26+($F26=\"Detail\")*'Development Budget'!EU16","v":0},{"$f":"AND(EN$22>=$D26,EN$22<=$E26)*($F26=\"Straight-Line\")*($I26/$ES26)+($F26=\"S-Curve\")*JX26+OR($F26=\"Steady Growth\",$F26=\"Steady Decline\")*PI26+($F26=\"Detail\")*'Development Budget'!EV16","v":0},null,{"$f":"I26","v":0},{"$f":"INDEX($L$23:$EN$23,1,$D26+1)","v":"2023-05-31"},{"$f":"INDEX($L$23:$EN$23,1,$E26+1)","v":"2023-05-31"},{"$f":"+E26-D26+1","v":1},{"$f":"F26","v":"Straight-Line"},{"$f":"ES26/Scurve_Dist","v":0.25},{"$f":"AND($ET26=\"S-Curve\",EV$23>=$EQ26,EV$23<=$ER26)*(_xlfn.NORM.DIST((YEAR(EV$23)-YEAR($EQ26))*12+MONTH(EV$23)-MONTH($EQ26)+1,$ES26/2,$EU26,TRUE)-_xlfn.NORM.DIST((YEAR(EV$23)-YEAR($EQ26))*12+MONTH(EV$23)-MONTH($EQ26),$ES26/2,$EU26,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES26/2,$EU26,TRUE))*$EP26","v":0},{"$f":"AND($ET26=\"S-Curve\",EW$23>=$EQ26,EW$23<=$ER26)*(_xlfn.NORM.DIST((YEAR(EW$23)-YEAR($EQ26))*12+MONTH(EW$23)-MONTH($EQ26)+1,$ES26/2,$EU26,TRUE)-_xlfn.NORM.DIST((YEAR(EW$23)-YEAR($EQ26))*12+MONTH(EW$23)-MONTH($EQ26),$ES26/2,$EU26,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES26/2,$EU26,TRUE))*$EP26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET26=\"S-Curve\",HI$23>=$EQ26,HI$23<=$ER26)*(_xlfn.NORM.DIST((YEAR(HI$23)-YEAR($EQ26))*12+MONTH(HI$23)-MONTH($EQ26)+1,$ES26/2,$EU26,TRUE)-_xlfn.NORM.DIST((YEAR(HI$23)-YEAR($EQ26))*12+MONTH(HI$23)-MONTH($EQ26),$ES26/2,$EU26,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES26/2,$EU26,TRUE))*$EP26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET26=\"S-Curve\",JU$23>=$EQ26,JU$23<=$ER26)*(_xlfn.NORM.DIST((YEAR(JU$23)-YEAR($EQ26))*12+MONTH(JU$23)-MONTH($EQ26)+1,$ES26/2,$EU26,TRUE)-_xlfn.NORM.DIST((YEAR(JU$23)-YEAR($EQ26))*12+MONTH(JU$23)-MONTH($EQ26),$ES26/2,$EU26,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES26/2,$EU26,TRUE))*$EP26","v":0},0,0,0,null,null,"Deposit(s)",null,{"$f":"D26","v":0},0,{"$f":"KD26-KC26+1","v":1},{"$f":"I26","v":0},{"$f":"AND(KG$22>=$KC26,KG$22<=$KD26)*(IF($F26=\"Steady Growth\",KG$22-$KC26,$KD26-KG$22)+1)/($KE26*($KE26+1)/2)*$KF26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(KQ$22>=$KC26,KQ$22<=$KD26)*(IF($F26=\"Steady Growth\",KQ$22-$KC26,$KD26-KQ$22)+1)/($KE26*($KE26+1)/2)*$KF26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(LA$22>=$KC26,LA$22<=$KD26)*(IF($F26=\"Steady Growth\",LA$22-$KC26,$KD26-LA$22)+1)/($KE26*($KE26+1)/2)*$KF26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(LK$22>=$KC26,LK$22<=$KD26)*(IF($F26=\"Steady Growth\",LK$22-$KC26,$KD26-LK$22)+1)/($KE26*($KE26+1)/2)*$KF26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(LU$22>=$KC26,LU$22<=$KD26)*(IF($F26=\"Steady Growth\",LU$22-$KC26,$KD26-LU$22)+1)/($KE26*($KE26+1)/2)*$KF26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(ME$22>=$KC26,ME$22<=$KD26)*(IF($F26=\"Steady Growth\",ME$22-$KC26,$KD26-ME$22)+1)/($KE26*($KE26+1)/2)*$KF26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(MO$22>=$KC26,MO$22<=$KD26)*(IF($F26=\"Steady Growth\",MO$22-$KC26,$KD26-MO$22)+1)/($KE26*($KE26+1)/2)*$KF26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(MY$22>=$KC26,MY$22<=$KD26)*(IF($F26=\"Steady Growth\",MY$22-$KC26,$KD26-MY$22)+1)/($KE26*($KE26+1)/2)*$KF26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(NI$22>=$KC26,NI$22<=$KD26)*(IF($F26=\"Steady Growth\",NI$22-$KC26,$KD26-NI$22)+1)/($KE26*($KE26+1)/2)*$KF26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(NS$22>=$KC26,NS$22<=$KD26)*(IF($F26=\"Steady Growth\",NS$22-$KC26,$KD26-NS$22)+1)/($KE26*($KE26+1)/2)*$KF26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(OC$22>=$KC26,OC$22<=$KD26)*(IF($F26=\"Steady Growth\",OC$22-$KC26,$KD26-OC$22)+1)/($KE26*($KE26+1)/2)*$KF26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(OM$22>=$KC26,OM$22<=$KD26)*(IF($F26=\"Steady Growth\",OM$22-$KC26,$KD26-OM$22)+1)/($KE26*($KE26+1)/2)*$KF26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(OW$22>=$KC26,OW$22<=$KD26)*(IF($F26=\"Steady Growth\",OW$22-$KC26,$KD26-OW$22)+1)/($KE26*($KE26+1)/2)*$KF26","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B15","v":"Land Sale"},null,0,0,"Straight-Line",{"$f":"I27/$E$18","v":0},{"$f":"I27/Units","v":0},{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",SUM('Development Budget'!D17:D20),SUM('Development Budget'!G17:G20))","v":0},null,"",{"$f":"AND(L$22>=$D27,L$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*EV27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KG27+($F27=\"Detail\")*('Development Budget'!T17+'Development Budget'!T18+'Development Budget'!T19+'Development Budget'!T20)","v":0},{"$f":"AND(M$22>=$D27,M$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*EW27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KH27+($F27=\"Detail\")*('Development Budget'!U17+'Development Budget'!U18+'Development Budget'!U19+'Development Budget'!U20)","v":0},{"$f":"AND(N$22>=$D27,N$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*EX27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KI27+($F27=\"Detail\")*('Development Budget'!V17+'Development Budget'!V18+'Development Budget'!V19+'Development Budget'!V20)","v":0},{"$f":"AND(O$22>=$D27,O$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*EY27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KJ27+($F27=\"Detail\")*('Development Budget'!W17+'Development Budget'!W18+'Development Budget'!W19+'Development Budget'!W20)","v":0},{"$f":"AND(P$22>=$D27,P$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*EZ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KK27+($F27=\"Detail\")*('Development Budget'!X17+'Development Budget'!X18+'Development Budget'!X19+'Development Budget'!X20)","v":0},{"$f":"AND(Q$22>=$D27,Q$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FA27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KL27+($F27=\"Detail\")*('Development Budget'!Y17+'Development Budget'!Y18+'Development Budget'!Y19+'Development Budget'!Y20)","v":0},{"$f":"AND(R$22>=$D27,R$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FB27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KM27+($F27=\"Detail\")*('Development Budget'!Z17+'Development Budget'!Z18+'Development Budget'!Z19+'Development Budget'!Z20)","v":0},{"$f":"AND(S$22>=$D27,S$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FC27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KN27+($F27=\"Detail\")*('Development Budget'!AA17+'Development Budget'!AA18+'Development Budget'!AA19+'Development Budget'!AA20)","v":0},{"$f":"AND(T$22>=$D27,T$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FD27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KO27+($F27=\"Detail\")*('Development Budget'!AB17+'Development Budget'!AB18+'Development Budget'!AB19+'Development Budget'!AB20)","v":0},{"$f":"AND(U$22>=$D27,U$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FE27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KP27+($F27=\"Detail\")*('Development Budget'!AC17+'Development Budget'!AC18+'Development Budget'!AC19+'Development Budget'!AC20)","v":0},{"$f":"AND(V$22>=$D27,V$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FF27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KQ27+($F27=\"Detail\")*('Development Budget'!AD17+'Development Budget'!AD18+'Development Budget'!AD19+'Development Budget'!AD20)","v":0},{"$f":"AND(W$22>=$D27,W$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FG27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KR27+($F27=\"Detail\")*('Development Budget'!AE17+'Development Budget'!AE18+'Development Budget'!AE19+'Development Budget'!AE20)","v":0},{"$f":"AND(X$22>=$D27,X$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FH27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KS27+($F27=\"Detail\")*('Development Budget'!AF17+'Development Budget'!AF18+'Development Budget'!AF19+'Development Budget'!AF20)","v":0},{"$f":"AND(Y$22>=$D27,Y$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FI27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KT27+($F27=\"Detail\")*('Development Budget'!AG17+'Development Budget'!AG18+'Development Budget'!AG19+'Development Budget'!AG20)","v":0},{"$f":"AND(Z$22>=$D27,Z$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FJ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KU27+($F27=\"Detail\")*('Development Budget'!AH17+'Development Budget'!AH18+'Development Budget'!AH19+'Development Budget'!AH20)","v":0},{"$f":"AND(AA$22>=$D27,AA$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FK27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KV27+($F27=\"Detail\")*('Development Budget'!AI17+'Development Budget'!AI18+'Development Budget'!AI19+'Development Budget'!AI20)","v":0},{"$f":"AND(AB$22>=$D27,AB$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FL27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KW27+($F27=\"Detail\")*('Development Budget'!AJ17+'Development Budget'!AJ18+'Development Budget'!AJ19+'Development Budget'!AJ20)","v":0},{"$f":"AND(AC$22>=$D27,AC$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FM27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KX27+($F27=\"Detail\")*('Development Budget'!AK17+'Development Budget'!AK18+'Development Budget'!AK19+'Development Budget'!AK20)","v":0},{"$f":"AND(AD$22>=$D27,AD$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FN27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KY27+($F27=\"Detail\")*('Development Budget'!AL17+'Development Budget'!AL18+'Development Budget'!AL19+'Development Budget'!AL20)","v":0},{"$f":"AND(AE$22>=$D27,AE$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FO27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*KZ27+($F27=\"Detail\")*('Development Budget'!AM17+'Development Budget'!AM18+'Development Budget'!AM19+'Development Budget'!AM20)","v":0},{"$f":"AND(AF$22>=$D27,AF$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FP27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LA27+($F27=\"Detail\")*('Development Budget'!AN17+'Development Budget'!AN18+'Development Budget'!AN19+'Development Budget'!AN20)","v":0},{"$f":"AND(AG$22>=$D27,AG$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FQ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LB27+($F27=\"Detail\")*('Development Budget'!AO17+'Development Budget'!AO18+'Development Budget'!AO19+'Development Budget'!AO20)","v":0},{"$f":"AND(AH$22>=$D27,AH$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FR27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LC27+($F27=\"Detail\")*('Development Budget'!AP17+'Development Budget'!AP18+'Development Budget'!AP19+'Development Budget'!AP20)","v":0},{"$f":"AND(AI$22>=$D27,AI$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FS27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LD27+($F27=\"Detail\")*('Development Budget'!AQ17+'Development Budget'!AQ18+'Development Budget'!AQ19+'Development Budget'!AQ20)","v":0},{"$f":"AND(AJ$22>=$D27,AJ$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FT27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LE27+($F27=\"Detail\")*('Development Budget'!AR17+'Development Budget'!AR18+'Development Budget'!AR19+'Development Budget'!AR20)","v":0},{"$f":"AND(AK$22>=$D27,AK$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FU27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LF27+($F27=\"Detail\")*('Development Budget'!AS17+'Development Budget'!AS18+'Development Budget'!AS19+'Development Budget'!AS20)","v":0},{"$f":"AND(AL$22>=$D27,AL$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FV27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LG27+($F27=\"Detail\")*('Development Budget'!AT17+'Development Budget'!AT18+'Development Budget'!AT19+'Development Budget'!AT20)","v":0},{"$f":"AND(AM$22>=$D27,AM$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FW27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LH27+($F27=\"Detail\")*('Development Budget'!AU17+'Development Budget'!AU18+'Development Budget'!AU19+'Development Budget'!AU20)","v":0},{"$f":"AND(AN$22>=$D27,AN$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FX27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LI27+($F27=\"Detail\")*('Development Budget'!AV17+'Development Budget'!AV18+'Development Budget'!AV19+'Development Budget'!AV20)","v":0},{"$f":"AND(AO$22>=$D27,AO$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FY27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LJ27+($F27=\"Detail\")*('Development Budget'!AW17+'Development Budget'!AW18+'Development Budget'!AW19+'Development Budget'!AW20)","v":0},{"$f":"AND(AP$22>=$D27,AP$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*FZ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LK27+($F27=\"Detail\")*('Development Budget'!AX17+'Development Budget'!AX18+'Development Budget'!AX19+'Development Budget'!AX20)","v":0},{"$f":"AND(AQ$22>=$D27,AQ$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GA27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LL27+($F27=\"Detail\")*('Development Budget'!AY17+'Development Budget'!AY18+'Development Budget'!AY19+'Development Budget'!AY20)","v":0},{"$f":"AND(AR$22>=$D27,AR$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GB27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LM27+($F27=\"Detail\")*('Development Budget'!AZ17+'Development Budget'!AZ18+'Development Budget'!AZ19+'Development Budget'!AZ20)","v":0},{"$f":"AND(AS$22>=$D27,AS$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GC27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LN27+($F27=\"Detail\")*('Development Budget'!BA17+'Development Budget'!BA18+'Development Budget'!BA19+'Development Budget'!BA20)","v":0},{"$f":"AND(AT$22>=$D27,AT$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GD27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LO27+($F27=\"Detail\")*('Development Budget'!BB17+'Development Budget'!BB18+'Development Budget'!BB19+'Development Budget'!BB20)","v":0},{"$f":"AND(AU$22>=$D27,AU$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GE27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LP27+($F27=\"Detail\")*('Development Budget'!BC17+'Development Budget'!BC18+'Development Budget'!BC19+'Development Budget'!BC20)","v":0},{"$f":"AND(AV$22>=$D27,AV$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GF27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LQ27+($F27=\"Detail\")*('Development Budget'!BD17+'Development Budget'!BD18+'Development Budget'!BD19+'Development Budget'!BD20)","v":0},{"$f":"AND(AW$22>=$D27,AW$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GG27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LR27+($F27=\"Detail\")*('Development Budget'!BE17+'Development Budget'!BE18+'Development Budget'!BE19+'Development Budget'!BE20)","v":0},{"$f":"AND(AX$22>=$D27,AX$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GH27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LS27+($F27=\"Detail\")*('Development Budget'!BF17+'Development Budget'!BF18+'Development Budget'!BF19+'Development Budget'!BF20)","v":0},{"$f":"AND(AY$22>=$D27,AY$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GI27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LT27+($F27=\"Detail\")*('Development Budget'!BG17+'Development Budget'!BG18+'Development Budget'!BG19+'Development Budget'!BG20)","v":0},{"$f":"AND(AZ$22>=$D27,AZ$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GJ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LU27+($F27=\"Detail\")*('Development Budget'!BH17+'Development Budget'!BH18+'Development Budget'!BH19+'Development Budget'!BH20)","v":0},{"$f":"AND(BA$22>=$D27,BA$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GK27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LV27+($F27=\"Detail\")*('Development Budget'!BI17+'Development Budget'!BI18+'Development Budget'!BI19+'Development Budget'!BI20)","v":0},{"$f":"AND(BB$22>=$D27,BB$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GL27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LW27+($F27=\"Detail\")*('Development Budget'!BJ17+'Development Budget'!BJ18+'Development Budget'!BJ19+'Development Budget'!BJ20)","v":0},{"$f":"AND(BC$22>=$D27,BC$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GM27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LX27+($F27=\"Detail\")*('Development Budget'!BK17+'Development Budget'!BK18+'Development Budget'!BK19+'Development Budget'!BK20)","v":0},{"$f":"AND(BD$22>=$D27,BD$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GN27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LY27+($F27=\"Detail\")*('Development Budget'!BL17+'Development Budget'!BL18+'Development Budget'!BL19+'Development Budget'!BL20)","v":0},{"$f":"AND(BE$22>=$D27,BE$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GO27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*LZ27+($F27=\"Detail\")*('Development Budget'!BM17+'Development Budget'!BM18+'Development Budget'!BM19+'Development Budget'!BM20)","v":0},{"$f":"AND(BF$22>=$D27,BF$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GP27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MA27+($F27=\"Detail\")*('Development Budget'!BN17+'Development Budget'!BN18+'Development Budget'!BN19+'Development Budget'!BN20)","v":0},{"$f":"AND(BG$22>=$D27,BG$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GQ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MB27+($F27=\"Detail\")*('Development Budget'!BO17+'Development Budget'!BO18+'Development Budget'!BO19+'Development Budget'!BO20)","v":0},{"$f":"AND(BH$22>=$D27,BH$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GR27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MC27+($F27=\"Detail\")*('Development Budget'!BP17+'Development Budget'!BP18+'Development Budget'!BP19+'Development Budget'!BP20)","v":0},{"$f":"AND(BI$22>=$D27,BI$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GS27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MD27+($F27=\"Detail\")*('Development Budget'!BQ17+'Development Budget'!BQ18+'Development Budget'!BQ19+'Development Budget'!BQ20)","v":0},{"$f":"AND(BJ$22>=$D27,BJ$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GT27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*ME27+($F27=\"Detail\")*('Development Budget'!BR17+'Development Budget'!BR18+'Development Budget'!BR19+'Development Budget'!BR20)","v":0},{"$f":"AND(BK$22>=$D27,BK$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GU27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MF27+($F27=\"Detail\")*('Development Budget'!BS17+'Development Budget'!BS18+'Development Budget'!BS19+'Development Budget'!BS20)","v":0},{"$f":"AND(BL$22>=$D27,BL$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GV27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MG27+($F27=\"Detail\")*('Development Budget'!BT17+'Development Budget'!BT18+'Development Budget'!BT19+'Development Budget'!BT20)","v":0},{"$f":"AND(BM$22>=$D27,BM$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GW27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MH27+($F27=\"Detail\")*('Development Budget'!BU17+'Development Budget'!BU18+'Development Budget'!BU19+'Development Budget'!BU20)","v":0},{"$f":"AND(BN$22>=$D27,BN$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GX27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MI27+($F27=\"Detail\")*('Development Budget'!BV17+'Development Budget'!BV18+'Development Budget'!BV19+'Development Budget'!BV20)","v":0},{"$f":"AND(BO$22>=$D27,BO$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GY27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MJ27+($F27=\"Detail\")*('Development Budget'!BW17+'Development Budget'!BW18+'Development Budget'!BW19+'Development Budget'!BW20)","v":0},{"$f":"AND(BP$22>=$D27,BP$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*GZ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MK27+($F27=\"Detail\")*('Development Budget'!BX17+'Development Budget'!BX18+'Development Budget'!BX19+'Development Budget'!BX20)","v":0},{"$f":"AND(BQ$22>=$D27,BQ$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HA27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*ML27+($F27=\"Detail\")*('Development Budget'!BY17+'Development Budget'!BY18+'Development Budget'!BY19+'Development Budget'!BY20)","v":0},{"$f":"AND(BR$22>=$D27,BR$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HB27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MM27+($F27=\"Detail\")*('Development Budget'!BZ17+'Development Budget'!BZ18+'Development Budget'!BZ19+'Development Budget'!BZ20)","v":0},{"$f":"AND(BS$22>=$D27,BS$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HC27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MN27+($F27=\"Detail\")*('Development Budget'!CA17+'Development Budget'!CA18+'Development Budget'!CA19+'Development Budget'!CA20)","v":0},{"$f":"AND(BT$22>=$D27,BT$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HD27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MO27+($F27=\"Detail\")*('Development Budget'!CB17+'Development Budget'!CB18+'Development Budget'!CB19+'Development Budget'!CB20)","v":0},{"$f":"AND(BU$22>=$D27,BU$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HE27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MP27+($F27=\"Detail\")*('Development Budget'!CC17+'Development Budget'!CC18+'Development Budget'!CC19+'Development Budget'!CC20)","v":0},{"$f":"AND(BV$22>=$D27,BV$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HF27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MQ27+($F27=\"Detail\")*('Development Budget'!CD17+'Development Budget'!CD18+'Development Budget'!CD19+'Development Budget'!CD20)","v":0},{"$f":"AND(BW$22>=$D27,BW$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HG27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MR27+($F27=\"Detail\")*('Development Budget'!CE17+'Development Budget'!CE18+'Development Budget'!CE19+'Development Budget'!CE20)","v":0},{"$f":"AND(BX$22>=$D27,BX$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HH27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MS27+($F27=\"Detail\")*('Development Budget'!CF17+'Development Budget'!CF18+'Development Budget'!CF19+'Development Budget'!CF20)","v":0},{"$f":"AND(BY$22>=$D27,BY$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HI27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MT27+($F27=\"Detail\")*('Development Budget'!CG17+'Development Budget'!CG18+'Development Budget'!CG19+'Development Budget'!CG20)","v":0},{"$f":"AND(BZ$22>=$D27,BZ$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HJ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MU27+($F27=\"Detail\")*('Development Budget'!CH17+'Development Budget'!CH18+'Development Budget'!CH19+'Development Budget'!CH20)","v":0},{"$f":"AND(CA$22>=$D27,CA$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HK27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MV27+($F27=\"Detail\")*('Development Budget'!CI17+'Development Budget'!CI18+'Development Budget'!CI19+'Development Budget'!CI20)","v":0},{"$f":"AND(CB$22>=$D27,CB$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HL27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MW27+($F27=\"Detail\")*('Development Budget'!CJ17+'Development Budget'!CJ18+'Development Budget'!CJ19+'Development Budget'!CJ20)","v":0},{"$f":"AND(CC$22>=$D27,CC$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HM27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MX27+($F27=\"Detail\")*('Development Budget'!CK17+'Development Budget'!CK18+'Development Budget'!CK19+'Development Budget'!CK20)","v":0},{"$f":"AND(CD$22>=$D27,CD$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HN27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MY27+($F27=\"Detail\")*('Development Budget'!CL17+'Development Budget'!CL18+'Development Budget'!CL19+'Development Budget'!CL20)","v":0},{"$f":"AND(CE$22>=$D27,CE$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HO27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*MZ27+($F27=\"Detail\")*('Development Budget'!CM17+'Development Budget'!CM18+'Development Budget'!CM19+'Development Budget'!CM20)","v":0},{"$f":"AND(CF$22>=$D27,CF$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HP27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NA27+($F27=\"Detail\")*('Development Budget'!CN17+'Development Budget'!CN18+'Development Budget'!CN19+'Development Budget'!CN20)","v":0},{"$f":"AND(CG$22>=$D27,CG$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HQ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NB27+($F27=\"Detail\")*('Development Budget'!CO17+'Development Budget'!CO18+'Development Budget'!CO19+'Development Budget'!CO20)","v":0},{"$f":"AND(CH$22>=$D27,CH$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HR27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NC27+($F27=\"Detail\")*('Development Budget'!CP17+'Development Budget'!CP18+'Development Budget'!CP19+'Development Budget'!CP20)","v":0},{"$f":"AND(CI$22>=$D27,CI$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HS27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*ND27+($F27=\"Detail\")*('Development Budget'!CQ17+'Development Budget'!CQ18+'Development Budget'!CQ19+'Development Budget'!CQ20)","v":0},{"$f":"AND(CJ$22>=$D27,CJ$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HT27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NE27+($F27=\"Detail\")*('Development Budget'!CR17+'Development Budget'!CR18+'Development Budget'!CR19+'Development Budget'!CR20)","v":0},{"$f":"AND(CK$22>=$D27,CK$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HU27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NF27+($F27=\"Detail\")*('Development Budget'!CS17+'Development Budget'!CS18+'Development Budget'!CS19+'Development Budget'!CS20)","v":0},{"$f":"AND(CL$22>=$D27,CL$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HV27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NG27+($F27=\"Detail\")*('Development Budget'!CT17+'Development Budget'!CT18+'Development Budget'!CT19+'Development Budget'!CT20)","v":0},{"$f":"AND(CM$22>=$D27,CM$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HW27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NH27+($F27=\"Detail\")*('Development Budget'!CU17+'Development Budget'!CU18+'Development Budget'!CU19+'Development Budget'!CU20)","v":0},{"$f":"AND(CN$22>=$D27,CN$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HX27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NI27+($F27=\"Detail\")*('Development Budget'!CV17+'Development Budget'!CV18+'Development Budget'!CV19+'Development Budget'!CV20)","v":0},{"$f":"AND(CO$22>=$D27,CO$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HY27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NJ27+($F27=\"Detail\")*('Development Budget'!CW17+'Development Budget'!CW18+'Development Budget'!CW19+'Development Budget'!CW20)","v":0},{"$f":"AND(CP$22>=$D27,CP$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*HZ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NK27+($F27=\"Detail\")*('Development Budget'!CX17+'Development Budget'!CX18+'Development Budget'!CX19+'Development Budget'!CX20)","v":0},{"$f":"AND(CQ$22>=$D27,CQ$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IA27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NL27+($F27=\"Detail\")*('Development Budget'!CY17+'Development Budget'!CY18+'Development Budget'!CY19+'Development Budget'!CY20)","v":0},{"$f":"AND(CR$22>=$D27,CR$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IB27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NM27+($F27=\"Detail\")*('Development Budget'!CZ17+'Development Budget'!CZ18+'Development Budget'!CZ19+'Development Budget'!CZ20)","v":0},{"$f":"AND(CS$22>=$D27,CS$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IC27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NN27+($F27=\"Detail\")*('Development Budget'!DA17+'Development Budget'!DA18+'Development Budget'!DA19+'Development Budget'!DA20)","v":0},{"$f":"AND(CT$22>=$D27,CT$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*ID27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NO27+($F27=\"Detail\")*('Development Budget'!DB17+'Development Budget'!DB18+'Development Budget'!DB19+'Development Budget'!DB20)","v":0},{"$f":"AND(CU$22>=$D27,CU$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IE27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NP27+($F27=\"Detail\")*('Development Budget'!DC17+'Development Budget'!DC18+'Development Budget'!DC19+'Development Budget'!DC20)","v":0},{"$f":"AND(CV$22>=$D27,CV$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IF27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NQ27+($F27=\"Detail\")*('Development Budget'!DD17+'Development Budget'!DD18+'Development Budget'!DD19+'Development Budget'!DD20)","v":0},{"$f":"AND(CW$22>=$D27,CW$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IG27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NR27+($F27=\"Detail\")*('Development Budget'!DE17+'Development Budget'!DE18+'Development Budget'!DE19+'Development Budget'!DE20)","v":0},{"$f":"AND(CX$22>=$D27,CX$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IH27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NS27+($F27=\"Detail\")*('Development Budget'!DF17+'Development Budget'!DF18+'Development Budget'!DF19+'Development Budget'!DF20)","v":0},{"$f":"AND(CY$22>=$D27,CY$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*II27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NT27+($F27=\"Detail\")*('Development Budget'!DG17+'Development Budget'!DG18+'Development Budget'!DG19+'Development Budget'!DG20)","v":0},{"$f":"AND(CZ$22>=$D27,CZ$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IJ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NU27+($F27=\"Detail\")*('Development Budget'!DH17+'Development Budget'!DH18+'Development Budget'!DH19+'Development Budget'!DH20)","v":0},{"$f":"AND(DA$22>=$D27,DA$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IK27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NV27+($F27=\"Detail\")*('Development Budget'!DI17+'Development Budget'!DI18+'Development Budget'!DI19+'Development Budget'!DI20)","v":0},{"$f":"AND(DB$22>=$D27,DB$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IL27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NW27+($F27=\"Detail\")*('Development Budget'!DJ17+'Development Budget'!DJ18+'Development Budget'!DJ19+'Development Budget'!DJ20)","v":0},{"$f":"AND(DC$22>=$D27,DC$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IM27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NX27+($F27=\"Detail\")*('Development Budget'!DK17+'Development Budget'!DK18+'Development Budget'!DK19+'Development Budget'!DK20)","v":0},{"$f":"AND(DD$22>=$D27,DD$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IN27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NY27+($F27=\"Detail\")*('Development Budget'!DL17+'Development Budget'!DL18+'Development Budget'!DL19+'Development Budget'!DL20)","v":0},{"$f":"AND(DE$22>=$D27,DE$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IO27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*NZ27+($F27=\"Detail\")*('Development Budget'!DM17+'Development Budget'!DM18+'Development Budget'!DM19+'Development Budget'!DM20)","v":0},{"$f":"AND(DF$22>=$D27,DF$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IP27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OA27+($F27=\"Detail\")*('Development Budget'!DN17+'Development Budget'!DN18+'Development Budget'!DN19+'Development Budget'!DN20)","v":0},{"$f":"AND(DG$22>=$D27,DG$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IQ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OB27+($F27=\"Detail\")*('Development Budget'!DO17+'Development Budget'!DO18+'Development Budget'!DO19+'Development Budget'!DO20)","v":0},{"$f":"AND(DH$22>=$D27,DH$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IR27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OC27+($F27=\"Detail\")*('Development Budget'!DP17+'Development Budget'!DP18+'Development Budget'!DP19+'Development Budget'!DP20)","v":0},{"$f":"AND(DI$22>=$D27,DI$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IS27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OD27+($F27=\"Detail\")*('Development Budget'!DQ17+'Development Budget'!DQ18+'Development Budget'!DQ19+'Development Budget'!DQ20)","v":0},{"$f":"AND(DJ$22>=$D27,DJ$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IT27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OE27+($F27=\"Detail\")*('Development Budget'!DR17+'Development Budget'!DR18+'Development Budget'!DR19+'Development Budget'!DR20)","v":0},{"$f":"AND(DK$22>=$D27,DK$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IU27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OF27+($F27=\"Detail\")*('Development Budget'!DS17+'Development Budget'!DS18+'Development Budget'!DS19+'Development Budget'!DS20)","v":0},{"$f":"AND(DL$22>=$D27,DL$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IV27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OG27+($F27=\"Detail\")*('Development Budget'!DT17+'Development Budget'!DT18+'Development Budget'!DT19+'Development Budget'!DT20)","v":0},{"$f":"AND(DM$22>=$D27,DM$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IW27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OH27+($F27=\"Detail\")*('Development Budget'!DU17+'Development Budget'!DU18+'Development Budget'!DU19+'Development Budget'!DU20)","v":0},{"$f":"AND(DN$22>=$D27,DN$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IX27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OI27+($F27=\"Detail\")*('Development Budget'!DV17+'Development Budget'!DV18+'Development Budget'!DV19+'Development Budget'!DV20)","v":0},{"$f":"AND(DO$22>=$D27,DO$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IY27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OJ27+($F27=\"Detail\")*('Development Budget'!DW17+'Development Budget'!DW18+'Development Budget'!DW19+'Development Budget'!DW20)","v":0},{"$f":"AND(DP$22>=$D27,DP$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*IZ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OK27+($F27=\"Detail\")*('Development Budget'!DX17+'Development Budget'!DX18+'Development Budget'!DX19+'Development Budget'!DX20)","v":0},{"$f":"AND(DQ$22>=$D27,DQ$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JA27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OL27+($F27=\"Detail\")*('Development Budget'!DY17+'Development Budget'!DY18+'Development Budget'!DY19+'Development Budget'!DY20)","v":0},{"$f":"AND(DR$22>=$D27,DR$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JB27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OM27+($F27=\"Detail\")*('Development Budget'!DZ17+'Development Budget'!DZ18+'Development Budget'!DZ19+'Development Budget'!DZ20)","v":0},{"$f":"AND(DS$22>=$D27,DS$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JC27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*ON27+($F27=\"Detail\")*('Development Budget'!EA17+'Development Budget'!EA18+'Development Budget'!EA19+'Development Budget'!EA20)","v":0},{"$f":"AND(DT$22>=$D27,DT$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JD27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OO27+($F27=\"Detail\")*('Development Budget'!EB17+'Development Budget'!EB18+'Development Budget'!EB19+'Development Budget'!EB20)","v":0},{"$f":"AND(DU$22>=$D27,DU$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JE27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OP27+($F27=\"Detail\")*('Development Budget'!EC17+'Development Budget'!EC18+'Development Budget'!EC19+'Development Budget'!EC20)","v":0},{"$f":"AND(DV$22>=$D27,DV$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JF27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OQ27+($F27=\"Detail\")*('Development Budget'!ED17+'Development Budget'!ED18+'Development Budget'!ED19+'Development Budget'!ED20)","v":0},{"$f":"AND(DW$22>=$D27,DW$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JG27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OR27+($F27=\"Detail\")*('Development Budget'!EE17+'Development Budget'!EE18+'Development Budget'!EE19+'Development Budget'!EE20)","v":0},{"$f":"AND(DX$22>=$D27,DX$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JH27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OS27+($F27=\"Detail\")*('Development Budget'!EF17+'Development Budget'!EF18+'Development Budget'!EF19+'Development Budget'!EF20)","v":0},{"$f":"AND(DY$22>=$D27,DY$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JI27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OT27+($F27=\"Detail\")*('Development Budget'!EG17+'Development Budget'!EG18+'Development Budget'!EG19+'Development Budget'!EG20)","v":0},{"$f":"AND(DZ$22>=$D27,DZ$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JJ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OU27+($F27=\"Detail\")*('Development Budget'!EH17+'Development Budget'!EH18+'Development Budget'!EH19+'Development Budget'!EH20)","v":0},{"$f":"AND(EA$22>=$D27,EA$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JK27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OV27+($F27=\"Detail\")*('Development Budget'!EI17+'Development Budget'!EI18+'Development Budget'!EI19+'Development Budget'!EI20)","v":0},{"$f":"AND(EB$22>=$D27,EB$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JL27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OW27+($F27=\"Detail\")*('Development Budget'!EJ17+'Development Budget'!EJ18+'Development Budget'!EJ19+'Development Budget'!EJ20)","v":0},{"$f":"AND(EC$22>=$D27,EC$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JM27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OX27+($F27=\"Detail\")*('Development Budget'!EK17+'Development Budget'!EK18+'Development Budget'!EK19+'Development Budget'!EK20)","v":0},{"$f":"AND(ED$22>=$D27,ED$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JN27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OY27+($F27=\"Detail\")*('Development Budget'!EL17+'Development Budget'!EL18+'Development Budget'!EL19+'Development Budget'!EL20)","v":0},{"$f":"AND(EE$22>=$D27,EE$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JO27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*OZ27+($F27=\"Detail\")*('Development Budget'!EM17+'Development Budget'!EM18+'Development Budget'!EM19+'Development Budget'!EM20)","v":0},{"$f":"AND(EF$22>=$D27,EF$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JP27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*PA27+($F27=\"Detail\")*('Development Budget'!EN17+'Development Budget'!EN18+'Development Budget'!EN19+'Development Budget'!EN20)","v":0},{"$f":"AND(EG$22>=$D27,EG$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JQ27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*PB27+($F27=\"Detail\")*('Development Budget'!EO17+'Development Budget'!EO18+'Development Budget'!EO19+'Development Budget'!EO20)","v":0},{"$f":"AND(EH$22>=$D27,EH$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JR27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*PC27+($F27=\"Detail\")*('Development Budget'!EP17+'Development Budget'!EP18+'Development Budget'!EP19+'Development Budget'!EP20)","v":0},{"$f":"AND(EI$22>=$D27,EI$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JS27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*PD27+($F27=\"Detail\")*('Development Budget'!EQ17+'Development Budget'!EQ18+'Development Budget'!EQ19+'Development Budget'!EQ20)","v":0},{"$f":"AND(EJ$22>=$D27,EJ$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JT27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*PE27+($F27=\"Detail\")*('Development Budget'!ER17+'Development Budget'!ER18+'Development Budget'!ER19+'Development Budget'!ER20)","v":0},{"$f":"AND(EK$22>=$D27,EK$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JU27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*PF27+($F27=\"Detail\")*('Development Budget'!ES17+'Development Budget'!ES18+'Development Budget'!ES19+'Development Budget'!ES20)","v":0},{"$f":"AND(EL$22>=$D27,EL$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JV27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*PG27+($F27=\"Detail\")*('Development Budget'!ET17+'Development Budget'!ET18+'Development Budget'!ET19+'Development Budget'!ET20)","v":0},{"$f":"AND(EM$22>=$D27,EM$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JW27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*PH27+($F27=\"Detail\")*('Development Budget'!EU17+'Development Budget'!EU18+'Development Budget'!EU19+'Development Budget'!EU20)","v":0},{"$f":"AND(EN$22>=$D27,EN$22<=$E27)*($F27=\"Straight-Line\")*($I27/$ES27)+($F27=\"S-Curve\")*JX27+OR($F27=\"Steady Growth\",$F27=\"Steady Decline\")*PI27+($F27=\"Detail\")*('Development Budget'!EV17+'Development Budget'!EV18+'Development Budget'!EV19+'Development Budget'!EV20)","v":0},null,{"$f":"I27","v":0},{"$f":"INDEX($L$23:$EN$23,1,$D27+1)","v":"2023-05-31"},{"$f":"INDEX($L$23:$EN$23,1,$E27+1)","v":"2023-05-31"},{"$f":"+E27-D27+1","v":1},{"$f":"F27","v":"Straight-Line"},{"$f":"ES27/Scurve_Dist","v":0.25},{"$f":"AND($ET27=\"S-Curve\",EV$23>=$EQ27,EV$23<=$ER27)*(_xlfn.NORM.DIST((YEAR(EV$23)-YEAR($EQ27))*12+MONTH(EV$23)-MONTH($EQ27)+1,$ES27/2,$EU27,TRUE)-_xlfn.NORM.DIST((YEAR(EV$23)-YEAR($EQ27))*12+MONTH(EV$23)-MONTH($EQ27),$ES27/2,$EU27,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES27/2,$EU27,TRUE))*$EP27","v":0},{"$f":"AND($ET27=\"S-Curve\",EW$23>=$EQ27,EW$23<=$ER27)*(_xlfn.NORM.DIST((YEAR(EW$23)-YEAR($EQ27))*12+MONTH(EW$23)-MONTH($EQ27)+1,$ES27/2,$EU27,TRUE)-_xlfn.NORM.DIST((YEAR(EW$23)-YEAR($EQ27))*12+MONTH(EW$23)-MONTH($EQ27),$ES27/2,$EU27,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES27/2,$EU27,TRUE))*$EP27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET27=\"S-Curve\",HI$23>=$EQ27,HI$23<=$ER27)*(_xlfn.NORM.DIST((YEAR(HI$23)-YEAR($EQ27))*12+MONTH(HI$23)-MONTH($EQ27)+1,$ES27/2,$EU27,TRUE)-_xlfn.NORM.DIST((YEAR(HI$23)-YEAR($EQ27))*12+MONTH(HI$23)-MONTH($EQ27),$ES27/2,$EU27,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES27/2,$EU27,TRUE))*$EP27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Land Sale",null,0,0,{"$f":"KD27-KC27+1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B21","v":"Ground Lease (Development)"},"On",0,{"$f":"E36","v":22},"Straight-Line",8.6862664473684212,{"$f":"I28/Units","v":10156.25},{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D21,'Development Budget'!G21)","v":528125},null,"",{"$f":"IF(AND($C$28=\"On\",L22>=Underwriting!$D$28,Underwriting!L22<=Underwriting!$E$28),'Ground Lease'!K6,0)","v":150000},{"$f":"IF(AND($C$28=\"On\",M22>=Underwriting!$D$28,Underwriting!M22<=Underwriting!$E$28),'Ground Lease'!L6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",N22>=Underwriting!$D$28,Underwriting!N22<=Underwriting!$E$28),'Ground Lease'!M6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",O22>=Underwriting!$D$28,Underwriting!O22<=Underwriting!$E$28),'Ground Lease'!N6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",P22>=Underwriting!$D$28,Underwriting!P22<=Underwriting!$E$28),'Ground Lease'!O6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",Q22>=Underwriting!$D$28,Underwriting!Q22<=Underwriting!$E$28),'Ground Lease'!P6,0)","v":20833.333333333332},{"$f":"IF(AND($C$28=\"On\",R22>=Underwriting!$D$28,Underwriting!R22<=Underwriting!$E$28),'Ground Lease'!Q6,0)","v":20833.333333333332},{"$f":"IF(AND($C$28=\"On\",S22>=Underwriting!$D$28,Underwriting!S22<=Underwriting!$E$28),'Ground Lease'!R6,0)","v":20833.333333333332},{"$f":"IF(AND($C$28=\"On\",T22>=Underwriting!$D$28,Underwriting!T22<=Underwriting!$E$28),'Ground Lease'!S6,0)","v":20833.333333333332},{"$f":"IF(AND($C$28=\"On\",U22>=Underwriting!$D$28,Underwriting!U22<=Underwriting!$E$28),'Ground Lease'!T6,0)","v":20833.333333333332},{"$f":"IF(AND($C$28=\"On\",V22>=Underwriting!$D$28,Underwriting!V22<=Underwriting!$E$28),'Ground Lease'!U6,0)","v":20833.333333333332},{"$f":"IF(AND($C$28=\"On\",W22>=Underwriting!$D$28,Underwriting!W22<=Underwriting!$E$28),'Ground Lease'!V6,0)","v":20833.333333333332},{"$f":"IF(AND($C$28=\"On\",X22>=Underwriting!$D$28,Underwriting!X22<=Underwriting!$E$28),'Ground Lease'!W6,0)","v":20833.333333333332},{"$f":"IF(AND($C$28=\"On\",Y22>=Underwriting!$D$28,Underwriting!Y22<=Underwriting!$E$28),'Ground Lease'!X6,0)","v":20833.333333333332},{"$f":"IF(AND($C$28=\"On\",Z22>=Underwriting!$D$28,Underwriting!Z22<=Underwriting!$E$28),'Ground Lease'!Y6,0)","v":20833.333333333332},{"$f":"IF(AND($C$28=\"On\",AA22>=Underwriting!$D$28,Underwriting!AA22<=Underwriting!$E$28),'Ground Lease'!Z6,0)","v":20833.333333333332},{"$f":"IF(AND($C$28=\"On\",AB22>=Underwriting!$D$28,Underwriting!AB22<=Underwriting!$E$28),'Ground Lease'!AA6,0)","v":20833.333333333332},{"$f":"IF(AND($C$28=\"On\",AC22>=Underwriting!$D$28,Underwriting!AC22<=Underwriting!$E$28),'Ground Lease'!AB6,0)","v":21354.166666666664},{"$f":"IF(AND($C$28=\"On\",AD22>=Underwriting!$D$28,Underwriting!AD22<=Underwriting!$E$28),'Ground Lease'!AC6,0)","v":21354.166666666664},{"$f":"IF(AND($C$28=\"On\",AE22>=Underwriting!$D$28,Underwriting!AE22<=Underwriting!$E$28),'Ground Lease'!AD6,0)","v":21354.166666666664},{"$f":"IF(AND($C$28=\"On\",AF22>=Underwriting!$D$28,Underwriting!AF22<=Underwriting!$E$28),'Ground Lease'!AE6,0)","v":21354.166666666664},{"$f":"IF(AND($C$28=\"On\",AG22>=Underwriting!$D$28,Underwriting!AG22<=Underwriting!$E$28),'Ground Lease'!AF6,0)","v":21354.166666666664},{"$f":"IF(AND($C$28=\"On\",AH22>=Underwriting!$D$28,Underwriting!AH22<=Underwriting!$E$28),'Ground Lease'!AG6,0)","v":21354.166666666664},{"$f":"IF(AND($C$28=\"On\",AI22>=Underwriting!$D$28,Underwriting!AI22<=Underwriting!$E$28),'Ground Lease'!AH6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AJ22>=Underwriting!$D$28,Underwriting!AJ22<=Underwriting!$E$28),'Ground Lease'!AI6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AK22>=Underwriting!$D$28,Underwriting!AK22<=Underwriting!$E$28),'Ground Lease'!AJ6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AL22>=Underwriting!$D$28,Underwriting!AL22<=Underwriting!$E$28),'Ground Lease'!AK6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AM22>=Underwriting!$D$28,Underwriting!AM22<=Underwriting!$E$28),'Ground Lease'!AL6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AN22>=Underwriting!$D$28,Underwriting!AN22<=Underwriting!$E$28),'Ground Lease'!AM6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AO22>=Underwriting!$D$28,Underwriting!AO22<=Underwriting!$E$28),'Ground Lease'!AN6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AP22>=Underwriting!$D$28,Underwriting!AP22<=Underwriting!$E$28),'Ground Lease'!AO6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AQ22>=Underwriting!$D$28,Underwriting!AQ22<=Underwriting!$E$28),'Ground Lease'!AP6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AR22>=Underwriting!$D$28,Underwriting!AR22<=Underwriting!$E$28),'Ground Lease'!AQ6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AS22>=Underwriting!$D$28,Underwriting!AS22<=Underwriting!$E$28),'Ground Lease'!AR6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AT22>=Underwriting!$D$28,Underwriting!AT22<=Underwriting!$E$28),'Ground Lease'!AS6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AU22>=Underwriting!$D$28,Underwriting!AU22<=Underwriting!$E$28),'Ground Lease'!AT6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AV22>=Underwriting!$D$28,Underwriting!AV22<=Underwriting!$E$28),'Ground Lease'!AU6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AW22>=Underwriting!$D$28,Underwriting!AW22<=Underwriting!$E$28),'Ground Lease'!AV6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AX22>=Underwriting!$D$28,Underwriting!AX22<=Underwriting!$E$28),'Ground Lease'!AW6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AY22>=Underwriting!$D$28,Underwriting!AY22<=Underwriting!$E$28),'Ground Lease'!AX6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",AZ22>=Underwriting!$D$28,Underwriting!AZ22<=Underwriting!$E$28),'Ground Lease'!AY6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BA22>=Underwriting!$D$28,Underwriting!BA22<=Underwriting!$E$28),'Ground Lease'!AZ6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BB22>=Underwriting!$D$28,Underwriting!BB22<=Underwriting!$E$28),'Ground Lease'!BA6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BC22>=Underwriting!$D$28,Underwriting!BC22<=Underwriting!$E$28),'Ground Lease'!BB6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BD22>=Underwriting!$D$28,Underwriting!BD22<=Underwriting!$E$28),'Ground Lease'!BC6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BE22>=Underwriting!$D$28,Underwriting!BE22<=Underwriting!$E$28),'Ground Lease'!BD6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BF22>=Underwriting!$D$28,Underwriting!BF22<=Underwriting!$E$28),'Ground Lease'!BE6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BG22>=Underwriting!$D$28,Underwriting!BG22<=Underwriting!$E$28),'Ground Lease'!BF6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BH22>=Underwriting!$D$28,Underwriting!BH22<=Underwriting!$E$28),'Ground Lease'!BG6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BI22>=Underwriting!$D$28,Underwriting!BI22<=Underwriting!$E$28),'Ground Lease'!BH6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BJ22>=Underwriting!$D$28,Underwriting!BJ22<=Underwriting!$E$28),'Ground Lease'!BI6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BK22>=Underwriting!$D$28,Underwriting!BK22<=Underwriting!$E$28),'Ground Lease'!BJ6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BL22>=Underwriting!$D$28,Underwriting!BL22<=Underwriting!$E$28),'Ground Lease'!BK6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BM22>=Underwriting!$D$28,Underwriting!BM22<=Underwriting!$E$28),'Ground Lease'!BL6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BN22>=Underwriting!$D$28,Underwriting!BN22<=Underwriting!$E$28),'Ground Lease'!BM6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BO22>=Underwriting!$D$28,Underwriting!BO22<=Underwriting!$E$28),'Ground Lease'!BN6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BP22>=Underwriting!$D$28,Underwriting!BP22<=Underwriting!$E$28),'Ground Lease'!BO6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BQ22>=Underwriting!$D$28,Underwriting!BQ22<=Underwriting!$E$28),'Ground Lease'!BP6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BR22>=Underwriting!$D$28,Underwriting!BR22<=Underwriting!$E$28),'Ground Lease'!BQ6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BS22>=Underwriting!$D$28,Underwriting!BS22<=Underwriting!$E$28),'Ground Lease'!BR6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BT22>=Underwriting!$D$28,Underwriting!BT22<=Underwriting!$E$28),'Ground Lease'!BS6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BU22>=Underwriting!$D$28,Underwriting!BU22<=Underwriting!$E$28),'Ground Lease'!BT6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BV22>=Underwriting!$D$28,Underwriting!BV22<=Underwriting!$E$28),'Ground Lease'!BU6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BW22>=Underwriting!$D$28,Underwriting!BW22<=Underwriting!$E$28),'Ground Lease'!BV6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BX22>=Underwriting!$D$28,Underwriting!BX22<=Underwriting!$E$28),'Ground Lease'!BW6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BY22>=Underwriting!$D$28,Underwriting!BY22<=Underwriting!$E$28),'Ground Lease'!BX6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",BZ22>=Underwriting!$D$28,Underwriting!BZ22<=Underwriting!$E$28),'Ground Lease'!BY6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CA22>=Underwriting!$D$28,Underwriting!CA22<=Underwriting!$E$28),'Ground Lease'!BZ6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CB22>=Underwriting!$D$28,Underwriting!CB22<=Underwriting!$E$28),'Ground Lease'!CA6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CC22>=Underwriting!$D$28,Underwriting!CC22<=Underwriting!$E$28),'Ground Lease'!CB6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CD22>=Underwriting!$D$28,Underwriting!CD22<=Underwriting!$E$28),'Ground Lease'!CC6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CE22>=Underwriting!$D$28,Underwriting!CE22<=Underwriting!$E$28),'Ground Lease'!CD6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CF22>=Underwriting!$D$28,Underwriting!CF22<=Underwriting!$E$28),'Ground Lease'!CE6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CG22>=Underwriting!$D$28,Underwriting!CG22<=Underwriting!$E$28),'Ground Lease'!CF6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CH22>=Underwriting!$D$28,Underwriting!CH22<=Underwriting!$E$28),'Ground Lease'!CG6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CI22>=Underwriting!$D$28,Underwriting!CI22<=Underwriting!$E$28),'Ground Lease'!CH6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CJ22>=Underwriting!$D$28,Underwriting!CJ22<=Underwriting!$E$28),'Ground Lease'!CI6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CK22>=Underwriting!$D$28,Underwriting!CK22<=Underwriting!$E$28),'Ground Lease'!CJ6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CL22>=Underwriting!$D$28,Underwriting!CL22<=Underwriting!$E$28),'Ground Lease'!CK6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CM22>=Underwriting!$D$28,Underwriting!CM22<=Underwriting!$E$28),'Ground Lease'!CL6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CN22>=Underwriting!$D$28,Underwriting!CN22<=Underwriting!$E$28),'Ground Lease'!CM6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CO22>=Underwriting!$D$28,Underwriting!CO22<=Underwriting!$E$28),'Ground Lease'!CN6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CP22>=Underwriting!$D$28,Underwriting!CP22<=Underwriting!$E$28),'Ground Lease'!CO6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CQ22>=Underwriting!$D$28,Underwriting!CQ22<=Underwriting!$E$28),'Ground Lease'!CP6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CR22>=Underwriting!$D$28,Underwriting!CR22<=Underwriting!$E$28),'Ground Lease'!CQ6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CS22>=Underwriting!$D$28,Underwriting!CS22<=Underwriting!$E$28),'Ground Lease'!CR6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CT22>=Underwriting!$D$28,Underwriting!CT22<=Underwriting!$E$28),'Ground Lease'!CS6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CU22>=Underwriting!$D$28,Underwriting!CU22<=Underwriting!$E$28),'Ground Lease'!CT6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CV22>=Underwriting!$D$28,Underwriting!CV22<=Underwriting!$E$28),'Ground Lease'!CU6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CW22>=Underwriting!$D$28,Underwriting!CW22<=Underwriting!$E$28),'Ground Lease'!CV6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CX22>=Underwriting!$D$28,Underwriting!CX22<=Underwriting!$E$28),'Ground Lease'!CW6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CY22>=Underwriting!$D$28,Underwriting!CY22<=Underwriting!$E$28),'Ground Lease'!CX6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",CZ22>=Underwriting!$D$28,Underwriting!CZ22<=Underwriting!$E$28),'Ground Lease'!CY6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DA22>=Underwriting!$D$28,Underwriting!DA22<=Underwriting!$E$28),'Ground Lease'!CZ6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DB22>=Underwriting!$D$28,Underwriting!DB22<=Underwriting!$E$28),'Ground Lease'!DA6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DC22>=Underwriting!$D$28,Underwriting!DC22<=Underwriting!$E$28),'Ground Lease'!DB6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DD22>=Underwriting!$D$28,Underwriting!DD22<=Underwriting!$E$28),'Ground Lease'!DC6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DE22>=Underwriting!$D$28,Underwriting!DE22<=Underwriting!$E$28),'Ground Lease'!DD6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DF22>=Underwriting!$D$28,Underwriting!DF22<=Underwriting!$E$28),'Ground Lease'!DE6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DG22>=Underwriting!$D$28,Underwriting!DG22<=Underwriting!$E$28),'Ground Lease'!DF6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DH22>=Underwriting!$D$28,Underwriting!DH22<=Underwriting!$E$28),'Ground Lease'!DG6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DI22>=Underwriting!$D$28,Underwriting!DI22<=Underwriting!$E$28),'Ground Lease'!DH6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DJ22>=Underwriting!$D$28,Underwriting!DJ22<=Underwriting!$E$28),'Ground Lease'!DI6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DK22>=Underwriting!$D$28,Underwriting!DK22<=Underwriting!$E$28),'Ground Lease'!DJ6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DL22>=Underwriting!$D$28,Underwriting!DL22<=Underwriting!$E$28),'Ground Lease'!DK6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DM22>=Underwriting!$D$28,Underwriting!DM22<=Underwriting!$E$28),'Ground Lease'!DL6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DN22>=Underwriting!$D$28,Underwriting!DN22<=Underwriting!$E$28),'Ground Lease'!DM6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DO22>=Underwriting!$D$28,Underwriting!DO22<=Underwriting!$E$28),'Ground Lease'!DN6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DP22>=Underwriting!$D$28,Underwriting!DP22<=Underwriting!$E$28),'Ground Lease'!DO6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DQ22>=Underwriting!$D$28,Underwriting!DQ22<=Underwriting!$E$28),'Ground Lease'!DP6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DR22>=Underwriting!$D$28,Underwriting!DR22<=Underwriting!$E$28),'Ground Lease'!DQ6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DS22>=Underwriting!$D$28,Underwriting!DS22<=Underwriting!$E$28),'Ground Lease'!DR6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DT22>=Underwriting!$D$28,Underwriting!DT22<=Underwriting!$E$28),'Ground Lease'!DS6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DU22>=Underwriting!$D$28,Underwriting!DU22<=Underwriting!$E$28),'Ground Lease'!DT6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DV22>=Underwriting!$D$28,Underwriting!DV22<=Underwriting!$E$28),'Ground Lease'!DU6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DW22>=Underwriting!$D$28,Underwriting!DW22<=Underwriting!$E$28),'Ground Lease'!DV6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DX22>=Underwriting!$D$28,Underwriting!DX22<=Underwriting!$E$28),'Ground Lease'!DW6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DY22>=Underwriting!$D$28,Underwriting!DY22<=Underwriting!$E$28),'Ground Lease'!DX6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",DZ22>=Underwriting!$D$28,Underwriting!DZ22<=Underwriting!$E$28),'Ground Lease'!DY6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",EA22>=Underwriting!$D$28,Underwriting!EA22<=Underwriting!$E$28),'Ground Lease'!DZ6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",EB22>=Underwriting!$D$28,Underwriting!EB22<=Underwriting!$E$28),'Ground Lease'!EA6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",EC22>=Underwriting!$D$28,Underwriting!EC22<=Underwriting!$E$28),'Ground Lease'!EB6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",ED22>=Underwriting!$D$28,Underwriting!ED22<=Underwriting!$E$28),'Ground Lease'!EC6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",EE22>=Underwriting!$D$28,Underwriting!EE22<=Underwriting!$E$28),'Ground Lease'!ED6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",EF22>=Underwriting!$D$28,Underwriting!EF22<=Underwriting!$E$28),'Ground Lease'!EE6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",EG22>=Underwriting!$D$28,Underwriting!EG22<=Underwriting!$E$28),'Ground Lease'!EF6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",EH22>=Underwriting!$D$28,Underwriting!EH22<=Underwriting!$E$28),'Ground Lease'!EG6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",EI22>=Underwriting!$D$28,Underwriting!EI22<=Underwriting!$E$28),'Ground Lease'!EH6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",EJ22>=Underwriting!$D$28,Underwriting!EJ22<=Underwriting!$E$28),'Ground Lease'!EI6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",EK22>=Underwriting!$D$28,Underwriting!EK22<=Underwriting!$E$28),'Ground Lease'!EJ6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",EL22>=Underwriting!$D$28,Underwriting!EL22<=Underwriting!$E$28),'Ground Lease'!EK6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",EM22>=Underwriting!$D$28,Underwriting!EM22<=Underwriting!$E$28),'Ground Lease'!EL6,0)","v":0},{"$f":"IF(AND($C$28=\"On\",EN22>=Underwriting!$D$28,Underwriting!EN22<=Underwriting!$E$28),'Ground Lease'!EM6,0)","v":0},null,{"$f":"I28","v":528125},{"$f":"INDEX($L$23:$EN$23,1,$D28+1)","v":"2023-05-31"},{"$f":"INDEX($L$23:$EN$23,1,$E28+1)","v":"2025-03-31"},{"$f":"+E28-D28+1","v":23},{"$f":"F28","v":"Straight-Line"},{"$f":"ES28/Scurve_Dist","v":5.75},{"$f":"AND($ET28=\"S-Curve\",EV$23>=$EQ28,EV$23<=$ER28)*(_xlfn.NORM.DIST((YEAR(EV$23)-YEAR($EQ28))*12+MONTH(EV$23)-MONTH($EQ28)+1,$ES28/2,$EU28,TRUE)-_xlfn.NORM.DIST((YEAR(EV$23)-YEAR($EQ28))*12+MONTH(EV$23)-MONTH($EQ28),$ES28/2,$EU28,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES28/2,$EU28,TRUE))*$EP28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Ground Lease (Development)",null,0,22,23,528125,44010.416666666664,42096.920289855072,40183.42391304348,38269.927536231888,36356.431159420288,34442.934782608696,32529.438405797104,30615.942028985508,28702.445652173912,26788.94927536232,24875.452898550724,22961.956521739128,21048.460144927536,19134.963768115944,17221.467391304348,15307.971014492754,13394.47463768116,11480.978260869564,9567.4818840579719,7653.985507246377,5740.4891304347821,3826.9927536231885,1913.4963768115942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B30","v":"Interest Reserve"},"Off",0,0,"Straight-Line",0,{"$f":"I29/Units","v":0},{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",SUM('Development Budget'!D30:D31),SUM('Development Budget'!G30:G31))","v":0},null,"",{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!L22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!M22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!N22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!O22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!P22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!Q22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!R22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!S22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!T22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!U22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!V22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!W22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!X22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!Y22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!Z22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AA22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AB22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AC22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AD22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AE22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AF22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AG22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AH22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AI22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AJ22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AK22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AL22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AM22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AN22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AO22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AP22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AQ22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AR22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AS22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AT22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AU22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AV22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AW22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AX22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AY22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!AZ22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BA22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BB22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BC22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BD22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BE22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BF22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BG22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BH22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BI22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BJ22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BK22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BL22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BM22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BN22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BO22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BP22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BQ22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BR22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BS22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BT22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BU22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BV22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BW22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BX22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BY22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!BZ22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CA22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CB22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CC22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CD22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CE22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CF22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CG22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CH22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CI22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CJ22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CK22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CL22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CM22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CN22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CO22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CP22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CQ22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CR22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CS22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CT22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CU22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CV22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CW22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CX22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CY22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!CZ22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DA22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DB22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DC22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DD22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DE22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DF22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DG22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DH22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DI22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DJ22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DK22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DL22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DM22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DN22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DO22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DP22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DQ22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DR22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DS22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DT22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DU22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DV22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DW22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DX22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DY22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!DZ22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!EA22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!EB22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!EC22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!ED22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!EE22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!EF22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!EG22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!EH22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!EI22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!EJ22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!EK22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!EL22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!EM22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},{"$f":"IF($C$29=\"On\",INDEX('Loan Analysis'!$AD$5:$AD$137,MATCH(Underwriting!EN22,'Loan Analysis'!$AC$5:$AC$137,0)),0)","v":0},null,{"$f":"I29","v":0},{"$f":"INDEX($L$23:$EN$23,1,$D29+1)","v":"2023-05-31"},{"$f":"INDEX($L$23:$EN$23,1,$E29+1)","v":"2023-05-31"},{"$f":"+E29-D29+1","v":1},{"$f":"F29","v":"Straight-Line"},{"$f":"ES29/Scurve_Dist","v":0.25},{"$f":"AND($ET29=\"S-Curve\",EV$23>=$EQ29,EV$23<=$ER29)*(_xlfn.NORM.DIST((YEAR(EV$23)-YEAR($EQ29))*12+MONTH(EV$23)-MONTH($EQ29)+1,$ES29/2,$EU29,TRUE)-_xlfn.NORM.DIST((YEAR(EV$23)-YEAR($EQ29))*12+MONTH(EV$23)-MONTH($EQ29),$ES29/2,$EU29,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES29/2,$EU29,TRUE))*$EP29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET29=\"S-Curve\",HH$23>=$EQ29,HH$23<=$ER29)*(_xlfn.NORM.DIST((YEAR(HH$23)-YEAR($EQ29))*12+MONTH(HH$23)-MONTH($EQ29)+1,$ES29/2,$EU29,TRUE)-_xlfn.NORM.DIST((YEAR(HH$23)-YEAR($EQ29))*12+MONTH(HH$23)-MONTH($EQ29),$ES29/2,$EU29,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES29/2,$EU29,TRUE))*$EP29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET29=\"S-Curve\",JT$23>=$EQ29,JT$23<=$ER29)*(_xlfn.NORM.DIST((YEAR(JT$23)-YEAR($EQ29))*12+MONTH(JT$23)-MONTH($EQ29)+1,$ES29/2,$EU29,TRUE)-_xlfn.NORM.DIST((YEAR(JT$23)-YEAR($EQ29))*12+MONTH(JT$23)-MONTH($EQ29),$ES29/2,$EU29,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES29/2,$EU29,TRUE))*$EP29","v":0},0,0,0,0,null,null,"Interest Reserve",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B24","v":"Additional Land Costs"},null,{"$f":"D27","v":0},{"$f":"D30","v":0},"Straight-Line",{"$f":"I30/$E$18","v":1.6463815789473684},{"$f":"I30/Units","v":1925},{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",SUM('Development Budget'!D25:D29,'Development Budget'!D32:D34),SUM('Development Budget'!G25:G29,'Development Budget'!G32:G34))","v":100100},null,"",{"$f":"AND(L$22>=$D30,L$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*EV30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KG30+($F30=\"Detail\")*('Development Budget'!T35-SUM('Development Budget'!T30:T31))","v":100100},{"$f":"AND(M$22>=$D30,M$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*EW30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KH30+($F30=\"Detail\")*('Development Budget'!U35-SUM('Development Budget'!U30:U31))","v":0},{"$f":"AND(N$22>=$D30,N$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*EX30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KI30+($F30=\"Detail\")*('Development Budget'!V35-SUM('Development Budget'!V30:V31))","v":0},{"$f":"AND(O$22>=$D30,O$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*EY30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KJ30+($F30=\"Detail\")*('Development Budget'!W35-SUM('Development Budget'!W30:W31))","v":0},{"$f":"AND(P$22>=$D30,P$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*EZ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KK30+($F30=\"Detail\")*('Development Budget'!X35-SUM('Development Budget'!X30:X31))","v":0},{"$f":"AND(Q$22>=$D30,Q$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FA30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KL30+($F30=\"Detail\")*('Development Budget'!Y35-SUM('Development Budget'!Y30:Y31))","v":0},{"$f":"AND(R$22>=$D30,R$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FB30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KM30+($F30=\"Detail\")*('Development Budget'!Z35-SUM('Development Budget'!Z30:Z31))","v":0},{"$f":"AND(S$22>=$D30,S$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FC30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KN30+($F30=\"Detail\")*('Development Budget'!AA35-SUM('Development Budget'!AA30:AA31))","v":0},{"$f":"AND(T$22>=$D30,T$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FD30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KO30+($F30=\"Detail\")*('Development Budget'!AB35-SUM('Development Budget'!AB30:AB31))","v":0},{"$f":"AND(U$22>=$D30,U$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FE30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KP30+($F30=\"Detail\")*('Development Budget'!AC35-SUM('Development Budget'!AC30:AC31))","v":0},{"$f":"AND(V$22>=$D30,V$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FF30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KQ30+($F30=\"Detail\")*('Development Budget'!AD35-SUM('Development Budget'!AD30:AD31))","v":0},{"$f":"AND(W$22>=$D30,W$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FG30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KR30+($F30=\"Detail\")*('Development Budget'!AE35-SUM('Development Budget'!AE30:AE31))","v":0},{"$f":"AND(X$22>=$D30,X$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FH30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KS30+($F30=\"Detail\")*('Development Budget'!AF35-SUM('Development Budget'!AF30:AF31))","v":0},{"$f":"AND(Y$22>=$D30,Y$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FI30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KT30+($F30=\"Detail\")*('Development Budget'!AG35-SUM('Development Budget'!AG30:AG31))","v":0},{"$f":"AND(Z$22>=$D30,Z$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FJ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KU30+($F30=\"Detail\")*('Development Budget'!AH35-SUM('Development Budget'!AH30:AH31))","v":0},{"$f":"AND(AA$22>=$D30,AA$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FK30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KV30+($F30=\"Detail\")*('Development Budget'!AI35-SUM('Development Budget'!AI30:AI31))","v":0},{"$f":"AND(AB$22>=$D30,AB$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FL30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KW30+($F30=\"Detail\")*('Development Budget'!AJ35-SUM('Development Budget'!AJ30:AJ31))","v":0},{"$f":"AND(AC$22>=$D30,AC$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FM30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KX30+($F30=\"Detail\")*('Development Budget'!AK35-SUM('Development Budget'!AK30:AK31))","v":0},{"$f":"AND(AD$22>=$D30,AD$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FN30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KY30+($F30=\"Detail\")*('Development Budget'!AL35-SUM('Development Budget'!AL30:AL31))","v":0},{"$f":"AND(AE$22>=$D30,AE$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FO30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*KZ30+($F30=\"Detail\")*('Development Budget'!AM35-SUM('Development Budget'!AM30:AM31))","v":0},{"$f":"AND(AF$22>=$D30,AF$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FP30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LA30+($F30=\"Detail\")*('Development Budget'!AN35-SUM('Development Budget'!AN30:AN31))","v":0},{"$f":"AND(AG$22>=$D30,AG$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FQ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LB30+($F30=\"Detail\")*('Development Budget'!AO35-SUM('Development Budget'!AO30:AO31))","v":0},{"$f":"AND(AH$22>=$D30,AH$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FR30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LC30+($F30=\"Detail\")*('Development Budget'!AP35-SUM('Development Budget'!AP30:AP31))","v":0},{"$f":"AND(AI$22>=$D30,AI$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FS30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LD30+($F30=\"Detail\")*('Development Budget'!AQ35-SUM('Development Budget'!AQ30:AQ31))","v":0},{"$f":"AND(AJ$22>=$D30,AJ$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FT30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LE30+($F30=\"Detail\")*('Development Budget'!AR35-SUM('Development Budget'!AR30:AR31))","v":0},{"$f":"AND(AK$22>=$D30,AK$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FU30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LF30+($F30=\"Detail\")*('Development Budget'!AS35-SUM('Development Budget'!AS30:AS31))","v":0},{"$f":"AND(AL$22>=$D30,AL$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FV30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LG30+($F30=\"Detail\")*('Development Budget'!AT35-SUM('Development Budget'!AT30:AT31))","v":0},{"$f":"AND(AM$22>=$D30,AM$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FW30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LH30+($F30=\"Detail\")*('Development Budget'!AU35-SUM('Development Budget'!AU30:AU31))","v":0},{"$f":"AND(AN$22>=$D30,AN$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FX30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LI30+($F30=\"Detail\")*('Development Budget'!AV35-SUM('Development Budget'!AV30:AV31))","v":0},{"$f":"AND(AO$22>=$D30,AO$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FY30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LJ30+($F30=\"Detail\")*('Development Budget'!AW35-SUM('Development Budget'!AW30:AW31))","v":0},{"$f":"AND(AP$22>=$D30,AP$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*FZ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LK30+($F30=\"Detail\")*('Development Budget'!AX35-SUM('Development Budget'!AX30:AX31))","v":0},{"$f":"AND(AQ$22>=$D30,AQ$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GA30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LL30+($F30=\"Detail\")*('Development Budget'!AY35-SUM('Development Budget'!AY30:AY31))","v":0},{"$f":"AND(AR$22>=$D30,AR$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GB30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LM30+($F30=\"Detail\")*('Development Budget'!AZ35-SUM('Development Budget'!AZ30:AZ31))","v":0},{"$f":"AND(AS$22>=$D30,AS$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GC30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LN30+($F30=\"Detail\")*('Development Budget'!BA35-SUM('Development Budget'!BA30:BA31))","v":0},{"$f":"AND(AT$22>=$D30,AT$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GD30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LO30+($F30=\"Detail\")*('Development Budget'!BB35-SUM('Development Budget'!BB30:BB31))","v":0},{"$f":"AND(AU$22>=$D30,AU$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GE30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LP30+($F30=\"Detail\")*('Development Budget'!BC35-SUM('Development Budget'!BC30:BC31))","v":0},{"$f":"AND(AV$22>=$D30,AV$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GF30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LQ30+($F30=\"Detail\")*('Development Budget'!BD35-SUM('Development Budget'!BD30:BD31))","v":0},{"$f":"AND(AW$22>=$D30,AW$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GG30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LR30+($F30=\"Detail\")*('Development Budget'!BE35-SUM('Development Budget'!BE30:BE31))","v":0},{"$f":"AND(AX$22>=$D30,AX$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GH30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LS30+($F30=\"Detail\")*('Development Budget'!BF35-SUM('Development Budget'!BF30:BF31))","v":0},{"$f":"AND(AY$22>=$D30,AY$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GI30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LT30+($F30=\"Detail\")*('Development Budget'!BG35-SUM('Development Budget'!BG30:BG31))","v":0},{"$f":"AND(AZ$22>=$D30,AZ$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GJ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LU30+($F30=\"Detail\")*('Development Budget'!BH35-SUM('Development Budget'!BH30:BH31))","v":0},{"$f":"AND(BA$22>=$D30,BA$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GK30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LV30+($F30=\"Detail\")*('Development Budget'!BI35-SUM('Development Budget'!BI30:BI31))","v":0},{"$f":"AND(BB$22>=$D30,BB$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GL30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LW30+($F30=\"Detail\")*('Development Budget'!BJ35-SUM('Development Budget'!BJ30:BJ31))","v":0},{"$f":"AND(BC$22>=$D30,BC$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GM30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LX30+($F30=\"Detail\")*('Development Budget'!BK35-SUM('Development Budget'!BK30:BK31))","v":0},{"$f":"AND(BD$22>=$D30,BD$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GN30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LY30+($F30=\"Detail\")*('Development Budget'!BL35-SUM('Development Budget'!BL30:BL31))","v":0},{"$f":"AND(BE$22>=$D30,BE$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GO30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*LZ30+($F30=\"Detail\")*('Development Budget'!BM35-SUM('Development Budget'!BM30:BM31))","v":0},{"$f":"AND(BF$22>=$D30,BF$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GP30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MA30+($F30=\"Detail\")*('Development Budget'!BN35-SUM('Development Budget'!BN30:BN31))","v":0},{"$f":"AND(BG$22>=$D30,BG$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GQ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MB30+($F30=\"Detail\")*('Development Budget'!BO35-SUM('Development Budget'!BO30:BO31))","v":0},{"$f":"AND(BH$22>=$D30,BH$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GR30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MC30+($F30=\"Detail\")*('Development Budget'!BP35-SUM('Development Budget'!BP30:BP31))","v":0},{"$f":"AND(BI$22>=$D30,BI$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GS30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MD30+($F30=\"Detail\")*('Development Budget'!BQ35-SUM('Development Budget'!BQ30:BQ31))","v":0},{"$f":"AND(BJ$22>=$D30,BJ$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GT30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*ME30+($F30=\"Detail\")*('Development Budget'!BR35-SUM('Development Budget'!BR30:BR31))","v":0},{"$f":"AND(BK$22>=$D30,BK$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GU30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MF30+($F30=\"Detail\")*('Development Budget'!BS35-SUM('Development Budget'!BS30:BS31))","v":0},{"$f":"AND(BL$22>=$D30,BL$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GV30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MG30+($F30=\"Detail\")*('Development Budget'!BT35-SUM('Development Budget'!BT30:BT31))","v":0},{"$f":"AND(BM$22>=$D30,BM$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GW30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MH30+($F30=\"Detail\")*('Development Budget'!BU35-SUM('Development Budget'!BU30:BU31))","v":0},{"$f":"AND(BN$22>=$D30,BN$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GX30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MI30+($F30=\"Detail\")*('Development Budget'!BV35-SUM('Development Budget'!BV30:BV31))","v":0},{"$f":"AND(BO$22>=$D30,BO$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GY30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MJ30+($F30=\"Detail\")*('Development Budget'!BW35-SUM('Development Budget'!BW30:BW31))","v":0},{"$f":"AND(BP$22>=$D30,BP$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*GZ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MK30+($F30=\"Detail\")*('Development Budget'!BX35-SUM('Development Budget'!BX30:BX31))","v":0},{"$f":"AND(BQ$22>=$D30,BQ$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HA30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*ML30+($F30=\"Detail\")*('Development Budget'!BY35-SUM('Development Budget'!BY30:BY31))","v":0},{"$f":"AND(BR$22>=$D30,BR$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HB30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MM30+($F30=\"Detail\")*('Development Budget'!BZ35-SUM('Development Budget'!BZ30:BZ31))","v":0},{"$f":"AND(BS$22>=$D30,BS$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HC30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MN30+($F30=\"Detail\")*('Development Budget'!CA35-SUM('Development Budget'!CA30:CA31))","v":0},{"$f":"AND(BT$22>=$D30,BT$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HD30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MO30+($F30=\"Detail\")*('Development Budget'!CB35-SUM('Development Budget'!CB30:CB31))","v":0},{"$f":"AND(BU$22>=$D30,BU$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HE30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MP30+($F30=\"Detail\")*('Development Budget'!CC35-SUM('Development Budget'!CC30:CC31))","v":0},{"$f":"AND(BV$22>=$D30,BV$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HF30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MQ30+($F30=\"Detail\")*('Development Budget'!CD35-SUM('Development Budget'!CD30:CD31))","v":0},{"$f":"AND(BW$22>=$D30,BW$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HG30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MR30+($F30=\"Detail\")*('Development Budget'!CE35-SUM('Development Budget'!CE30:CE31))","v":0},{"$f":"AND(BX$22>=$D30,BX$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HH30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MS30+($F30=\"Detail\")*('Development Budget'!CF35-SUM('Development Budget'!CF30:CF31))","v":0},{"$f":"AND(BY$22>=$D30,BY$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HI30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MT30+($F30=\"Detail\")*('Development Budget'!CG35-SUM('Development Budget'!CG30:CG31))","v":0},{"$f":"AND(BZ$22>=$D30,BZ$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HJ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MU30+($F30=\"Detail\")*('Development Budget'!CH35-SUM('Development Budget'!CH30:CH31))","v":0},{"$f":"AND(CA$22>=$D30,CA$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HK30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MV30+($F30=\"Detail\")*('Development Budget'!CI35-SUM('Development Budget'!CI30:CI31))","v":0},{"$f":"AND(CB$22>=$D30,CB$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HL30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MW30+($F30=\"Detail\")*('Development Budget'!CJ35-SUM('Development Budget'!CJ30:CJ31))","v":0},{"$f":"AND(CC$22>=$D30,CC$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HM30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MX30+($F30=\"Detail\")*('Development Budget'!CK35-SUM('Development Budget'!CK30:CK31))","v":0},{"$f":"AND(CD$22>=$D30,CD$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HN30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MY30+($F30=\"Detail\")*('Development Budget'!CL35-SUM('Development Budget'!CL30:CL31))","v":0},{"$f":"AND(CE$22>=$D30,CE$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HO30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*MZ30+($F30=\"Detail\")*('Development Budget'!CM35-SUM('Development Budget'!CM30:CM31))","v":0},{"$f":"AND(CF$22>=$D30,CF$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HP30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NA30+($F30=\"Detail\")*('Development Budget'!CN35-SUM('Development Budget'!CN30:CN31))","v":0},{"$f":"AND(CG$22>=$D30,CG$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HQ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NB30+($F30=\"Detail\")*('Development Budget'!CO35-SUM('Development Budget'!CO30:CO31))","v":0},{"$f":"AND(CH$22>=$D30,CH$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HR30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NC30+($F30=\"Detail\")*('Development Budget'!CP35-SUM('Development Budget'!CP30:CP31))","v":0},{"$f":"AND(CI$22>=$D30,CI$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HS30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*ND30+($F30=\"Detail\")*('Development Budget'!CQ35-SUM('Development Budget'!CQ30:CQ31))","v":0},{"$f":"AND(CJ$22>=$D30,CJ$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HT30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NE30+($F30=\"Detail\")*('Development Budget'!CR35-SUM('Development Budget'!CR30:CR31))","v":0},{"$f":"AND(CK$22>=$D30,CK$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HU30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NF30+($F30=\"Detail\")*('Development Budget'!CS35-SUM('Development Budget'!CS30:CS31))","v":0},{"$f":"AND(CL$22>=$D30,CL$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HV30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NG30+($F30=\"Detail\")*('Development Budget'!CT35-SUM('Development Budget'!CT30:CT31))","v":0},{"$f":"AND(CM$22>=$D30,CM$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HW30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NH30+($F30=\"Detail\")*('Development Budget'!CU35-SUM('Development Budget'!CU30:CU31))","v":0},{"$f":"AND(CN$22>=$D30,CN$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HX30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NI30+($F30=\"Detail\")*('Development Budget'!CV35-SUM('Development Budget'!CV30:CV31))","v":0},{"$f":"AND(CO$22>=$D30,CO$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HY30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NJ30+($F30=\"Detail\")*('Development Budget'!CW35-SUM('Development Budget'!CW30:CW31))","v":0},{"$f":"AND(CP$22>=$D30,CP$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*HZ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NK30+($F30=\"Detail\")*('Development Budget'!CX35-SUM('Development Budget'!CX30:CX31))","v":0},{"$f":"AND(CQ$22>=$D30,CQ$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IA30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NL30+($F30=\"Detail\")*('Development Budget'!CY35-SUM('Development Budget'!CY30:CY31))","v":0},{"$f":"AND(CR$22>=$D30,CR$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IB30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NM30+($F30=\"Detail\")*('Development Budget'!CZ35-SUM('Development Budget'!CZ30:CZ31))","v":0},{"$f":"AND(CS$22>=$D30,CS$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IC30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NN30+($F30=\"Detail\")*('Development Budget'!DA35-SUM('Development Budget'!DA30:DA31))","v":0},{"$f":"AND(CT$22>=$D30,CT$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*ID30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NO30+($F30=\"Detail\")*('Development Budget'!DB35-SUM('Development Budget'!DB30:DB31))","v":0},{"$f":"AND(CU$22>=$D30,CU$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IE30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NP30+($F30=\"Detail\")*('Development Budget'!DC35-SUM('Development Budget'!DC30:DC31))","v":0},{"$f":"AND(CV$22>=$D30,CV$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IF30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NQ30+($F30=\"Detail\")*('Development Budget'!DD35-SUM('Development Budget'!DD30:DD31))","v":0},{"$f":"AND(CW$22>=$D30,CW$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IG30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NR30+($F30=\"Detail\")*('Development Budget'!DE35-SUM('Development Budget'!DE30:DE31))","v":0},{"$f":"AND(CX$22>=$D30,CX$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IH30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NS30+($F30=\"Detail\")*('Development Budget'!DF35-SUM('Development Budget'!DF30:DF31))","v":0},{"$f":"AND(CY$22>=$D30,CY$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*II30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NT30+($F30=\"Detail\")*('Development Budget'!DG35-SUM('Development Budget'!DG30:DG31))","v":0},{"$f":"AND(CZ$22>=$D30,CZ$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IJ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NU30+($F30=\"Detail\")*('Development Budget'!DH35-SUM('Development Budget'!DH30:DH31))","v":0},{"$f":"AND(DA$22>=$D30,DA$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IK30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NV30+($F30=\"Detail\")*('Development Budget'!DI35-SUM('Development Budget'!DI30:DI31))","v":0},{"$f":"AND(DB$22>=$D30,DB$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IL30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NW30+($F30=\"Detail\")*('Development Budget'!DJ35-SUM('Development Budget'!DJ30:DJ31))","v":0},{"$f":"AND(DC$22>=$D30,DC$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IM30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NX30+($F30=\"Detail\")*('Development Budget'!DK35-SUM('Development Budget'!DK30:DK31))","v":0},{"$f":"AND(DD$22>=$D30,DD$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IN30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NY30+($F30=\"Detail\")*('Development Budget'!DL35-SUM('Development Budget'!DL30:DL31))","v":0},{"$f":"AND(DE$22>=$D30,DE$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IO30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*NZ30+($F30=\"Detail\")*('Development Budget'!DM35-SUM('Development Budget'!DM30:DM31))","v":0},{"$f":"AND(DF$22>=$D30,DF$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IP30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OA30+($F30=\"Detail\")*('Development Budget'!DN35-SUM('Development Budget'!DN30:DN31))","v":0},{"$f":"AND(DG$22>=$D30,DG$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IQ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OB30+($F30=\"Detail\")*('Development Budget'!DO35-SUM('Development Budget'!DO30:DO31))","v":0},{"$f":"AND(DH$22>=$D30,DH$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IR30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OC30+($F30=\"Detail\")*('Development Budget'!DP35-SUM('Development Budget'!DP30:DP31))","v":0},{"$f":"AND(DI$22>=$D30,DI$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IS30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OD30+($F30=\"Detail\")*('Development Budget'!DQ35-SUM('Development Budget'!DQ30:DQ31))","v":0},{"$f":"AND(DJ$22>=$D30,DJ$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IT30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OE30+($F30=\"Detail\")*('Development Budget'!DR35-SUM('Development Budget'!DR30:DR31))","v":0},{"$f":"AND(DK$22>=$D30,DK$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IU30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OF30+($F30=\"Detail\")*('Development Budget'!DS35-SUM('Development Budget'!DS30:DS31))","v":0},{"$f":"AND(DL$22>=$D30,DL$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IV30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OG30+($F30=\"Detail\")*('Development Budget'!DT35-SUM('Development Budget'!DT30:DT31))","v":0},{"$f":"AND(DM$22>=$D30,DM$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IW30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OH30+($F30=\"Detail\")*('Development Budget'!DU35-SUM('Development Budget'!DU30:DU31))","v":0},{"$f":"AND(DN$22>=$D30,DN$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IX30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OI30+($F30=\"Detail\")*('Development Budget'!DV35-SUM('Development Budget'!DV30:DV31))","v":0},{"$f":"AND(DO$22>=$D30,DO$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IY30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OJ30+($F30=\"Detail\")*('Development Budget'!DW35-SUM('Development Budget'!DW30:DW31))","v":0},{"$f":"AND(DP$22>=$D30,DP$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*IZ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OK30+($F30=\"Detail\")*('Development Budget'!DX35-SUM('Development Budget'!DX30:DX31))","v":0},{"$f":"AND(DQ$22>=$D30,DQ$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JA30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OL30+($F30=\"Detail\")*('Development Budget'!DY35-SUM('Development Budget'!DY30:DY31))","v":0},{"$f":"AND(DR$22>=$D30,DR$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JB30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OM30+($F30=\"Detail\")*('Development Budget'!DZ35-SUM('Development Budget'!DZ30:DZ31))","v":0},{"$f":"AND(DS$22>=$D30,DS$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JC30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*ON30+($F30=\"Detail\")*('Development Budget'!EA35-SUM('Development Budget'!EA30:EA31))","v":0},{"$f":"AND(DT$22>=$D30,DT$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JD30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OO30+($F30=\"Detail\")*('Development Budget'!EB35-SUM('Development Budget'!EB30:EB31))","v":0},{"$f":"AND(DU$22>=$D30,DU$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JE30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OP30+($F30=\"Detail\")*('Development Budget'!EC35-SUM('Development Budget'!EC30:EC31))","v":0},{"$f":"AND(DV$22>=$D30,DV$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JF30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OQ30+($F30=\"Detail\")*('Development Budget'!ED35-SUM('Development Budget'!ED30:ED31))","v":0},{"$f":"AND(DW$22>=$D30,DW$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JG30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OR30+($F30=\"Detail\")*('Development Budget'!EE35-SUM('Development Budget'!EE30:EE31))","v":0},{"$f":"AND(DX$22>=$D30,DX$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JH30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OS30+($F30=\"Detail\")*('Development Budget'!EF35-SUM('Development Budget'!EF30:EF31))","v":0},{"$f":"AND(DY$22>=$D30,DY$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JI30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OT30+($F30=\"Detail\")*('Development Budget'!EG35-SUM('Development Budget'!EG30:EG31))","v":0},{"$f":"AND(DZ$22>=$D30,DZ$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JJ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OU30+($F30=\"Detail\")*('Development Budget'!EH35-SUM('Development Budget'!EH30:EH31))","v":0},{"$f":"AND(EA$22>=$D30,EA$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JK30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OV30+($F30=\"Detail\")*('Development Budget'!EI35-SUM('Development Budget'!EI30:EI31))","v":0},{"$f":"AND(EB$22>=$D30,EB$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JL30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OW30+($F30=\"Detail\")*('Development Budget'!EJ35-SUM('Development Budget'!EJ30:EJ31))","v":0},{"$f":"AND(EC$22>=$D30,EC$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JM30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OX30+($F30=\"Detail\")*('Development Budget'!EK35-SUM('Development Budget'!EK30:EK31))","v":0},{"$f":"AND(ED$22>=$D30,ED$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JN30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OY30+($F30=\"Detail\")*('Development Budget'!EL35-SUM('Development Budget'!EL30:EL31))","v":0},{"$f":"AND(EE$22>=$D30,EE$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JO30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*OZ30+($F30=\"Detail\")*('Development Budget'!EM35-SUM('Development Budget'!EM30:EM31))","v":0},{"$f":"AND(EF$22>=$D30,EF$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JP30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*PA30+($F30=\"Detail\")*('Development Budget'!EN35-SUM('Development Budget'!EN30:EN31))","v":0},{"$f":"AND(EG$22>=$D30,EG$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JQ30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*PB30+($F30=\"Detail\")*('Development Budget'!EO35-SUM('Development Budget'!EO30:EO31))","v":0},{"$f":"AND(EH$22>=$D30,EH$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JR30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*PC30+($F30=\"Detail\")*('Development Budget'!EP35-SUM('Development Budget'!EP30:EP31))","v":0},{"$f":"AND(EI$22>=$D30,EI$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JS30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*PD30+($F30=\"Detail\")*('Development Budget'!EQ35-SUM('Development Budget'!EQ30:EQ31))","v":0},{"$f":"AND(EJ$22>=$D30,EJ$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JT30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*PE30+($F30=\"Detail\")*('Development Budget'!ER35-SUM('Development Budget'!ER30:ER31))","v":0},{"$f":"AND(EK$22>=$D30,EK$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JU30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*PF30+($F30=\"Detail\")*('Development Budget'!ES35-SUM('Development Budget'!ES30:ES31))","v":0},{"$f":"AND(EL$22>=$D30,EL$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JV30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*PG30+($F30=\"Detail\")*('Development Budget'!ET35-SUM('Development Budget'!ET30:ET31))","v":0},{"$f":"AND(EM$22>=$D30,EM$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JW30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*PH30+($F30=\"Detail\")*('Development Budget'!EU35-SUM('Development Budget'!EU30:EU31))","v":0},{"$f":"AND(EN$22>=$D30,EN$22<=$E30)*($F30=\"Straight-Line\")*($I30/$ES30)+($F30=\"S-Curve\")*JX30+OR($F30=\"Steady Growth\",$F30=\"Steady Decline\")*PI30+($F30=\"Detail\")*('Development Budget'!EV35-SUM('Development Budget'!EV30:EV31))","v":0},null,{"$f":"I30","v":100100},{"$f":"INDEX($L$23:$EN$23,1,$D30+1)","v":"2023-05-31"},{"$f":"INDEX($L$23:$EN$23,1,$E30+1)","v":"2023-05-31"},{"$f":"+E30-D30+1","v":1},{"$f":"F30","v":"Straight-Line"},{"$f":"ES30/Scurve_Dist","v":0.25},{"$f":"AND($ET30=\"S-Curve\",EV$23>=$EQ30,EV$23<=$ER30)*(_xlfn.NORM.DIST((YEAR(EV$23)-YEAR($EQ30))*12+MONTH(EV$23)-MONTH($EQ30)+1,$ES30/2,$EU30,TRUE)-_xlfn.NORM.DIST((YEAR(EV$23)-YEAR($EQ30))*12+MONTH(EV$23)-MONTH($EQ30),$ES30/2,$EU30,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES30/2,$EU30,TRUE))*$EP30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Additional Land Costs",null,0,0,{"$f":"KD30-KC30+1","v":1},100100,100100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Land Costs",null,{"$f":"MIN(D26:D30)","v":0},{"$f":"MAX(E26:E30)","v":22},null,{"$f":"SUM(G26:G30)","v":10.332648026315789},{"$f":"SUM(H26:H30)","v":12081.25},{"$f":"SUM(I26:I30)","v":628225},null,"",{"$f":"SUM(L26:L30)","v":250100},0,0,0,0,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR26:AR30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX26:BX30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD26:DD30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ26:EJ30)","v":0},0,0,0,0,null,null,"# of Land Cost Items",{"$f":"COUNTA($B$26:$B$30)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Land Costs",null,0,22,23,628225,52352.083333333328,50075.905797101448,47799.728260869568,45523.55072463768,43247.3731884058,40971.195652173912,38695.018115942032,36418.840579710144,34142.663043478256,31866.48550724638,29590.307971014492,27314.130434782608,25037.952898550724,22761.77536231884,20485.597826086956,18209.420289855072,15933.24275362319,13657.065217391304,11380.88768115942,9104.710144927536,6828.532608695652,4552.355072463768,2276.177536231884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Hard 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B33","v":"Hard Costs"},null,{"$f":"D33","v":0},0,1,{"$f":"I33","v":0},{"$f":"AND(KG$22>=$KC33,KG$22<=$KD33)*(IF($F33=\"Steady Growth\",KG$22-$KC33,$KD33-KG$22)+1)/($KE33*($KE33+1)/2)*$KF33","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(KQ$22>=$KC33,KQ$22<=$KD33)*(IF($F33=\"Steady Growth\",KQ$22-$KC33,$KD33-KQ$22)+1)/($KE33*($KE33+1)/2)*$KF33","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(LA$22>=$KC33,LA$22<=$KD33)*(IF($F33=\"Steady Growth\",LA$22-$KC33,$KD33-LA$22)+1)/($KE33*($KE33+1)/2)*$KF33","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(LK$22>=$KC33,LK$22<=$KD33)*(IF($F33=\"Steady Growth\",LK$22-$KC33,$KD33-LK$22)+1)/($KE33*($KE33+1)/2)*$KF33","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(LU$22>=$KC33,LU$22<=$KD33)*(IF($F33=\"Steady Growth\",LU$22-$KC33,$KD33-LU$22)+1)/($KE33*($KE33+1)/2)*$KF33","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(ME$22>=$KC33,ME$22<=$KD33)*(IF($F33=\"Steady Growth\",ME$22-$KC33,$KD33-ME$22)+1)/($KE33*($KE33+1)/2)*$KF33","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(MO$22>=$KC33,MO$22<=$KD33)*(IF($F33=\"Steady Growth\",MO$22-$KC33,$KD33-MO$22)+1)/($KE33*($KE33+1)/2)*$KF33","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(MY$22>=$KC33,MY$22<=$KD33)*(IF($F33=\"Steady Growth\",MY$22-$KC33,$KD33-MY$22)+1)/($KE33*($KE33+1)/2)*$KF33","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(NI$22>=$KC33,NI$22<=$KD33)*(IF($F33=\"Steady Growth\",NI$22-$KC33,$KD33-NI$22)+1)/($KE33*($KE33+1)/2)*$KF33","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(NS$22>=$KC33,NS$22<=$KD33)*(IF($F33=\"Steady Growth\",NS$22-$KC33,$KD33-NS$22)+1)/($KE33*($KE33+1)/2)*$KF33","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(OC$22>=$KC33,OC$22<=$KD33)*(IF($F33=\"Steady Growth\",OC$22-$KC33,$KD33-OC$22)+1)/($KE33*($KE33+1)/2)*$KF33","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(OM$22>=$KC33,OM$22<=$KD33)*(IF($F33=\"Steady Growth\",OM$22-$KC33,$KD33-OM$22)+1)/($KE33*($KE33+1)/2)*$KF33","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(OW$22>=$KC33,OW$22<=$KD33)*(IF($F33=\"Steady Growth\",OW$22-$KC33,$KD33-OW$22)+1)/($KE33*($KE33+1)/2)*$KF33","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B175","v":"Construction (GMP)"},null,5,{"$f":"D34+17","v":22},"S-Curve",{"$f":"I34/$E$18","v":307.89473684210526},{"$f":"I34/Units","v":360000},{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",SUM('Development Budget'!D175:D178),SUM('Development Budget'!G175:G178))","v":18720000},null,{"$f":"IF(ROUND(SUM(L34:EN34),0)=ROUND(I34,0),\"\",\"Incomplete\")","v":""},{"$f":"AND(L$22>=$D34,L$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*EV34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KG34+($F34=\"Detail\")*('Development Budget'!T175+'Development Budget'!T176+'Development Budget'!T177+'Development Budget'!T178)","v":0},{"$f":"AND(M$22>=$D34,M$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*EW34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KH34+($F34=\"Detail\")*('Development Budget'!U175+'Development Budget'!U176+'Development Budget'!U177+'Development Budget'!U178)","v":0},{"$f":"AND(N$22>=$D34,N$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*EX34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KI34+($F34=\"Detail\")*('Development Budget'!V175+'Development Budget'!V176+'Development Budget'!V177+'Development Budget'!V178)","v":0},{"$f":"AND(O$22>=$D34,O$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*EY34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KJ34+($F34=\"Detail\")*('Development Budget'!W175+'Development Budget'!W176+'Development Budget'!W177+'Development Budget'!W178)","v":0},{"$f":"AND(P$22>=$D34,P$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*EZ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KK34+($F34=\"Detail\")*('Development Budget'!X175+'Development Budget'!X176+'Development Budget'!X177+'Development Budget'!X178)","v":0},{"$f":"AND(Q$22>=$D34,Q$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FA34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KL34+($F34=\"Detail\")*('Development Budget'!Y175+'Development Budget'!Y176+'Development Budget'!Y177+'Development Budget'!Y178)","v":293598.08644987317},{"$f":"AND(R$22>=$D34,R$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FB34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KM34+($F34=\"Detail\")*('Development Budget'!Z175+'Development Budget'!Z176+'Development Budget'!Z177+'Development Budget'!Z178)","v":435134.25844670751},{"$f":"AND(S$22>=$D34,S$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FC34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KN34+($F34=\"Detail\")*('Development Budget'!AA175+'Development Budget'!AA176+'Development Budget'!AA177+'Development Budget'!AA178)","v":613951.69651542685},{"$f":"AND(T$22>=$D34,T$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FD34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KO34+($F34=\"Detail\")*('Development Budget'!AB175+'Development Budget'!AB176+'Development Budget'!AB177+'Development Budget'!AB178)","v":824681.30528763554},{"$f":"AND(U$22>=$D34,U$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FE34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KP34+($F34=\"Detail\")*('Development Budget'!AC175+'Development Budget'!AC176+'Development Budget'!AC177+'Development Budget'!AC178)","v":1054579.2994021955},{"$f":"AND(V$22>=$D34,V$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FF34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KQ34+($F34=\"Detail\")*('Development Budget'!AD175+'Development Budget'!AD176+'Development Budget'!AD177+'Development Budget'!AD178)","v":1283847.9383620035},{"$f":"AND(W$22>=$D34,W$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FG34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KR34+($F34=\"Detail\")*('Development Budget'!AE175+'Development Budget'!AE176+'Development Budget'!AE177+'Development Budget'!AE178)","v":1487953.2027490053},{"$f":"AND(X$22>=$D34,X$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FH34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KS34+($F34=\"Detail\")*('Development Budget'!AF175+'Development Budget'!AF176+'Development Budget'!AF177+'Development Budget'!AF178)","v":1641747.4857604376},{"$f":"AND(Y$22>=$D34,Y$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FI34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KT34+($F34=\"Detail\")*('Development Budget'!AG175+'Development Budget'!AG176+'Development Budget'!AG177+'Development Budget'!AG178)","v":1724506.7270267152},{"$f":"AND(Z$22>=$D34,Z$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FJ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KU34+($F34=\"Detail\")*('Development Budget'!AH175+'Development Budget'!AH176+'Development Budget'!AH177+'Development Budget'!AH178)","v":1724506.7270267152},{"$f":"AND(AA$22>=$D34,AA$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FK34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KV34+($F34=\"Detail\")*('Development Budget'!AI175+'Development Budget'!AI176+'Development Budget'!AI177+'Development Budget'!AI178)","v":1641747.4857604376},{"$f":"AND(AB$22>=$D34,AB$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FL34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KW34+($F34=\"Detail\")*('Development Budget'!AJ175+'Development Budget'!AJ176+'Development Budget'!AJ177+'Development Budget'!AJ178)","v":1487953.2027490053},{"$f":"AND(AC$22>=$D34,AC$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FM34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KX34+($F34=\"Detail\")*('Development Budget'!AK175+'Development Budget'!AK176+'Development Budget'!AK177+'Development Budget'!AK178)","v":1283847.9383620031},{"$f":"AND(AD$22>=$D34,AD$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FN34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KY34+($F34=\"Detail\")*('Development Budget'!AL175+'Development Budget'!AL176+'Development Budget'!AL177+'Development Budget'!AL178)","v":1054579.2994021948},{"$f":"AND(AE$22>=$D34,AE$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FO34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*KZ34+($F34=\"Detail\")*('Development Budget'!AM175+'Development Budget'!AM176+'Development Budget'!AM177+'Development Budget'!AM178)","v":824681.3052876367},{"$f":"AND(AF$22>=$D34,AF$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FP34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LA34+($F34=\"Detail\")*('Development Budget'!AN175+'Development Budget'!AN176+'Development Budget'!AN177+'Development Budget'!AN178)","v":613951.69651542744},{"$f":"AND(AG$22>=$D34,AG$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FQ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LB34+($F34=\"Detail\")*('Development Budget'!AO175+'Development Budget'!AO176+'Development Budget'!AO177+'Development Budget'!AO178)","v":435134.25844670669},{"$f":"AND(AH$22>=$D34,AH$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FR34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LC34+($F34=\"Detail\")*('Development Budget'!AP175+'Development Budget'!AP176+'Development Budget'!AP177+'Development Budget'!AP178)","v":293598.08644987311},{"$f":"AND(AI$22>=$D34,AI$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FS34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LD34+($F34=\"Detail\")*('Development Budget'!AQ175+'Development Budget'!AQ176+'Development Budget'!AQ177+'Development Budget'!AQ178)","v":0},{"$f":"AND(AJ$22>=$D34,AJ$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FT34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LE34+($F34=\"Detail\")*('Development Budget'!AR175+'Development Budget'!AR176+'Development Budget'!AR177+'Development Budget'!AR178)","v":0},{"$f":"AND(AK$22>=$D34,AK$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FU34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LF34+($F34=\"Detail\")*('Development Budget'!AS175+'Development Budget'!AS176+'Development Budget'!AS177+'Development Budget'!AS178)","v":0},{"$f":"AND(AL$22>=$D34,AL$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FV34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LG34+($F34=\"Detail\")*('Development Budget'!AT175+'Development Budget'!AT176+'Development Budget'!AT177+'Development Budget'!AT178)","v":0},{"$f":"AND(AM$22>=$D34,AM$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FW34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LH34+($F34=\"Detail\")*('Development Budget'!AU175+'Development Budget'!AU176+'Development Budget'!AU177+'Development Budget'!AU178)","v":0},{"$f":"AND(AN$22>=$D34,AN$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FX34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LI34+($F34=\"Detail\")*('Development Budget'!AV175+'Development Budget'!AV176+'Development Budget'!AV177+'Development Budget'!AV178)","v":0},{"$f":"AND(AO$22>=$D34,AO$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FY34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LJ34+($F34=\"Detail\")*('Development Budget'!AW175+'Development Budget'!AW176+'Development Budget'!AW177+'Development Budget'!AW178)","v":0},{"$f":"AND(AP$22>=$D34,AP$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*FZ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LK34+($F34=\"Detail\")*('Development Budget'!AX175+'Development Budget'!AX176+'Development Budget'!AX177+'Development Budget'!AX178)","v":0},{"$f":"AND(AQ$22>=$D34,AQ$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GA34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LL34+($F34=\"Detail\")*('Development Budget'!AY175+'Development Budget'!AY176+'Development Budget'!AY177+'Development Budget'!AY178)","v":0},{"$f":"AND(AR$22>=$D34,AR$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GB34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LM34+($F34=\"Detail\")*('Development Budget'!AZ175+'Development Budget'!AZ176+'Development Budget'!AZ177+'Development Budget'!AZ178)","v":0},{"$f":"AND(AS$22>=$D34,AS$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GC34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LN34+($F34=\"Detail\")*('Development Budget'!BA175+'Development Budget'!BA176+'Development Budget'!BA177+'Development Budget'!BA178)","v":0},{"$f":"AND(AT$22>=$D34,AT$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GD34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LO34+($F34=\"Detail\")*('Development Budget'!BB175+'Development Budget'!BB176+'Development Budget'!BB177+'Development Budget'!BB178)","v":0},{"$f":"AND(AU$22>=$D34,AU$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GE34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LP34+($F34=\"Detail\")*('Development Budget'!BC175+'Development Budget'!BC176+'Development Budget'!BC177+'Development Budget'!BC178)","v":0},{"$f":"AND(AV$22>=$D34,AV$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GF34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LQ34+($F34=\"Detail\")*('Development Budget'!BD175+'Development Budget'!BD176+'Development Budget'!BD177+'Development Budget'!BD178)","v":0},{"$f":"AND(AW$22>=$D34,AW$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GG34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LR34+($F34=\"Detail\")*('Development Budget'!BE175+'Development Budget'!BE176+'Development Budget'!BE177+'Development Budget'!BE178)","v":0},{"$f":"AND(AX$22>=$D34,AX$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GH34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LS34+($F34=\"Detail\")*('Development Budget'!BF175+'Development Budget'!BF176+'Development Budget'!BF177+'Development Budget'!BF178)","v":0},{"$f":"AND(AY$22>=$D34,AY$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GI34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LT34+($F34=\"Detail\")*('Development Budget'!BG175+'Development Budget'!BG176+'Development Budget'!BG177+'Development Budget'!BG178)","v":0},{"$f":"AND(AZ$22>=$D34,AZ$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GJ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LU34+($F34=\"Detail\")*('Development Budget'!BH175+'Development Budget'!BH176+'Development Budget'!BH177+'Development Budget'!BH178)","v":0},{"$f":"AND(BA$22>=$D34,BA$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GK34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LV34+($F34=\"Detail\")*('Development Budget'!BI175+'Development Budget'!BI176+'Development Budget'!BI177+'Development Budget'!BI178)","v":0},{"$f":"AND(BB$22>=$D34,BB$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GL34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LW34+($F34=\"Detail\")*('Development Budget'!BJ175+'Development Budget'!BJ176+'Development Budget'!BJ177+'Development Budget'!BJ178)","v":0},{"$f":"AND(BC$22>=$D34,BC$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GM34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LX34+($F34=\"Detail\")*('Development Budget'!BK175+'Development Budget'!BK176+'Development Budget'!BK177+'Development Budget'!BK178)","v":0},{"$f":"AND(BD$22>=$D34,BD$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GN34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LY34+($F34=\"Detail\")*('Development Budget'!BL175+'Development Budget'!BL176+'Development Budget'!BL177+'Development Budget'!BL178)","v":0},{"$f":"AND(BE$22>=$D34,BE$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GO34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*LZ34+($F34=\"Detail\")*('Development Budget'!BM175+'Development Budget'!BM176+'Development Budget'!BM177+'Development Budget'!BM178)","v":0},{"$f":"AND(BF$22>=$D34,BF$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GP34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MA34+($F34=\"Detail\")*('Development Budget'!BN175+'Development Budget'!BN176+'Development Budget'!BN177+'Development Budget'!BN178)","v":0},{"$f":"AND(BG$22>=$D34,BG$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GQ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MB34+($F34=\"Detail\")*('Development Budget'!BO175+'Development Budget'!BO176+'Development Budget'!BO177+'Development Budget'!BO178)","v":0},{"$f":"AND(BH$22>=$D34,BH$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GR34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MC34+($F34=\"Detail\")*('Development Budget'!BP175+'Development Budget'!BP176+'Development Budget'!BP177+'Development Budget'!BP178)","v":0},{"$f":"AND(BI$22>=$D34,BI$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GS34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MD34+($F34=\"Detail\")*('Development Budget'!BQ175+'Development Budget'!BQ176+'Development Budget'!BQ177+'Development Budget'!BQ178)","v":0},{"$f":"AND(BJ$22>=$D34,BJ$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GT34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*ME34+($F34=\"Detail\")*('Development Budget'!BR175+'Development Budget'!BR176+'Development Budget'!BR177+'Development Budget'!BR178)","v":0},{"$f":"AND(BK$22>=$D34,BK$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GU34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MF34+($F34=\"Detail\")*('Development Budget'!BS175+'Development Budget'!BS176+'Development Budget'!BS177+'Development Budget'!BS178)","v":0},{"$f":"AND(BL$22>=$D34,BL$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GV34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MG34+($F34=\"Detail\")*('Development Budget'!BT175+'Development Budget'!BT176+'Development Budget'!BT177+'Development Budget'!BT178)","v":0},{"$f":"AND(BM$22>=$D34,BM$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GW34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MH34+($F34=\"Detail\")*('Development Budget'!BU175+'Development Budget'!BU176+'Development Budget'!BU177+'Development Budget'!BU178)","v":0},{"$f":"AND(BN$22>=$D34,BN$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GX34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MI34+($F34=\"Detail\")*('Development Budget'!BV175+'Development Budget'!BV176+'Development Budget'!BV177+'Development Budget'!BV178)","v":0},{"$f":"AND(BO$22>=$D34,BO$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GY34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MJ34+($F34=\"Detail\")*('Development Budget'!BW175+'Development Budget'!BW176+'Development Budget'!BW177+'Development Budget'!BW178)","v":0},{"$f":"AND(BP$22>=$D34,BP$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*GZ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MK34+($F34=\"Detail\")*('Development Budget'!BX175+'Development Budget'!BX176+'Development Budget'!BX177+'Development Budget'!BX178)","v":0},{"$f":"AND(BQ$22>=$D34,BQ$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HA34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*ML34+($F34=\"Detail\")*('Development Budget'!BY175+'Development Budget'!BY176+'Development Budget'!BY177+'Development Budget'!BY178)","v":0},{"$f":"AND(BR$22>=$D34,BR$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HB34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MM34+($F34=\"Detail\")*('Development Budget'!BZ175+'Development Budget'!BZ176+'Development Budget'!BZ177+'Development Budget'!BZ178)","v":0},{"$f":"AND(BS$22>=$D34,BS$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HC34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MN34+($F34=\"Detail\")*('Development Budget'!CA175+'Development Budget'!CA176+'Development Budget'!CA177+'Development Budget'!CA178)","v":0},{"$f":"AND(BT$22>=$D34,BT$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HD34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MO34+($F34=\"Detail\")*('Development Budget'!CB175+'Development Budget'!CB176+'Development Budget'!CB177+'Development Budget'!CB178)","v":0},{"$f":"AND(BU$22>=$D34,BU$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HE34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MP34+($F34=\"Detail\")*('Development Budget'!CC175+'Development Budget'!CC176+'Development Budget'!CC177+'Development Budget'!CC178)","v":0},{"$f":"AND(BV$22>=$D34,BV$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HF34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MQ34+($F34=\"Detail\")*('Development Budget'!CD175+'Development Budget'!CD176+'Development Budget'!CD177+'Development Budget'!CD178)","v":0},{"$f":"AND(BW$22>=$D34,BW$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HG34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MR34+($F34=\"Detail\")*('Development Budget'!CE175+'Development Budget'!CE176+'Development Budget'!CE177+'Development Budget'!CE178)","v":0},{"$f":"AND(BX$22>=$D34,BX$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HH34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MS34+($F34=\"Detail\")*('Development Budget'!CF175+'Development Budget'!CF176+'Development Budget'!CF177+'Development Budget'!CF178)","v":0},{"$f":"AND(BY$22>=$D34,BY$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HI34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MT34+($F34=\"Detail\")*('Development Budget'!CG175+'Development Budget'!CG176+'Development Budget'!CG177+'Development Budget'!CG178)","v":0},{"$f":"AND(BZ$22>=$D34,BZ$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HJ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MU34+($F34=\"Detail\")*('Development Budget'!CH175+'Development Budget'!CH176+'Development Budget'!CH177+'Development Budget'!CH178)","v":0},{"$f":"AND(CA$22>=$D34,CA$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HK34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MV34+($F34=\"Detail\")*('Development Budget'!CI175+'Development Budget'!CI176+'Development Budget'!CI177+'Development Budget'!CI178)","v":0},{"$f":"AND(CB$22>=$D34,CB$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HL34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MW34+($F34=\"Detail\")*('Development Budget'!CJ175+'Development Budget'!CJ176+'Development Budget'!CJ177+'Development Budget'!CJ178)","v":0},{"$f":"AND(CC$22>=$D34,CC$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HM34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MX34+($F34=\"Detail\")*('Development Budget'!CK175+'Development Budget'!CK176+'Development Budget'!CK177+'Development Budget'!CK178)","v":0},{"$f":"AND(CD$22>=$D34,CD$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HN34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MY34+($F34=\"Detail\")*('Development Budget'!CL175+'Development Budget'!CL176+'Development Budget'!CL177+'Development Budget'!CL178)","v":0},{"$f":"AND(CE$22>=$D34,CE$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HO34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*MZ34+($F34=\"Detail\")*('Development Budget'!CM175+'Development Budget'!CM176+'Development Budget'!CM177+'Development Budget'!CM178)","v":0},{"$f":"AND(CF$22>=$D34,CF$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HP34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NA34+($F34=\"Detail\")*('Development Budget'!CN175+'Development Budget'!CN176+'Development Budget'!CN177+'Development Budget'!CN178)","v":0},{"$f":"AND(CG$22>=$D34,CG$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HQ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NB34+($F34=\"Detail\")*('Development Budget'!CO175+'Development Budget'!CO176+'Development Budget'!CO177+'Development Budget'!CO178)","v":0},{"$f":"AND(CH$22>=$D34,CH$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HR34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NC34+($F34=\"Detail\")*('Development Budget'!CP175+'Development Budget'!CP176+'Development Budget'!CP177+'Development Budget'!CP178)","v":0},{"$f":"AND(CI$22>=$D34,CI$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HS34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*ND34+($F34=\"Detail\")*('Development Budget'!CQ175+'Development Budget'!CQ176+'Development Budget'!CQ177+'Development Budget'!CQ178)","v":0},{"$f":"AND(CJ$22>=$D34,CJ$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HT34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NE34+($F34=\"Detail\")*('Development Budget'!CR175+'Development Budget'!CR176+'Development Budget'!CR177+'Development Budget'!CR178)","v":0},{"$f":"AND(CK$22>=$D34,CK$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HU34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NF34+($F34=\"Detail\")*('Development Budget'!CS175+'Development Budget'!CS176+'Development Budget'!CS177+'Development Budget'!CS178)","v":0},{"$f":"AND(CL$22>=$D34,CL$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HV34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NG34+($F34=\"Detail\")*('Development Budget'!CT175+'Development Budget'!CT176+'Development Budget'!CT177+'Development Budget'!CT178)","v":0},{"$f":"AND(CM$22>=$D34,CM$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HW34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NH34+($F34=\"Detail\")*('Development Budget'!CU175+'Development Budget'!CU176+'Development Budget'!CU177+'Development Budget'!CU178)","v":0},{"$f":"AND(CN$22>=$D34,CN$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HX34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NI34+($F34=\"Detail\")*('Development Budget'!CV175+'Development Budget'!CV176+'Development Budget'!CV177+'Development Budget'!CV178)","v":0},{"$f":"AND(CO$22>=$D34,CO$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HY34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NJ34+($F34=\"Detail\")*('Development Budget'!CW175+'Development Budget'!CW176+'Development Budget'!CW177+'Development Budget'!CW178)","v":0},{"$f":"AND(CP$22>=$D34,CP$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*HZ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NK34+($F34=\"Detail\")*('Development Budget'!CX175+'Development Budget'!CX176+'Development Budget'!CX177+'Development Budget'!CX178)","v":0},{"$f":"AND(CQ$22>=$D34,CQ$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IA34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NL34+($F34=\"Detail\")*('Development Budget'!CY175+'Development Budget'!CY176+'Development Budget'!CY177+'Development Budget'!CY178)","v":0},{"$f":"AND(CR$22>=$D34,CR$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IB34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NM34+($F34=\"Detail\")*('Development Budget'!CZ175+'Development Budget'!CZ176+'Development Budget'!CZ177+'Development Budget'!CZ178)","v":0},{"$f":"AND(CS$22>=$D34,CS$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IC34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NN34+($F34=\"Detail\")*('Development Budget'!DA175+'Development Budget'!DA176+'Development Budget'!DA177+'Development Budget'!DA178)","v":0},{"$f":"AND(CT$22>=$D34,CT$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*ID34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NO34+($F34=\"Detail\")*('Development Budget'!DB175+'Development Budget'!DB176+'Development Budget'!DB177+'Development Budget'!DB178)","v":0},{"$f":"AND(CU$22>=$D34,CU$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IE34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NP34+($F34=\"Detail\")*('Development Budget'!DC175+'Development Budget'!DC176+'Development Budget'!DC177+'Development Budget'!DC178)","v":0},{"$f":"AND(CV$22>=$D34,CV$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IF34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NQ34+($F34=\"Detail\")*('Development Budget'!DD175+'Development Budget'!DD176+'Development Budget'!DD177+'Development Budget'!DD178)","v":0},{"$f":"AND(CW$22>=$D34,CW$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IG34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NR34+($F34=\"Detail\")*('Development Budget'!DE175+'Development Budget'!DE176+'Development Budget'!DE177+'Development Budget'!DE178)","v":0},{"$f":"AND(CX$22>=$D34,CX$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IH34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NS34+($F34=\"Detail\")*('Development Budget'!DF175+'Development Budget'!DF176+'Development Budget'!DF177+'Development Budget'!DF178)","v":0},{"$f":"AND(CY$22>=$D34,CY$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*II34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NT34+($F34=\"Detail\")*('Development Budget'!DG175+'Development Budget'!DG176+'Development Budget'!DG177+'Development Budget'!DG178)","v":0},{"$f":"AND(CZ$22>=$D34,CZ$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IJ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NU34+($F34=\"Detail\")*('Development Budget'!DH175+'Development Budget'!DH176+'Development Budget'!DH177+'Development Budget'!DH178)","v":0},{"$f":"AND(DA$22>=$D34,DA$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IK34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NV34+($F34=\"Detail\")*('Development Budget'!DI175+'Development Budget'!DI176+'Development Budget'!DI177+'Development Budget'!DI178)","v":0},{"$f":"AND(DB$22>=$D34,DB$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IL34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NW34+($F34=\"Detail\")*('Development Budget'!DJ175+'Development Budget'!DJ176+'Development Budget'!DJ177+'Development Budget'!DJ178)","v":0},{"$f":"AND(DC$22>=$D34,DC$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IM34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NX34+($F34=\"Detail\")*('Development Budget'!DK175+'Development Budget'!DK176+'Development Budget'!DK177+'Development Budget'!DK178)","v":0},{"$f":"AND(DD$22>=$D34,DD$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IN34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NY34+($F34=\"Detail\")*('Development Budget'!DL175+'Development Budget'!DL176+'Development Budget'!DL177+'Development Budget'!DL178)","v":0},{"$f":"AND(DE$22>=$D34,DE$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IO34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*NZ34+($F34=\"Detail\")*('Development Budget'!DM175+'Development Budget'!DM176+'Development Budget'!DM177+'Development Budget'!DM178)","v":0},{"$f":"AND(DF$22>=$D34,DF$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IP34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OA34+($F34=\"Detail\")*('Development Budget'!DN175+'Development Budget'!DN176+'Development Budget'!DN177+'Development Budget'!DN178)","v":0},{"$f":"AND(DG$22>=$D34,DG$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IQ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OB34+($F34=\"Detail\")*('Development Budget'!DO175+'Development Budget'!DO176+'Development Budget'!DO177+'Development Budget'!DO178)","v":0},{"$f":"AND(DH$22>=$D34,DH$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IR34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OC34+($F34=\"Detail\")*('Development Budget'!DP175+'Development Budget'!DP176+'Development Budget'!DP177+'Development Budget'!DP178)","v":0},{"$f":"AND(DI$22>=$D34,DI$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IS34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OD34+($F34=\"Detail\")*('Development Budget'!DQ175+'Development Budget'!DQ176+'Development Budget'!DQ177+'Development Budget'!DQ178)","v":0},{"$f":"AND(DJ$22>=$D34,DJ$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IT34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OE34+($F34=\"Detail\")*('Development Budget'!DR175+'Development Budget'!DR176+'Development Budget'!DR177+'Development Budget'!DR178)","v":0},{"$f":"AND(DK$22>=$D34,DK$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IU34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OF34+($F34=\"Detail\")*('Development Budget'!DS175+'Development Budget'!DS176+'Development Budget'!DS177+'Development Budget'!DS178)","v":0},{"$f":"AND(DL$22>=$D34,DL$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IV34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OG34+($F34=\"Detail\")*('Development Budget'!DT175+'Development Budget'!DT176+'Development Budget'!DT177+'Development Budget'!DT178)","v":0},{"$f":"AND(DM$22>=$D34,DM$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IW34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OH34+($F34=\"Detail\")*('Development Budget'!DU175+'Development Budget'!DU176+'Development Budget'!DU177+'Development Budget'!DU178)","v":0},{"$f":"AND(DN$22>=$D34,DN$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IX34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OI34+($F34=\"Detail\")*('Development Budget'!DV175+'Development Budget'!DV176+'Development Budget'!DV177+'Development Budget'!DV178)","v":0},{"$f":"AND(DO$22>=$D34,DO$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IY34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OJ34+($F34=\"Detail\")*('Development Budget'!DW175+'Development Budget'!DW176+'Development Budget'!DW177+'Development Budget'!DW178)","v":0},{"$f":"AND(DP$22>=$D34,DP$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*IZ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OK34+($F34=\"Detail\")*('Development Budget'!DX175+'Development Budget'!DX176+'Development Budget'!DX177+'Development Budget'!DX178)","v":0},{"$f":"AND(DQ$22>=$D34,DQ$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JA34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OL34+($F34=\"Detail\")*('Development Budget'!DY175+'Development Budget'!DY176+'Development Budget'!DY177+'Development Budget'!DY178)","v":0},{"$f":"AND(DR$22>=$D34,DR$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JB34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OM34+($F34=\"Detail\")*('Development Budget'!DZ175+'Development Budget'!DZ176+'Development Budget'!DZ177+'Development Budget'!DZ178)","v":0},{"$f":"AND(DS$22>=$D34,DS$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JC34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*ON34+($F34=\"Detail\")*('Development Budget'!EA175+'Development Budget'!EA176+'Development Budget'!EA177+'Development Budget'!EA178)","v":0},{"$f":"AND(DT$22>=$D34,DT$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JD34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OO34+($F34=\"Detail\")*('Development Budget'!EB175+'Development Budget'!EB176+'Development Budget'!EB177+'Development Budget'!EB178)","v":0},{"$f":"AND(DU$22>=$D34,DU$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JE34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OP34+($F34=\"Detail\")*('Development Budget'!EC175+'Development Budget'!EC176+'Development Budget'!EC177+'Development Budget'!EC178)","v":0},{"$f":"AND(DV$22>=$D34,DV$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JF34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OQ34+($F34=\"Detail\")*('Development Budget'!ED175+'Development Budget'!ED176+'Development Budget'!ED177+'Development Budget'!ED178)","v":0},{"$f":"AND(DW$22>=$D34,DW$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JG34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OR34+($F34=\"Detail\")*('Development Budget'!EE175+'Development Budget'!EE176+'Development Budget'!EE177+'Development Budget'!EE178)","v":0},{"$f":"AND(DX$22>=$D34,DX$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JH34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OS34+($F34=\"Detail\")*('Development Budget'!EF175+'Development Budget'!EF176+'Development Budget'!EF177+'Development Budget'!EF178)","v":0},{"$f":"AND(DY$22>=$D34,DY$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JI34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OT34+($F34=\"Detail\")*('Development Budget'!EG175+'Development Budget'!EG176+'Development Budget'!EG177+'Development Budget'!EG178)","v":0},{"$f":"AND(DZ$22>=$D34,DZ$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JJ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OU34+($F34=\"Detail\")*('Development Budget'!EH175+'Development Budget'!EH176+'Development Budget'!EH177+'Development Budget'!EH178)","v":0},{"$f":"AND(EA$22>=$D34,EA$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JK34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OV34+($F34=\"Detail\")*('Development Budget'!EI175+'Development Budget'!EI176+'Development Budget'!EI177+'Development Budget'!EI178)","v":0},{"$f":"AND(EB$22>=$D34,EB$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JL34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OW34+($F34=\"Detail\")*('Development Budget'!EJ175+'Development Budget'!EJ176+'Development Budget'!EJ177+'Development Budget'!EJ178)","v":0},{"$f":"AND(EC$22>=$D34,EC$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JM34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OX34+($F34=\"Detail\")*('Development Budget'!EK175+'Development Budget'!EK176+'Development Budget'!EK177+'Development Budget'!EK178)","v":0},{"$f":"AND(ED$22>=$D34,ED$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JN34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OY34+($F34=\"Detail\")*('Development Budget'!EL175+'Development Budget'!EL176+'Development Budget'!EL177+'Development Budget'!EL178)","v":0},{"$f":"AND(EE$22>=$D34,EE$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JO34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*OZ34+($F34=\"Detail\")*('Development Budget'!EM175+'Development Budget'!EM176+'Development Budget'!EM177+'Development Budget'!EM178)","v":0},{"$f":"AND(EF$22>=$D34,EF$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JP34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*PA34+($F34=\"Detail\")*('Development Budget'!EN175+'Development Budget'!EN176+'Development Budget'!EN177+'Development Budget'!EN178)","v":0},{"$f":"AND(EG$22>=$D34,EG$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JQ34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*PB34+($F34=\"Detail\")*('Development Budget'!EO175+'Development Budget'!EO176+'Development Budget'!EO177+'Development Budget'!EO178)","v":0},{"$f":"AND(EH$22>=$D34,EH$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JR34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*PC34+($F34=\"Detail\")*('Development Budget'!EP175+'Development Budget'!EP176+'Development Budget'!EP177+'Development Budget'!EP178)","v":0},{"$f":"AND(EI$22>=$D34,EI$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JS34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*PD34+($F34=\"Detail\")*('Development Budget'!EQ175+'Development Budget'!EQ176+'Development Budget'!EQ177+'Development Budget'!EQ178)","v":0},{"$f":"AND(EJ$22>=$D34,EJ$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JT34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*PE34+($F34=\"Detail\")*('Development Budget'!ER175+'Development Budget'!ER176+'Development Budget'!ER177+'Development Budget'!ER178)","v":0},{"$f":"AND(EK$22>=$D34,EK$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JU34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*PF34+($F34=\"Detail\")*('Development Budget'!ES175+'Development Budget'!ES176+'Development Budget'!ES177+'Development Budget'!ES178)","v":0},{"$f":"AND(EL$22>=$D34,EL$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JV34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*PG34+($F34=\"Detail\")*('Development Budget'!ET175+'Development Budget'!ET176+'Development Budget'!ET177+'Development Budget'!ET178)","v":0},{"$f":"AND(EM$22>=$D34,EM$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JW34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*PH34+($F34=\"Detail\")*('Development Budget'!EU175+'Development Budget'!EU176+'Development Budget'!EU177+'Development Budget'!EU178)","v":0},{"$f":"AND(EN$22>=$D34,EN$22<=$E34)*($F34=\"Straight-Line\")*($I34/$ES34)+($F34=\"S-Curve\")*JX34+OR($F34=\"Steady Growth\",$F34=\"Steady Decline\")*PI34+($F34=\"Detail\")*('Development Budget'!EV175+'Development Budget'!EV176+'Development Budget'!EV177+'Development Budget'!EV178)","v":0},null,{"$f":"I34","v":18720000},{"$f":"INDEX($L$23:$EN$23,1,$D34+1)","v":"2023-10-31"},{"$f":"INDEX($L$23:$EN$23,1,$E34+1)","v":"2025-03-31"},{"$f":"+E34-D34+1","v":18},{"$f":"F34","v":"S-Curve"},{"$f":"ES34/Scurve_Dist","v":4.5},{"$f":"AND($ET34=\"S-Curve\",EV$23>=$EQ34,EV$23<=$ER34)*(_xlfn.NORM.DIST((YEAR(EV$23)-YEAR($EQ34))*12+MONTH(EV$23)-MONTH($EQ34)+1,$ES34/2,$EU34,TRUE)-_xlfn.NORM.DIST((YEAR(EV$23)-YEAR($EQ34))*12+MONTH(EV$23)-MONTH($EQ34),$ES34/2,$EU34,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES34/2,$EU34,TRUE))*$EP34","v":0},0,0,0,0,293598.08644987317,435134.25844670751,613951.69651542685,824681.30528763554,1054579.2994021955,1283847.9383620035,1487953.2027490053,1641747.4857604376,1724506.7270267152,1724506.7270267152,1641747.4857604376,{"$f":"AND($ET34=\"S-Curve\",FL$23>=$EQ34,FL$23<=$ER34)*(_xlfn.NORM.DIST((YEAR(FL$23)-YEAR($EQ34))*12+MONTH(FL$23)-MONTH($EQ34)+1,$ES34/2,$EU34,TRUE)-_xlfn.NORM.DIST((YEAR(FL$23)-YEAR($EQ34))*12+MONTH(FL$23)-MONTH($EQ34),$ES34/2,$EU34,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES34/2,$EU34,TRUE))*$EP34","v":1487953.2027490053},1283847.9383620031,1054579.2994021948,824681.3052876367,613951.69651542744,435134.25844670669,293598.08644987311,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET34=\"S-Curve\",GB$23>=$EQ34,GB$23<=$ER34)*(_xlfn.NORM.DIST((YEAR(GB$23)-YEAR($EQ34))*12+MONTH(GB$23)-MONTH($EQ34)+1,$ES34/2,$EU34,TRUE)-_xlfn.NORM.DIST((YEAR(GB$23)-YEAR($EQ34))*12+MONTH(GB$23)-MONTH($EQ34),$ES34/2,$EU34,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES34/2,$EU34,TRUE))*$EP34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET34=\"S-Curve\",GR$23>=$EQ34,GR$23<=$ER34)*(_xlfn.NORM.DIST((YEAR(GR$23)-YEAR($EQ34))*12+MONTH(GR$23)-MONTH($EQ34)+1,$ES34/2,$EU34,TRUE)-_xlfn.NORM.DIST((YEAR(GR$23)-YEAR($EQ34))*12+MONTH(GR$23)-MONTH($EQ34),$ES34/2,$EU34,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES34/2,$EU34,TRUE))*$EP34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET34=\"S-Curve\",HH$23>=$EQ34,HH$23<=$ER34)*(_xlfn.NORM.DIST((YEAR(HH$23)-YEAR($EQ34))*12+MONTH(HH$23)-MONTH($EQ34)+1,$ES34/2,$EU34,TRUE)-_xlfn.NORM.DIST((YEAR(HH$23)-YEAR($EQ34))*12+MONTH(HH$23)-MONTH($EQ34),$ES34/2,$EU34,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES34/2,$EU34,TRUE))*$EP34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET34=\"S-Curve\",HX$23>=$EQ34,HX$23<=$ER34)*(_xlfn.NORM.DIST((YEAR(HX$23)-YEAR($EQ34))*12+MONTH(HX$23)-MONTH($EQ34)+1,$ES34/2,$EU34,TRUE)-_xlfn.NORM.DIST((YEAR(HX$23)-YEAR($EQ34))*12+MONTH(HX$23)-MONTH($EQ34),$ES34/2,$EU34,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES34/2,$EU34,TRUE))*$EP34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET34=\"S-Curve\",IN$23>=$EQ34,IN$23<=$ER34)*(_xlfn.NORM.DIST((YEAR(IN$23)-YEAR($EQ34))*12+MONTH(IN$23)-MONTH($EQ34)+1,$ES34/2,$EU34,TRUE)-_xlfn.NORM.DIST((YEAR(IN$23)-YEAR($EQ34))*12+MONTH(IN$23)-MONTH($EQ34),$ES34/2,$EU34,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES34/2,$EU34,TRUE))*$EP34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET34=\"S-Curve\",JD$23>=$EQ34,JD$23<=$ER34)*(_xlfn.NORM.DIST((YEAR(JD$23)-YEAR($EQ34))*12+MONTH(JD$23)-MONTH($EQ34)+1,$ES34/2,$EU34,TRUE)-_xlfn.NORM.DIST((YEAR(JD$23)-YEAR($EQ34))*12+MONTH(JD$23)-MONTH($EQ34),$ES34/2,$EU34,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES34/2,$EU34,TRUE))*$EP34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET34=\"S-Curve\",JT$23>=$EQ34,JT$23<=$ER34)*(_xlfn.NORM.DIST((YEAR(JT$23)-YEAR($EQ34))*12+MONTH(JT$23)-MONTH($EQ34)+1,$ES34/2,$EU34,TRUE)-_xlfn.NORM.DIST((YEAR(JT$23)-YEAR($EQ34))*12+MONTH(JT$23)-MONTH($EQ34),$ES34/2,$EU34,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES34/2,$EU34,TRUE))*$EP34","v":0},0,0,0,0,null,null,"Construction (GMP)",null,5,22,18,18720000,0,0,0,0,0,1970526.3157894735,1861052.6315789472,1751578.9473684209,1642105.2631578946,1532631.5789473683,1423157.894736842,1313684.2105263157,1204210.5263157894,1094736.8421052631,985263.15789473674,875789.47368421045,766315.78947368416,656842.10526315786,547368.42105263157,437894.73684210522,328421.05263157893,218947.36842105261,109473.68421052631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Demolition, Abatement, & Remediation",null,{"$f":"D34","v":5},{"$f":"D35","v":5},"Straight-Line",{"$f":"I35/$E$18","v":0},{"$f":"I35/Units","v":0},{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",SUM('Development Budget'!D179:D181),SUM('Development Budget'!G179:G181))","v":0},null,"",{"$f":"AND(L$22>=$D35,L$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*EV35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KG35+($F35=\"Detail\")*('Development Budget'!T179+'Development Budget'!T180+'Development Budget'!T181)","v":0},{"$f":"AND(M$22>=$D35,M$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*EW35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KH35+($F35=\"Detail\")*('Development Budget'!U179+'Development Budget'!U180+'Development Budget'!U181)","v":0},{"$f":"AND(N$22>=$D35,N$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*EX35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KI35+($F35=\"Detail\")*('Development Budget'!V179+'Development Budget'!V180+'Development Budget'!V181)","v":0},{"$f":"AND(O$22>=$D35,O$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*EY35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KJ35+($F35=\"Detail\")*('Development Budget'!W179+'Development Budget'!W180+'Development Budget'!W181)","v":0},{"$f":"AND(P$22>=$D35,P$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*EZ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KK35+($F35=\"Detail\")*('Development Budget'!X179+'Development Budget'!X180+'Development Budget'!X181)","v":0},{"$f":"AND(Q$22>=$D35,Q$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FA35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KL35+($F35=\"Detail\")*('Development Budget'!Y179+'Development Budget'!Y180+'Development Budget'!Y181)","v":0},{"$f":"AND(R$22>=$D35,R$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FB35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KM35+($F35=\"Detail\")*('Development Budget'!Z179+'Development Budget'!Z180+'Development Budget'!Z181)","v":0},{"$f":"AND(S$22>=$D35,S$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FC35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KN35+($F35=\"Detail\")*('Development Budget'!AA179+'Development Budget'!AA180+'Development Budget'!AA181)","v":0},{"$f":"AND(T$22>=$D35,T$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FD35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KO35+($F35=\"Detail\")*('Development Budget'!AB179+'Development Budget'!AB180+'Development Budget'!AB181)","v":0},{"$f":"AND(U$22>=$D35,U$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FE35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KP35+($F35=\"Detail\")*('Development Budget'!AC179+'Development Budget'!AC180+'Development Budget'!AC181)","v":0},{"$f":"AND(V$22>=$D35,V$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FF35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KQ35+($F35=\"Detail\")*('Development Budget'!AD179+'Development Budget'!AD180+'Development Budget'!AD181)","v":0},{"$f":"AND(W$22>=$D35,W$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FG35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KR35+($F35=\"Detail\")*('Development Budget'!AE179+'Development Budget'!AE180+'Development Budget'!AE181)","v":0},{"$f":"AND(X$22>=$D35,X$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FH35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KS35+($F35=\"Detail\")*('Development Budget'!AF179+'Development Budget'!AF180+'Development Budget'!AF181)","v":0},{"$f":"AND(Y$22>=$D35,Y$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FI35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KT35+($F35=\"Detail\")*('Development Budget'!AG179+'Development Budget'!AG180+'Development Budget'!AG181)","v":0},{"$f":"AND(Z$22>=$D35,Z$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FJ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KU35+($F35=\"Detail\")*('Development Budget'!AH179+'Development Budget'!AH180+'Development Budget'!AH181)","v":0},{"$f":"AND(AA$22>=$D35,AA$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FK35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KV35+($F35=\"Detail\")*('Development Budget'!AI179+'Development Budget'!AI180+'Development Budget'!AI181)","v":0},{"$f":"AND(AB$22>=$D35,AB$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FL35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KW35+($F35=\"Detail\")*('Development Budget'!AJ179+'Development Budget'!AJ180+'Development Budget'!AJ181)","v":0},{"$f":"AND(AC$22>=$D35,AC$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FM35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KX35+($F35=\"Detail\")*('Development Budget'!AK179+'Development Budget'!AK180+'Development Budget'!AK181)","v":0},{"$f":"AND(AD$22>=$D35,AD$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FN35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KY35+($F35=\"Detail\")*('Development Budget'!AL179+'Development Budget'!AL180+'Development Budget'!AL181)","v":0},{"$f":"AND(AE$22>=$D35,AE$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FO35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*KZ35+($F35=\"Detail\")*('Development Budget'!AM179+'Development Budget'!AM180+'Development Budget'!AM181)","v":0},{"$f":"AND(AF$22>=$D35,AF$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FP35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LA35+($F35=\"Detail\")*('Development Budget'!AN179+'Development Budget'!AN180+'Development Budget'!AN181)","v":0},{"$f":"AND(AG$22>=$D35,AG$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FQ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LB35+($F35=\"Detail\")*('Development Budget'!AO179+'Development Budget'!AO180+'Development Budget'!AO181)","v":0},{"$f":"AND(AH$22>=$D35,AH$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FR35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LC35+($F35=\"Detail\")*('Development Budget'!AP179+'Development Budget'!AP180+'Development Budget'!AP181)","v":0},{"$f":"AND(AI$22>=$D35,AI$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FS35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LD35+($F35=\"Detail\")*('Development Budget'!AQ179+'Development Budget'!AQ180+'Development Budget'!AQ181)","v":0},{"$f":"AND(AJ$22>=$D35,AJ$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FT35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LE35+($F35=\"Detail\")*('Development Budget'!AR179+'Development Budget'!AR180+'Development Budget'!AR181)","v":0},{"$f":"AND(AK$22>=$D35,AK$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FU35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LF35+($F35=\"Detail\")*('Development Budget'!AS179+'Development Budget'!AS180+'Development Budget'!AS181)","v":0},{"$f":"AND(AL$22>=$D35,AL$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FV35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LG35+($F35=\"Detail\")*('Development Budget'!AT179+'Development Budget'!AT180+'Development Budget'!AT181)","v":0},{"$f":"AND(AM$22>=$D35,AM$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FW35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LH35+($F35=\"Detail\")*('Development Budget'!AU179+'Development Budget'!AU180+'Development Budget'!AU181)","v":0},{"$f":"AND(AN$22>=$D35,AN$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FX35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LI35+($F35=\"Detail\")*('Development Budget'!AV179+'Development Budget'!AV180+'Development Budget'!AV181)","v":0},{"$f":"AND(AO$22>=$D35,AO$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FY35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LJ35+($F35=\"Detail\")*('Development Budget'!AW179+'Development Budget'!AW180+'Development Budget'!AW181)","v":0},{"$f":"AND(AP$22>=$D35,AP$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*FZ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LK35+($F35=\"Detail\")*('Development Budget'!AX179+'Development Budget'!AX180+'Development Budget'!AX181)","v":0},{"$f":"AND(AQ$22>=$D35,AQ$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GA35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LL35+($F35=\"Detail\")*('Development Budget'!AY179+'Development Budget'!AY180+'Development Budget'!AY181)","v":0},{"$f":"AND(AR$22>=$D35,AR$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GB35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LM35+($F35=\"Detail\")*('Development Budget'!AZ179+'Development Budget'!AZ180+'Development Budget'!AZ181)","v":0},{"$f":"AND(AS$22>=$D35,AS$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GC35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LN35+($F35=\"Detail\")*('Development Budget'!BA179+'Development Budget'!BA180+'Development Budget'!BA181)","v":0},{"$f":"AND(AT$22>=$D35,AT$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GD35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LO35+($F35=\"Detail\")*('Development Budget'!BB179+'Development Budget'!BB180+'Development Budget'!BB181)","v":0},{"$f":"AND(AU$22>=$D35,AU$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GE35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LP35+($F35=\"Detail\")*('Development Budget'!BC179+'Development Budget'!BC180+'Development Budget'!BC181)","v":0},{"$f":"AND(AV$22>=$D35,AV$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GF35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LQ35+($F35=\"Detail\")*('Development Budget'!BD179+'Development Budget'!BD180+'Development Budget'!BD181)","v":0},{"$f":"AND(AW$22>=$D35,AW$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GG35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LR35+($F35=\"Detail\")*('Development Budget'!BE179+'Development Budget'!BE180+'Development Budget'!BE181)","v":0},{"$f":"AND(AX$22>=$D35,AX$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GH35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LS35+($F35=\"Detail\")*('Development Budget'!BF179+'Development Budget'!BF180+'Development Budget'!BF181)","v":0},{"$f":"AND(AY$22>=$D35,AY$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GI35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LT35+($F35=\"Detail\")*('Development Budget'!BG179+'Development Budget'!BG180+'Development Budget'!BG181)","v":0},{"$f":"AND(AZ$22>=$D35,AZ$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GJ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LU35+($F35=\"Detail\")*('Development Budget'!BH179+'Development Budget'!BH180+'Development Budget'!BH181)","v":0},{"$f":"AND(BA$22>=$D35,BA$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GK35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LV35+($F35=\"Detail\")*('Development Budget'!BI179+'Development Budget'!BI180+'Development Budget'!BI181)","v":0},{"$f":"AND(BB$22>=$D35,BB$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GL35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LW35+($F35=\"Detail\")*('Development Budget'!BJ179+'Development Budget'!BJ180+'Development Budget'!BJ181)","v":0},{"$f":"AND(BC$22>=$D35,BC$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GM35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LX35+($F35=\"Detail\")*('Development Budget'!BK179+'Development Budget'!BK180+'Development Budget'!BK181)","v":0},{"$f":"AND(BD$22>=$D35,BD$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GN35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LY35+($F35=\"Detail\")*('Development Budget'!BL179+'Development Budget'!BL180+'Development Budget'!BL181)","v":0},{"$f":"AND(BE$22>=$D35,BE$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GO35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*LZ35+($F35=\"Detail\")*('Development Budget'!BM179+'Development Budget'!BM180+'Development Budget'!BM181)","v":0},{"$f":"AND(BF$22>=$D35,BF$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GP35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MA35+($F35=\"Detail\")*('Development Budget'!BN179+'Development Budget'!BN180+'Development Budget'!BN181)","v":0},{"$f":"AND(BG$22>=$D35,BG$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GQ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MB35+($F35=\"Detail\")*('Development Budget'!BO179+'Development Budget'!BO180+'Development Budget'!BO181)","v":0},{"$f":"AND(BH$22>=$D35,BH$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GR35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MC35+($F35=\"Detail\")*('Development Budget'!BP179+'Development Budget'!BP180+'Development Budget'!BP181)","v":0},{"$f":"AND(BI$22>=$D35,BI$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GS35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MD35+($F35=\"Detail\")*('Development Budget'!BQ179+'Development Budget'!BQ180+'Development Budget'!BQ181)","v":0},{"$f":"AND(BJ$22>=$D35,BJ$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GT35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*ME35+($F35=\"Detail\")*('Development Budget'!BR179+'Development Budget'!BR180+'Development Budget'!BR181)","v":0},{"$f":"AND(BK$22>=$D35,BK$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GU35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MF35+($F35=\"Detail\")*('Development Budget'!BS179+'Development Budget'!BS180+'Development Budget'!BS181)","v":0},{"$f":"AND(BL$22>=$D35,BL$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GV35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MG35+($F35=\"Detail\")*('Development Budget'!BT179+'Development Budget'!BT180+'Development Budget'!BT181)","v":0},{"$f":"AND(BM$22>=$D35,BM$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GW35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MH35+($F35=\"Detail\")*('Development Budget'!BU179+'Development Budget'!BU180+'Development Budget'!BU181)","v":0},{"$f":"AND(BN$22>=$D35,BN$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GX35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MI35+($F35=\"Detail\")*('Development Budget'!BV179+'Development Budget'!BV180+'Development Budget'!BV181)","v":0},{"$f":"AND(BO$22>=$D35,BO$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GY35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MJ35+($F35=\"Detail\")*('Development Budget'!BW179+'Development Budget'!BW180+'Development Budget'!BW181)","v":0},{"$f":"AND(BP$22>=$D35,BP$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*GZ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MK35+($F35=\"Detail\")*('Development Budget'!BX179+'Development Budget'!BX180+'Development Budget'!BX181)","v":0},{"$f":"AND(BQ$22>=$D35,BQ$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HA35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*ML35+($F35=\"Detail\")*('Development Budget'!BY179+'Development Budget'!BY180+'Development Budget'!BY181)","v":0},{"$f":"AND(BR$22>=$D35,BR$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HB35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MM35+($F35=\"Detail\")*('Development Budget'!BZ179+'Development Budget'!BZ180+'Development Budget'!BZ181)","v":0},{"$f":"AND(BS$22>=$D35,BS$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HC35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MN35+($F35=\"Detail\")*('Development Budget'!CA179+'Development Budget'!CA180+'Development Budget'!CA181)","v":0},{"$f":"AND(BT$22>=$D35,BT$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HD35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MO35+($F35=\"Detail\")*('Development Budget'!CB179+'Development Budget'!CB180+'Development Budget'!CB181)","v":0},{"$f":"AND(BU$22>=$D35,BU$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HE35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MP35+($F35=\"Detail\")*('Development Budget'!CC179+'Development Budget'!CC180+'Development Budget'!CC181)","v":0},{"$f":"AND(BV$22>=$D35,BV$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HF35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MQ35+($F35=\"Detail\")*('Development Budget'!CD179+'Development Budget'!CD180+'Development Budget'!CD181)","v":0},{"$f":"AND(BW$22>=$D35,BW$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HG35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MR35+($F35=\"Detail\")*('Development Budget'!CE179+'Development Budget'!CE180+'Development Budget'!CE181)","v":0},{"$f":"AND(BX$22>=$D35,BX$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HH35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MS35+($F35=\"Detail\")*('Development Budget'!CF179+'Development Budget'!CF180+'Development Budget'!CF181)","v":0},{"$f":"AND(BY$22>=$D35,BY$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HI35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MT35+($F35=\"Detail\")*('Development Budget'!CG179+'Development Budget'!CG180+'Development Budget'!CG181)","v":0},{"$f":"AND(BZ$22>=$D35,BZ$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HJ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MU35+($F35=\"Detail\")*('Development Budget'!CH179+'Development Budget'!CH180+'Development Budget'!CH181)","v":0},{"$f":"AND(CA$22>=$D35,CA$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HK35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MV35+($F35=\"Detail\")*('Development Budget'!CI179+'Development Budget'!CI180+'Development Budget'!CI181)","v":0},{"$f":"AND(CB$22>=$D35,CB$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HL35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MW35+($F35=\"Detail\")*('Development Budget'!CJ179+'Development Budget'!CJ180+'Development Budget'!CJ181)","v":0},{"$f":"AND(CC$22>=$D35,CC$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HM35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MX35+($F35=\"Detail\")*('Development Budget'!CK179+'Development Budget'!CK180+'Development Budget'!CK181)","v":0},{"$f":"AND(CD$22>=$D35,CD$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HN35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MY35+($F35=\"Detail\")*('Development Budget'!CL179+'Development Budget'!CL180+'Development Budget'!CL181)","v":0},{"$f":"AND(CE$22>=$D35,CE$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HO35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*MZ35+($F35=\"Detail\")*('Development Budget'!CM179+'Development Budget'!CM180+'Development Budget'!CM181)","v":0},{"$f":"AND(CF$22>=$D35,CF$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HP35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NA35+($F35=\"Detail\")*('Development Budget'!CN179+'Development Budget'!CN180+'Development Budget'!CN181)","v":0},{"$f":"AND(CG$22>=$D35,CG$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HQ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NB35+($F35=\"Detail\")*('Development Budget'!CO179+'Development Budget'!CO180+'Development Budget'!CO181)","v":0},{"$f":"AND(CH$22>=$D35,CH$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HR35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NC35+($F35=\"Detail\")*('Development Budget'!CP179+'Development Budget'!CP180+'Development Budget'!CP181)","v":0},{"$f":"AND(CI$22>=$D35,CI$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HS35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*ND35+($F35=\"Detail\")*('Development Budget'!CQ179+'Development Budget'!CQ180+'Development Budget'!CQ181)","v":0},{"$f":"AND(CJ$22>=$D35,CJ$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HT35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NE35+($F35=\"Detail\")*('Development Budget'!CR179+'Development Budget'!CR180+'Development Budget'!CR181)","v":0},{"$f":"AND(CK$22>=$D35,CK$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HU35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NF35+($F35=\"Detail\")*('Development Budget'!CS179+'Development Budget'!CS180+'Development Budget'!CS181)","v":0},{"$f":"AND(CL$22>=$D35,CL$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HV35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NG35+($F35=\"Detail\")*('Development Budget'!CT179+'Development Budget'!CT180+'Development Budget'!CT181)","v":0},{"$f":"AND(CM$22>=$D35,CM$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HW35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NH35+($F35=\"Detail\")*('Development Budget'!CU179+'Development Budget'!CU180+'Development Budget'!CU181)","v":0},{"$f":"AND(CN$22>=$D35,CN$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HX35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NI35+($F35=\"Detail\")*('Development Budget'!CV179+'Development Budget'!CV180+'Development Budget'!CV181)","v":0},{"$f":"AND(CO$22>=$D35,CO$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HY35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NJ35+($F35=\"Detail\")*('Development Budget'!CW179+'Development Budget'!CW180+'Development Budget'!CW181)","v":0},{"$f":"AND(CP$22>=$D35,CP$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*HZ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NK35+($F35=\"Detail\")*('Development Budget'!CX179+'Development Budget'!CX180+'Development Budget'!CX181)","v":0},{"$f":"AND(CQ$22>=$D35,CQ$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IA35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NL35+($F35=\"Detail\")*('Development Budget'!CY179+'Development Budget'!CY180+'Development Budget'!CY181)","v":0},{"$f":"AND(CR$22>=$D35,CR$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IB35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NM35+($F35=\"Detail\")*('Development Budget'!CZ179+'Development Budget'!CZ180+'Development Budget'!CZ181)","v":0},{"$f":"AND(CS$22>=$D35,CS$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IC35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NN35+($F35=\"Detail\")*('Development Budget'!DA179+'Development Budget'!DA180+'Development Budget'!DA181)","v":0},{"$f":"AND(CT$22>=$D35,CT$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*ID35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NO35+($F35=\"Detail\")*('Development Budget'!DB179+'Development Budget'!DB180+'Development Budget'!DB181)","v":0},{"$f":"AND(CU$22>=$D35,CU$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IE35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NP35+($F35=\"Detail\")*('Development Budget'!DC179+'Development Budget'!DC180+'Development Budget'!DC181)","v":0},{"$f":"AND(CV$22>=$D35,CV$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IF35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NQ35+($F35=\"Detail\")*('Development Budget'!DD179+'Development Budget'!DD180+'Development Budget'!DD181)","v":0},{"$f":"AND(CW$22>=$D35,CW$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IG35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NR35+($F35=\"Detail\")*('Development Budget'!DE179+'Development Budget'!DE180+'Development Budget'!DE181)","v":0},{"$f":"AND(CX$22>=$D35,CX$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IH35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NS35+($F35=\"Detail\")*('Development Budget'!DF179+'Development Budget'!DF180+'Development Budget'!DF181)","v":0},{"$f":"AND(CY$22>=$D35,CY$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*II35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NT35+($F35=\"Detail\")*('Development Budget'!DG179+'Development Budget'!DG180+'Development Budget'!DG181)","v":0},{"$f":"AND(CZ$22>=$D35,CZ$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IJ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NU35+($F35=\"Detail\")*('Development Budget'!DH179+'Development Budget'!DH180+'Development Budget'!DH181)","v":0},{"$f":"AND(DA$22>=$D35,DA$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IK35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NV35+($F35=\"Detail\")*('Development Budget'!DI179+'Development Budget'!DI180+'Development Budget'!DI181)","v":0},{"$f":"AND(DB$22>=$D35,DB$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IL35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NW35+($F35=\"Detail\")*('Development Budget'!DJ179+'Development Budget'!DJ180+'Development Budget'!DJ181)","v":0},{"$f":"AND(DC$22>=$D35,DC$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IM35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NX35+($F35=\"Detail\")*('Development Budget'!DK179+'Development Budget'!DK180+'Development Budget'!DK181)","v":0},{"$f":"AND(DD$22>=$D35,DD$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IN35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NY35+($F35=\"Detail\")*('Development Budget'!DL179+'Development Budget'!DL180+'Development Budget'!DL181)","v":0},{"$f":"AND(DE$22>=$D35,DE$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IO35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*NZ35+($F35=\"Detail\")*('Development Budget'!DM179+'Development Budget'!DM180+'Development Budget'!DM181)","v":0},{"$f":"AND(DF$22>=$D35,DF$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IP35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OA35+($F35=\"Detail\")*('Development Budget'!DN179+'Development Budget'!DN180+'Development Budget'!DN181)","v":0},{"$f":"AND(DG$22>=$D35,DG$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IQ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OB35+($F35=\"Detail\")*('Development Budget'!DO179+'Development Budget'!DO180+'Development Budget'!DO181)","v":0},{"$f":"AND(DH$22>=$D35,DH$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IR35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OC35+($F35=\"Detail\")*('Development Budget'!DP179+'Development Budget'!DP180+'Development Budget'!DP181)","v":0},{"$f":"AND(DI$22>=$D35,DI$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IS35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OD35+($F35=\"Detail\")*('Development Budget'!DQ179+'Development Budget'!DQ180+'Development Budget'!DQ181)","v":0},{"$f":"AND(DJ$22>=$D35,DJ$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IT35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OE35+($F35=\"Detail\")*('Development Budget'!DR179+'Development Budget'!DR180+'Development Budget'!DR181)","v":0},{"$f":"AND(DK$22>=$D35,DK$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IU35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OF35+($F35=\"Detail\")*('Development Budget'!DS179+'Development Budget'!DS180+'Development Budget'!DS181)","v":0},{"$f":"AND(DL$22>=$D35,DL$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IV35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OG35+($F35=\"Detail\")*('Development Budget'!DT179+'Development Budget'!DT180+'Development Budget'!DT181)","v":0},{"$f":"AND(DM$22>=$D35,DM$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IW35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OH35+($F35=\"Detail\")*('Development Budget'!DU179+'Development Budget'!DU180+'Development Budget'!DU181)","v":0},{"$f":"AND(DN$22>=$D35,DN$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IX35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OI35+($F35=\"Detail\")*('Development Budget'!DV179+'Development Budget'!DV180+'Development Budget'!DV181)","v":0},{"$f":"AND(DO$22>=$D35,DO$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IY35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OJ35+($F35=\"Detail\")*('Development Budget'!DW179+'Development Budget'!DW180+'Development Budget'!DW181)","v":0},{"$f":"AND(DP$22>=$D35,DP$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*IZ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OK35+($F35=\"Detail\")*('Development Budget'!DX179+'Development Budget'!DX180+'Development Budget'!DX181)","v":0},{"$f":"AND(DQ$22>=$D35,DQ$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JA35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OL35+($F35=\"Detail\")*('Development Budget'!DY179+'Development Budget'!DY180+'Development Budget'!DY181)","v":0},{"$f":"AND(DR$22>=$D35,DR$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JB35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OM35+($F35=\"Detail\")*('Development Budget'!DZ179+'Development Budget'!DZ180+'Development Budget'!DZ181)","v":0},{"$f":"AND(DS$22>=$D35,DS$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JC35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*ON35+($F35=\"Detail\")*('Development Budget'!EA179+'Development Budget'!EA180+'Development Budget'!EA181)","v":0},{"$f":"AND(DT$22>=$D35,DT$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JD35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OO35+($F35=\"Detail\")*('Development Budget'!EB179+'Development Budget'!EB180+'Development Budget'!EB181)","v":0},{"$f":"AND(DU$22>=$D35,DU$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JE35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OP35+($F35=\"Detail\")*('Development Budget'!EC179+'Development Budget'!EC180+'Development Budget'!EC181)","v":0},{"$f":"AND(DV$22>=$D35,DV$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JF35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OQ35+($F35=\"Detail\")*('Development Budget'!ED179+'Development Budget'!ED180+'Development Budget'!ED181)","v":0},{"$f":"AND(DW$22>=$D35,DW$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JG35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OR35+($F35=\"Detail\")*('Development Budget'!EE179+'Development Budget'!EE180+'Development Budget'!EE181)","v":0},{"$f":"AND(DX$22>=$D35,DX$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JH35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OS35+($F35=\"Detail\")*('Development Budget'!EF179+'Development Budget'!EF180+'Development Budget'!EF181)","v":0},{"$f":"AND(DY$22>=$D35,DY$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JI35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OT35+($F35=\"Detail\")*('Development Budget'!EG179+'Development Budget'!EG180+'Development Budget'!EG181)","v":0},{"$f":"AND(DZ$22>=$D35,DZ$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JJ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OU35+($F35=\"Detail\")*('Development Budget'!EH179+'Development Budget'!EH180+'Development Budget'!EH181)","v":0},{"$f":"AND(EA$22>=$D35,EA$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JK35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OV35+($F35=\"Detail\")*('Development Budget'!EI179+'Development Budget'!EI180+'Development Budget'!EI181)","v":0},{"$f":"AND(EB$22>=$D35,EB$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JL35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OW35+($F35=\"Detail\")*('Development Budget'!EJ179+'Development Budget'!EJ180+'Development Budget'!EJ181)","v":0},{"$f":"AND(EC$22>=$D35,EC$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JM35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OX35+($F35=\"Detail\")*('Development Budget'!EK179+'Development Budget'!EK180+'Development Budget'!EK181)","v":0},{"$f":"AND(ED$22>=$D35,ED$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JN35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OY35+($F35=\"Detail\")*('Development Budget'!EL179+'Development Budget'!EL180+'Development Budget'!EL181)","v":0},{"$f":"AND(EE$22>=$D35,EE$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JO35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*OZ35+($F35=\"Detail\")*('Development Budget'!EM179+'Development Budget'!EM180+'Development Budget'!EM181)","v":0},{"$f":"AND(EF$22>=$D35,EF$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JP35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*PA35+($F35=\"Detail\")*('Development Budget'!EN179+'Development Budget'!EN180+'Development Budget'!EN181)","v":0},{"$f":"AND(EG$22>=$D35,EG$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JQ35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*PB35+($F35=\"Detail\")*('Development Budget'!EO179+'Development Budget'!EO180+'Development Budget'!EO181)","v":0},{"$f":"AND(EH$22>=$D35,EH$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JR35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*PC35+($F35=\"Detail\")*('Development Budget'!EP179+'Development Budget'!EP180+'Development Budget'!EP181)","v":0},{"$f":"AND(EI$22>=$D35,EI$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JS35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*PD35+($F35=\"Detail\")*('Development Budget'!EQ179+'Development Budget'!EQ180+'Development Budget'!EQ181)","v":0},{"$f":"AND(EJ$22>=$D35,EJ$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JT35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*PE35+($F35=\"Detail\")*('Development Budget'!ER179+'Development Budget'!ER180+'Development Budget'!ER181)","v":0},{"$f":"AND(EK$22>=$D35,EK$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JU35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*PF35+($F35=\"Detail\")*('Development Budget'!ES179+'Development Budget'!ES180+'Development Budget'!ES181)","v":0},{"$f":"AND(EL$22>=$D35,EL$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JV35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*PG35+($F35=\"Detail\")*('Development Budget'!ET179+'Development Budget'!ET180+'Development Budget'!ET181)","v":0},{"$f":"AND(EM$22>=$D35,EM$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JW35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*PH35+($F35=\"Detail\")*('Development Budget'!EU179+'Development Budget'!EU180+'Development Budget'!EU181)","v":0},{"$f":"AND(EN$22>=$D35,EN$22<=$E35)*($F35=\"Straight-Line\")*($I35/$ES35)+($F35=\"S-Curve\")*JX35+OR($F35=\"Steady Growth\",$F35=\"Steady Decline\")*PI35+($F35=\"Detail\")*('Development Budget'!EV179+'Development Budget'!EV180+'Development Budget'!EV181)","v":0},null,{"$f":"I35","v":0},{"$f":"INDEX($L$23:$EN$23,1,$D35+1)","v":"2023-10-31"},{"$f":"INDEX($L$23:$EN$23,1,$E35+1)","v":"2023-10-31"},{"$f":"+E35-D35+1","v":1},{"$f":"F35","v":"Straight-Line"},{"$f":"ES35/Scurve_Dist","v":0.25},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Demolition, Abatement, & Remediation",null,5,5,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR('Development Budget'!D182>0,'Development Budget'!G182>0),'Development Budget'!B182,'Development Budget'!B183)","v":"Tenant Improvement Allowance"},null,{"$f":"E36-4","v":18},{"$f":"E34","v":22},"Straight-Line",{"$f":"I36/$E$18","v":0.32894736842105265},{"$f":"I36/Units","v":384.61538461538464},{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",SUM('Development Budget'!D182:D183),SUM('Development Budget'!G182:G183))","v":20000},null,{"$f":"IF(ROUND(SUM(L36:EN36),0)=ROUND(I36,0),\"\",\"Incomplete\")","v":""},{"$f":"AND(L$22>=$D36,L$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*EV36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KG36+($F36=\"Detail\")*('Development Budget'!T182+'Development Budget'!T183)","v":0},{"$f":"AND(M$22>=$D36,M$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*EW36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KH36+($F36=\"Detail\")*('Development Budget'!U182+'Development Budget'!U183)","v":0},{"$f":"AND(N$22>=$D36,N$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*EX36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KI36+($F36=\"Detail\")*('Development Budget'!V182+'Development Budget'!V183)","v":0},{"$f":"AND(O$22>=$D36,O$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*EY36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KJ36+($F36=\"Detail\")*('Development Budget'!W182+'Development Budget'!W183)","v":0},{"$f":"AND(P$22>=$D36,P$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*EZ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KK36+($F36=\"Detail\")*('Development Budget'!X182+'Development Budget'!X183)","v":0},{"$f":"AND(Q$22>=$D36,Q$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FA36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KL36+($F36=\"Detail\")*('Development Budget'!Y182+'Development Budget'!Y183)","v":0},{"$f":"AND(R$22>=$D36,R$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FB36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KM36+($F36=\"Detail\")*('Development Budget'!Z182+'Development Budget'!Z183)","v":0},{"$f":"AND(S$22>=$D36,S$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FC36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KN36+($F36=\"Detail\")*('Development Budget'!AA182+'Development Budget'!AA183)","v":0},{"$f":"AND(T$22>=$D36,T$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FD36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KO36+($F36=\"Detail\")*('Development Budget'!AB182+'Development Budget'!AB183)","v":0},{"$f":"AND(U$22>=$D36,U$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FE36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KP36+($F36=\"Detail\")*('Development Budget'!AC182+'Development Budget'!AC183)","v":0},{"$f":"AND(V$22>=$D36,V$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FF36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KQ36+($F36=\"Detail\")*('Development Budget'!AD182+'Development Budget'!AD183)","v":0},{"$f":"AND(W$22>=$D36,W$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FG36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KR36+($F36=\"Detail\")*('Development Budget'!AE182+'Development Budget'!AE183)","v":0},{"$f":"AND(X$22>=$D36,X$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FH36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KS36+($F36=\"Detail\")*('Development Budget'!AF182+'Development Budget'!AF183)","v":0},{"$f":"AND(Y$22>=$D36,Y$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FI36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KT36+($F36=\"Detail\")*('Development Budget'!AG182+'Development Budget'!AG183)","v":0},{"$f":"AND(Z$22>=$D36,Z$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FJ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KU36+($F36=\"Detail\")*('Development Budget'!AH182+'Development Budget'!AH183)","v":0},{"$f":"AND(AA$22>=$D36,AA$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FK36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KV36+($F36=\"Detail\")*('Development Budget'!AI182+'Development Budget'!AI183)","v":0},{"$f":"AND(AB$22>=$D36,AB$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FL36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KW36+($F36=\"Detail\")*('Development Budget'!AJ182+'Development Budget'!AJ183)","v":0},{"$f":"AND(AC$22>=$D36,AC$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FM36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KX36+($F36=\"Detail\")*('Development Budget'!AK182+'Development Budget'!AK183)","v":0},{"$f":"AND(AD$22>=$D36,AD$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FN36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KY36+($F36=\"Detail\")*('Development Budget'!AL182+'Development Budget'!AL183)","v":4000},{"$f":"AND(AE$22>=$D36,AE$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FO36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*KZ36+($F36=\"Detail\")*('Development Budget'!AM182+'Development Budget'!AM183)","v":4000},{"$f":"AND(AF$22>=$D36,AF$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FP36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LA36+($F36=\"Detail\")*('Development Budget'!AN182+'Development Budget'!AN183)","v":4000},{"$f":"AND(AG$22>=$D36,AG$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FQ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LB36+($F36=\"Detail\")*('Development Budget'!AO182+'Development Budget'!AO183)","v":4000},{"$f":"AND(AH$22>=$D36,AH$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FR36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LC36+($F36=\"Detail\")*('Development Budget'!AP182+'Development Budget'!AP183)","v":4000},{"$f":"AND(AI$22>=$D36,AI$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FS36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LD36+($F36=\"Detail\")*('Development Budget'!AQ182+'Development Budget'!AQ183)","v":0},{"$f":"AND(AJ$22>=$D36,AJ$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FT36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LE36+($F36=\"Detail\")*('Development Budget'!AR182+'Development Budget'!AR183)","v":0},{"$f":"AND(AK$22>=$D36,AK$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FU36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LF36+($F36=\"Detail\")*('Development Budget'!AS182+'Development Budget'!AS183)","v":0},{"$f":"AND(AL$22>=$D36,AL$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FV36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LG36+($F36=\"Detail\")*('Development Budget'!AT182+'Development Budget'!AT183)","v":0},{"$f":"AND(AM$22>=$D36,AM$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FW36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LH36+($F36=\"Detail\")*('Development Budget'!AU182+'Development Budget'!AU183)","v":0},{"$f":"AND(AN$22>=$D36,AN$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FX36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LI36+($F36=\"Detail\")*('Development Budget'!AV182+'Development Budget'!AV183)","v":0},{"$f":"AND(AO$22>=$D36,AO$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FY36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LJ36+($F36=\"Detail\")*('Development Budget'!AW182+'Development Budget'!AW183)","v":0},{"$f":"AND(AP$22>=$D36,AP$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*FZ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LK36+($F36=\"Detail\")*('Development Budget'!AX182+'Development Budget'!AX183)","v":0},{"$f":"AND(AQ$22>=$D36,AQ$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GA36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LL36+($F36=\"Detail\")*('Development Budget'!AY182+'Development Budget'!AY183)","v":0},{"$f":"AND(AR$22>=$D36,AR$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GB36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LM36+($F36=\"Detail\")*('Development Budget'!AZ182+'Development Budget'!AZ183)","v":0},{"$f":"AND(AS$22>=$D36,AS$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GC36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LN36+($F36=\"Detail\")*('Development Budget'!BA182+'Development Budget'!BA183)","v":0},{"$f":"AND(AT$22>=$D36,AT$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GD36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LO36+($F36=\"Detail\")*('Development Budget'!BB182+'Development Budget'!BB183)","v":0},{"$f":"AND(AU$22>=$D36,AU$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GE36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LP36+($F36=\"Detail\")*('Development Budget'!BC182+'Development Budget'!BC183)","v":0},{"$f":"AND(AV$22>=$D36,AV$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GF36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LQ36+($F36=\"Detail\")*('Development Budget'!BD182+'Development Budget'!BD183)","v":0},{"$f":"AND(AW$22>=$D36,AW$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GG36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LR36+($F36=\"Detail\")*('Development Budget'!BE182+'Development Budget'!BE183)","v":0},{"$f":"AND(AX$22>=$D36,AX$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GH36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LS36+($F36=\"Detail\")*('Development Budget'!BF182+'Development Budget'!BF183)","v":0},{"$f":"AND(AY$22>=$D36,AY$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GI36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LT36+($F36=\"Detail\")*('Development Budget'!BG182+'Development Budget'!BG183)","v":0},{"$f":"AND(AZ$22>=$D36,AZ$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GJ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LU36+($F36=\"Detail\")*('Development Budget'!BH182+'Development Budget'!BH183)","v":0},{"$f":"AND(BA$22>=$D36,BA$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GK36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LV36+($F36=\"Detail\")*('Development Budget'!BI182+'Development Budget'!BI183)","v":0},{"$f":"AND(BB$22>=$D36,BB$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GL36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LW36+($F36=\"Detail\")*('Development Budget'!BJ182+'Development Budget'!BJ183)","v":0},{"$f":"AND(BC$22>=$D36,BC$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GM36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LX36+($F36=\"Detail\")*('Development Budget'!BK182+'Development Budget'!BK183)","v":0},{"$f":"AND(BD$22>=$D36,BD$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GN36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LY36+($F36=\"Detail\")*('Development Budget'!BL182+'Development Budget'!BL183)","v":0},{"$f":"AND(BE$22>=$D36,BE$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GO36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*LZ36+($F36=\"Detail\")*('Development Budget'!BM182+'Development Budget'!BM183)","v":0},{"$f":"AND(BF$22>=$D36,BF$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GP36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MA36+($F36=\"Detail\")*('Development Budget'!BN182+'Development Budget'!BN183)","v":0},{"$f":"AND(BG$22>=$D36,BG$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GQ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MB36+($F36=\"Detail\")*('Development Budget'!BO182+'Development Budget'!BO183)","v":0},{"$f":"AND(BH$22>=$D36,BH$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GR36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MC36+($F36=\"Detail\")*('Development Budget'!BP182+'Development Budget'!BP183)","v":0},{"$f":"AND(BI$22>=$D36,BI$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GS36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MD36+($F36=\"Detail\")*('Development Budget'!BQ182+'Development Budget'!BQ183)","v":0},{"$f":"AND(BJ$22>=$D36,BJ$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GT36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*ME36+($F36=\"Detail\")*('Development Budget'!BR182+'Development Budget'!BR183)","v":0},{"$f":"AND(BK$22>=$D36,BK$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GU36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MF36+($F36=\"Detail\")*('Development Budget'!BS182+'Development Budget'!BS183)","v":0},{"$f":"AND(BL$22>=$D36,BL$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GV36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MG36+($F36=\"Detail\")*('Development Budget'!BT182+'Development Budget'!BT183)","v":0},{"$f":"AND(BM$22>=$D36,BM$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GW36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MH36+($F36=\"Detail\")*('Development Budget'!BU182+'Development Budget'!BU183)","v":0},{"$f":"AND(BN$22>=$D36,BN$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GX36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MI36+($F36=\"Detail\")*('Development Budget'!BV182+'Development Budget'!BV183)","v":0},{"$f":"AND(BO$22>=$D36,BO$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GY36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MJ36+($F36=\"Detail\")*('Development Budget'!BW182+'Development Budget'!BW183)","v":0},{"$f":"AND(BP$22>=$D36,BP$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*GZ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MK36+($F36=\"Detail\")*('Development Budget'!BX182+'Development Budget'!BX183)","v":0},{"$f":"AND(BQ$22>=$D36,BQ$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HA36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*ML36+($F36=\"Detail\")*('Development Budget'!BY182+'Development Budget'!BY183)","v":0},{"$f":"AND(BR$22>=$D36,BR$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HB36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MM36+($F36=\"Detail\")*('Development Budget'!BZ182+'Development Budget'!BZ183)","v":0},{"$f":"AND(BS$22>=$D36,BS$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HC36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MN36+($F36=\"Detail\")*('Development Budget'!CA182+'Development Budget'!CA183)","v":0},{"$f":"AND(BT$22>=$D36,BT$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HD36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MO36+($F36=\"Detail\")*('Development Budget'!CB182+'Development Budget'!CB183)","v":0},{"$f":"AND(BU$22>=$D36,BU$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HE36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MP36+($F36=\"Detail\")*('Development Budget'!CC182+'Development Budget'!CC183)","v":0},{"$f":"AND(BV$22>=$D36,BV$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HF36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MQ36+($F36=\"Detail\")*('Development Budget'!CD182+'Development Budget'!CD183)","v":0},{"$f":"AND(BW$22>=$D36,BW$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HG36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MR36+($F36=\"Detail\")*('Development Budget'!CE182+'Development Budget'!CE183)","v":0},{"$f":"AND(BX$22>=$D36,BX$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HH36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MS36+($F36=\"Detail\")*('Development Budget'!CF182+'Development Budget'!CF183)","v":0},{"$f":"AND(BY$22>=$D36,BY$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HI36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MT36+($F36=\"Detail\")*('Development Budget'!CG182+'Development Budget'!CG183)","v":0},{"$f":"AND(BZ$22>=$D36,BZ$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HJ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MU36+($F36=\"Detail\")*('Development Budget'!CH182+'Development Budget'!CH183)","v":0},{"$f":"AND(CA$22>=$D36,CA$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HK36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MV36+($F36=\"Detail\")*('Development Budget'!CI182+'Development Budget'!CI183)","v":0},{"$f":"AND(CB$22>=$D36,CB$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HL36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MW36+($F36=\"Detail\")*('Development Budget'!CJ182+'Development Budget'!CJ183)","v":0},{"$f":"AND(CC$22>=$D36,CC$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HM36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MX36+($F36=\"Detail\")*('Development Budget'!CK182+'Development Budget'!CK183)","v":0},{"$f":"AND(CD$22>=$D36,CD$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HN36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MY36+($F36=\"Detail\")*('Development Budget'!CL182+'Development Budget'!CL183)","v":0},{"$f":"AND(CE$22>=$D36,CE$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HO36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*MZ36+($F36=\"Detail\")*('Development Budget'!CM182+'Development Budget'!CM183)","v":0},{"$f":"AND(CF$22>=$D36,CF$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HP36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NA36+($F36=\"Detail\")*('Development Budget'!CN182+'Development Budget'!CN183)","v":0},{"$f":"AND(CG$22>=$D36,CG$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HQ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NB36+($F36=\"Detail\")*('Development Budget'!CO182+'Development Budget'!CO183)","v":0},{"$f":"AND(CH$22>=$D36,CH$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HR36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NC36+($F36=\"Detail\")*('Development Budget'!CP182+'Development Budget'!CP183)","v":0},{"$f":"AND(CI$22>=$D36,CI$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HS36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*ND36+($F36=\"Detail\")*('Development Budget'!CQ182+'Development Budget'!CQ183)","v":0},{"$f":"AND(CJ$22>=$D36,CJ$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HT36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NE36+($F36=\"Detail\")*('Development Budget'!CR182+'Development Budget'!CR183)","v":0},{"$f":"AND(CK$22>=$D36,CK$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HU36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NF36+($F36=\"Detail\")*('Development Budget'!CS182+'Development Budget'!CS183)","v":0},{"$f":"AND(CL$22>=$D36,CL$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HV36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NG36+($F36=\"Detail\")*('Development Budget'!CT182+'Development Budget'!CT183)","v":0},{"$f":"AND(CM$22>=$D36,CM$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HW36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NH36+($F36=\"Detail\")*('Development Budget'!CU182+'Development Budget'!CU183)","v":0},{"$f":"AND(CN$22>=$D36,CN$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HX36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NI36+($F36=\"Detail\")*('Development Budget'!CV182+'Development Budget'!CV183)","v":0},{"$f":"AND(CO$22>=$D36,CO$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HY36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NJ36+($F36=\"Detail\")*('Development Budget'!CW182+'Development Budget'!CW183)","v":0},{"$f":"AND(CP$22>=$D36,CP$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*HZ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NK36+($F36=\"Detail\")*('Development Budget'!CX182+'Development Budget'!CX183)","v":0},{"$f":"AND(CQ$22>=$D36,CQ$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IA36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NL36+($F36=\"Detail\")*('Development Budget'!CY182+'Development Budget'!CY183)","v":0},{"$f":"AND(CR$22>=$D36,CR$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IB36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NM36+($F36=\"Detail\")*('Development Budget'!CZ182+'Development Budget'!CZ183)","v":0},{"$f":"AND(CS$22>=$D36,CS$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IC36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NN36+($F36=\"Detail\")*('Development Budget'!DA182+'Development Budget'!DA183)","v":0},{"$f":"AND(CT$22>=$D36,CT$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*ID36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NO36+($F36=\"Detail\")*('Development Budget'!DB182+'Development Budget'!DB183)","v":0},{"$f":"AND(CU$22>=$D36,CU$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IE36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NP36+($F36=\"Detail\")*('Development Budget'!DC182+'Development Budget'!DC183)","v":0},{"$f":"AND(CV$22>=$D36,CV$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IF36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NQ36+($F36=\"Detail\")*('Development Budget'!DD182+'Development Budget'!DD183)","v":0},{"$f":"AND(CW$22>=$D36,CW$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IG36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NR36+($F36=\"Detail\")*('Development Budget'!DE182+'Development Budget'!DE183)","v":0},{"$f":"AND(CX$22>=$D36,CX$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IH36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NS36+($F36=\"Detail\")*('Development Budget'!DF182+'Development Budget'!DF183)","v":0},{"$f":"AND(CY$22>=$D36,CY$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*II36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NT36+($F36=\"Detail\")*('Development Budget'!DG182+'Development Budget'!DG183)","v":0},{"$f":"AND(CZ$22>=$D36,CZ$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IJ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NU36+($F36=\"Detail\")*('Development Budget'!DH182+'Development Budget'!DH183)","v":0},{"$f":"AND(DA$22>=$D36,DA$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IK36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NV36+($F36=\"Detail\")*('Development Budget'!DI182+'Development Budget'!DI183)","v":0},{"$f":"AND(DB$22>=$D36,DB$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IL36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NW36+($F36=\"Detail\")*('Development Budget'!DJ182+'Development Budget'!DJ183)","v":0},{"$f":"AND(DC$22>=$D36,DC$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IM36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NX36+($F36=\"Detail\")*('Development Budget'!DK182+'Development Budget'!DK183)","v":0},{"$f":"AND(DD$22>=$D36,DD$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IN36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NY36+($F36=\"Detail\")*('Development Budget'!DL182+'Development Budget'!DL183)","v":0},{"$f":"AND(DE$22>=$D36,DE$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IO36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*NZ36+($F36=\"Detail\")*('Development Budget'!DM182+'Development Budget'!DM183)","v":0},{"$f":"AND(DF$22>=$D36,DF$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IP36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OA36+($F36=\"Detail\")*('Development Budget'!DN182+'Development Budget'!DN183)","v":0},{"$f":"AND(DG$22>=$D36,DG$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IQ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OB36+($F36=\"Detail\")*('Development Budget'!DO182+'Development Budget'!DO183)","v":0},{"$f":"AND(DH$22>=$D36,DH$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IR36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OC36+($F36=\"Detail\")*('Development Budget'!DP182+'Development Budget'!DP183)","v":0},{"$f":"AND(DI$22>=$D36,DI$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IS36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OD36+($F36=\"Detail\")*('Development Budget'!DQ182+'Development Budget'!DQ183)","v":0},{"$f":"AND(DJ$22>=$D36,DJ$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IT36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OE36+($F36=\"Detail\")*('Development Budget'!DR182+'Development Budget'!DR183)","v":0},{"$f":"AND(DK$22>=$D36,DK$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IU36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OF36+($F36=\"Detail\")*('Development Budget'!DS182+'Development Budget'!DS183)","v":0},{"$f":"AND(DL$22>=$D36,DL$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IV36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OG36+($F36=\"Detail\")*('Development Budget'!DT182+'Development Budget'!DT183)","v":0},{"$f":"AND(DM$22>=$D36,DM$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IW36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OH36+($F36=\"Detail\")*('Development Budget'!DU182+'Development Budget'!DU183)","v":0},{"$f":"AND(DN$22>=$D36,DN$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IX36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OI36+($F36=\"Detail\")*('Development Budget'!DV182+'Development Budget'!DV183)","v":0},{"$f":"AND(DO$22>=$D36,DO$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IY36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OJ36+($F36=\"Detail\")*('Development Budget'!DW182+'Development Budget'!DW183)","v":0},{"$f":"AND(DP$22>=$D36,DP$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*IZ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OK36+($F36=\"Detail\")*('Development Budget'!DX182+'Development Budget'!DX183)","v":0},{"$f":"AND(DQ$22>=$D36,DQ$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JA36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OL36+($F36=\"Detail\")*('Development Budget'!DY182+'Development Budget'!DY183)","v":0},{"$f":"AND(DR$22>=$D36,DR$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JB36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OM36+($F36=\"Detail\")*('Development Budget'!DZ182+'Development Budget'!DZ183)","v":0},{"$f":"AND(DS$22>=$D36,DS$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JC36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*ON36+($F36=\"Detail\")*('Development Budget'!EA182+'Development Budget'!EA183)","v":0},{"$f":"AND(DT$22>=$D36,DT$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JD36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OO36+($F36=\"Detail\")*('Development Budget'!EB182+'Development Budget'!EB183)","v":0},{"$f":"AND(DU$22>=$D36,DU$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JE36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OP36+($F36=\"Detail\")*('Development Budget'!EC182+'Development Budget'!EC183)","v":0},{"$f":"AND(DV$22>=$D36,DV$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JF36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OQ36+($F36=\"Detail\")*('Development Budget'!ED182+'Development Budget'!ED183)","v":0},{"$f":"AND(DW$22>=$D36,DW$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JG36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OR36+($F36=\"Detail\")*('Development Budget'!EE182+'Development Budget'!EE183)","v":0},{"$f":"AND(DX$22>=$D36,DX$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JH36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OS36+($F36=\"Detail\")*('Development Budget'!EF182+'Development Budget'!EF183)","v":0},{"$f":"AND(DY$22>=$D36,DY$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JI36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OT36+($F36=\"Detail\")*('Development Budget'!EG182+'Development Budget'!EG183)","v":0},{"$f":"AND(DZ$22>=$D36,DZ$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JJ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OU36+($F36=\"Detail\")*('Development Budget'!EH182+'Development Budget'!EH183)","v":0},{"$f":"AND(EA$22>=$D36,EA$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JK36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OV36+($F36=\"Detail\")*('Development Budget'!EI182+'Development Budget'!EI183)","v":0},{"$f":"AND(EB$22>=$D36,EB$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JL36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OW36+($F36=\"Detail\")*('Development Budget'!EJ182+'Development Budget'!EJ183)","v":0},{"$f":"AND(EC$22>=$D36,EC$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JM36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OX36+($F36=\"Detail\")*('Development Budget'!EK182+'Development Budget'!EK183)","v":0},{"$f":"AND(ED$22>=$D36,ED$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JN36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OY36+($F36=\"Detail\")*('Development Budget'!EL182+'Development Budget'!EL183)","v":0},{"$f":"AND(EE$22>=$D36,EE$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JO36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*OZ36+($F36=\"Detail\")*('Development Budget'!EM182+'Development Budget'!EM183)","v":0},{"$f":"AND(EF$22>=$D36,EF$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JP36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*PA36+($F36=\"Detail\")*('Development Budget'!EN182+'Development Budget'!EN183)","v":0},{"$f":"AND(EG$22>=$D36,EG$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JQ36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*PB36+($F36=\"Detail\")*('Development Budget'!EO182+'Development Budget'!EO183)","v":0},{"$f":"AND(EH$22>=$D36,EH$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JR36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*PC36+($F36=\"Detail\")*('Development Budget'!EP182+'Development Budget'!EP183)","v":0},{"$f":"AND(EI$22>=$D36,EI$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JS36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*PD36+($F36=\"Detail\")*('Development Budget'!EQ182+'Development Budget'!EQ183)","v":0},{"$f":"AND(EJ$22>=$D36,EJ$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JT36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*PE36+($F36=\"Detail\")*('Development Budget'!ER182+'Development Budget'!ER183)","v":0},{"$f":"AND(EK$22>=$D36,EK$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JU36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*PF36+($F36=\"Detail\")*('Development Budget'!ES182+'Development Budget'!ES183)","v":0},{"$f":"AND(EL$22>=$D36,EL$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JV36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*PG36+($F36=\"Detail\")*('Development Budget'!ET182+'Development Budget'!ET183)","v":0},{"$f":"AND(EM$22>=$D36,EM$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JW36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*PH36+($F36=\"Detail\")*('Development Budget'!EU182+'Development Budget'!EU183)","v":0},{"$f":"AND(EN$22>=$D36,EN$22<=$E36)*($F36=\"Straight-Line\")*($I36/$ES36)+($F36=\"S-Curve\")*JX36+OR($F36=\"Steady Growth\",$F36=\"Steady Decline\")*PI36+($F36=\"Detail\")*('Development Budget'!EV182+'Development Budget'!EV183)","v":0},null,{"$f":"I36","v":20000},{"$f":"INDEX($L$23:$EN$23,1,$D36+1)","v":"2024-11-30"},{"$f":"INDEX($L$23:$EN$23,1,$E36+1)","v":"2025-03-31"},{"$f":"+E36-D36+1","v":5},{"$f":"F36","v":"Straight-Line"},{"$f":"ES36/Scurve_Dist","v":1.25},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Tenant Improvement Allowance",null,18,22,{"$f":"KD36-KC36+1","v":5},20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6666.6666666666661,5333.333333333333,4000,2666.6666666666665,1333.3333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B184","v":"FF&E"},null,{"$f":"E37-1","v":21},{"$f":"E34","v":22},"Straight-Line",0.90460526315789469,{"$f":"I37/Units","v":1057.6923076923076},{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D184,'Development Budget'!G184)","v":55000},null,"",{"$f":"AND(L$22>=$D37,L$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*EV37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KG37+($F37=\"Detail\")*'Development Budget'!T184","v":0},{"$f":"AND(M$22>=$D37,M$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*EW37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KH37+($F37=\"Detail\")*'Development Budget'!U184","v":0},{"$f":"AND(N$22>=$D37,N$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*EX37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KI37+($F37=\"Detail\")*'Development Budget'!V184","v":0},{"$f":"AND(O$22>=$D37,O$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*EY37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KJ37+($F37=\"Detail\")*'Development Budget'!W184","v":0},{"$f":"AND(P$22>=$D37,P$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*EZ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KK37+($F37=\"Detail\")*'Development Budget'!X184","v":0},{"$f":"AND(Q$22>=$D37,Q$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FA37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KL37+($F37=\"Detail\")*'Development Budget'!Y184","v":0},{"$f":"AND(R$22>=$D37,R$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FB37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KM37+($F37=\"Detail\")*'Development Budget'!Z184","v":0},{"$f":"AND(S$22>=$D37,S$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FC37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KN37+($F37=\"Detail\")*'Development Budget'!AA184","v":0},{"$f":"AND(T$22>=$D37,T$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FD37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KO37+($F37=\"Detail\")*'Development Budget'!AB184","v":0},{"$f":"AND(U$22>=$D37,U$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FE37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KP37+($F37=\"Detail\")*'Development Budget'!AC184","v":0},{"$f":"AND(V$22>=$D37,V$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FF37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KQ37+($F37=\"Detail\")*'Development Budget'!AD184","v":0},{"$f":"AND(W$22>=$D37,W$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FG37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KR37+($F37=\"Detail\")*'Development Budget'!AE184","v":0},{"$f":"AND(X$22>=$D37,X$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FH37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KS37+($F37=\"Detail\")*'Development Budget'!AF184","v":0},{"$f":"AND(Y$22>=$D37,Y$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FI37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KT37+($F37=\"Detail\")*'Development Budget'!AG184","v":0},{"$f":"AND(Z$22>=$D37,Z$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FJ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KU37+($F37=\"Detail\")*'Development Budget'!AH184","v":0},{"$f":"AND(AA$22>=$D37,AA$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FK37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KV37+($F37=\"Detail\")*'Development Budget'!AI184","v":0},{"$f":"AND(AB$22>=$D37,AB$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FL37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KW37+($F37=\"Detail\")*'Development Budget'!AJ184","v":0},{"$f":"AND(AC$22>=$D37,AC$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FM37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KX37+($F37=\"Detail\")*'Development Budget'!AK184","v":0},{"$f":"AND(AD$22>=$D37,AD$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FN37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KY37+($F37=\"Detail\")*'Development Budget'!AL184","v":0},{"$f":"AND(AE$22>=$D37,AE$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FO37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*KZ37+($F37=\"Detail\")*'Development Budget'!AM184","v":0},{"$f":"AND(AF$22>=$D37,AF$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FP37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LA37+($F37=\"Detail\")*'Development Budget'!AN184","v":0},{"$f":"AND(AG$22>=$D37,AG$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FQ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LB37+($F37=\"Detail\")*'Development Budget'!AO184","v":27500},{"$f":"AND(AH$22>=$D37,AH$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FR37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LC37+($F37=\"Detail\")*'Development Budget'!AP184","v":27500},{"$f":"AND(AI$22>=$D37,AI$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FS37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LD37+($F37=\"Detail\")*'Development Budget'!AQ184","v":0},{"$f":"AND(AJ$22>=$D37,AJ$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FT37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LE37+($F37=\"Detail\")*'Development Budget'!AR184","v":0},{"$f":"AND(AK$22>=$D37,AK$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FU37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LF37+($F37=\"Detail\")*'Development Budget'!AS184","v":0},{"$f":"AND(AL$22>=$D37,AL$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FV37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LG37+($F37=\"Detail\")*'Development Budget'!AT184","v":0},{"$f":"AND(AM$22>=$D37,AM$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FW37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LH37+($F37=\"Detail\")*'Development Budget'!AU184","v":0},{"$f":"AND(AN$22>=$D37,AN$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FX37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LI37+($F37=\"Detail\")*'Development Budget'!AV184","v":0},{"$f":"AND(AO$22>=$D37,AO$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FY37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LJ37+($F37=\"Detail\")*'Development Budget'!AW184","v":0},{"$f":"AND(AP$22>=$D37,AP$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*FZ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LK37+($F37=\"Detail\")*'Development Budget'!AX184","v":0},{"$f":"AND(AQ$22>=$D37,AQ$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GA37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LL37+($F37=\"Detail\")*'Development Budget'!AY184","v":0},{"$f":"AND(AR$22>=$D37,AR$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GB37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LM37+($F37=\"Detail\")*'Development Budget'!AZ184","v":0},{"$f":"AND(AS$22>=$D37,AS$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GC37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LN37+($F37=\"Detail\")*'Development Budget'!BA184","v":0},{"$f":"AND(AT$22>=$D37,AT$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GD37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LO37+($F37=\"Detail\")*'Development Budget'!BB184","v":0},{"$f":"AND(AU$22>=$D37,AU$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GE37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LP37+($F37=\"Detail\")*'Development Budget'!BC184","v":0},{"$f":"AND(AV$22>=$D37,AV$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GF37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LQ37+($F37=\"Detail\")*'Development Budget'!BD184","v":0},{"$f":"AND(AW$22>=$D37,AW$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GG37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LR37+($F37=\"Detail\")*'Development Budget'!BE184","v":0},{"$f":"AND(AX$22>=$D37,AX$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GH37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LS37+($F37=\"Detail\")*'Development Budget'!BF184","v":0},{"$f":"AND(AY$22>=$D37,AY$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GI37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LT37+($F37=\"Detail\")*'Development Budget'!BG184","v":0},{"$f":"AND(AZ$22>=$D37,AZ$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GJ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LU37+($F37=\"Detail\")*'Development Budget'!BH184","v":0},{"$f":"AND(BA$22>=$D37,BA$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GK37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LV37+($F37=\"Detail\")*'Development Budget'!BI184","v":0},{"$f":"AND(BB$22>=$D37,BB$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GL37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LW37+($F37=\"Detail\")*'Development Budget'!BJ184","v":0},{"$f":"AND(BC$22>=$D37,BC$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GM37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LX37+($F37=\"Detail\")*'Development Budget'!BK184","v":0},{"$f":"AND(BD$22>=$D37,BD$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GN37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LY37+($F37=\"Detail\")*'Development Budget'!BL184","v":0},{"$f":"AND(BE$22>=$D37,BE$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GO37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*LZ37+($F37=\"Detail\")*'Development Budget'!BM184","v":0},{"$f":"AND(BF$22>=$D37,BF$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GP37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MA37+($F37=\"Detail\")*'Development Budget'!BN184","v":0},{"$f":"AND(BG$22>=$D37,BG$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GQ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MB37+($F37=\"Detail\")*'Development Budget'!BO184","v":0},{"$f":"AND(BH$22>=$D37,BH$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GR37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MC37+($F37=\"Detail\")*'Development Budget'!BP184","v":0},{"$f":"AND(BI$22>=$D37,BI$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GS37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MD37+($F37=\"Detail\")*'Development Budget'!BQ184","v":0},{"$f":"AND(BJ$22>=$D37,BJ$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GT37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*ME37+($F37=\"Detail\")*'Development Budget'!BR184","v":0},{"$f":"AND(BK$22>=$D37,BK$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GU37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MF37+($F37=\"Detail\")*'Development Budget'!BS184","v":0},{"$f":"AND(BL$22>=$D37,BL$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GV37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MG37+($F37=\"Detail\")*'Development Budget'!BT184","v":0},{"$f":"AND(BM$22>=$D37,BM$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GW37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MH37+($F37=\"Detail\")*'Development Budget'!BU184","v":0},{"$f":"AND(BN$22>=$D37,BN$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GX37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MI37+($F37=\"Detail\")*'Development Budget'!BV184","v":0},{"$f":"AND(BO$22>=$D37,BO$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GY37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MJ37+($F37=\"Detail\")*'Development Budget'!BW184","v":0},{"$f":"AND(BP$22>=$D37,BP$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*GZ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MK37+($F37=\"Detail\")*'Development Budget'!BX184","v":0},{"$f":"AND(BQ$22>=$D37,BQ$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HA37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*ML37+($F37=\"Detail\")*'Development Budget'!BY184","v":0},{"$f":"AND(BR$22>=$D37,BR$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HB37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MM37+($F37=\"Detail\")*'Development Budget'!BZ184","v":0},{"$f":"AND(BS$22>=$D37,BS$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HC37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MN37+($F37=\"Detail\")*'Development Budget'!CA184","v":0},{"$f":"AND(BT$22>=$D37,BT$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HD37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MO37+($F37=\"Detail\")*'Development Budget'!CB184","v":0},{"$f":"AND(BU$22>=$D37,BU$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HE37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MP37+($F37=\"Detail\")*'Development Budget'!CC184","v":0},{"$f":"AND(BV$22>=$D37,BV$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HF37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MQ37+($F37=\"Detail\")*'Development Budget'!CD184","v":0},{"$f":"AND(BW$22>=$D37,BW$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HG37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MR37+($F37=\"Detail\")*'Development Budget'!CE184","v":0},{"$f":"AND(BX$22>=$D37,BX$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HH37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MS37+($F37=\"Detail\")*'Development Budget'!CF184","v":0},{"$f":"AND(BY$22>=$D37,BY$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HI37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MT37+($F37=\"Detail\")*'Development Budget'!CG184","v":0},{"$f":"AND(BZ$22>=$D37,BZ$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HJ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MU37+($F37=\"Detail\")*'Development Budget'!CH184","v":0},{"$f":"AND(CA$22>=$D37,CA$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HK37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MV37+($F37=\"Detail\")*'Development Budget'!CI184","v":0},{"$f":"AND(CB$22>=$D37,CB$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HL37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MW37+($F37=\"Detail\")*'Development Budget'!CJ184","v":0},{"$f":"AND(CC$22>=$D37,CC$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HM37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MX37+($F37=\"Detail\")*'Development Budget'!CK184","v":0},{"$f":"AND(CD$22>=$D37,CD$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HN37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MY37+($F37=\"Detail\")*'Development Budget'!CL184","v":0},{"$f":"AND(CE$22>=$D37,CE$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HO37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*MZ37+($F37=\"Detail\")*'Development Budget'!CM184","v":0},{"$f":"AND(CF$22>=$D37,CF$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HP37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NA37+($F37=\"Detail\")*'Development Budget'!CN184","v":0},{"$f":"AND(CG$22>=$D37,CG$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HQ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NB37+($F37=\"Detail\")*'Development Budget'!CO184","v":0},{"$f":"AND(CH$22>=$D37,CH$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HR37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NC37+($F37=\"Detail\")*'Development Budget'!CP184","v":0},{"$f":"AND(CI$22>=$D37,CI$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HS37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*ND37+($F37=\"Detail\")*'Development Budget'!CQ184","v":0},{"$f":"AND(CJ$22>=$D37,CJ$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HT37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NE37+($F37=\"Detail\")*'Development Budget'!CR184","v":0},{"$f":"AND(CK$22>=$D37,CK$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HU37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NF37+($F37=\"Detail\")*'Development Budget'!CS184","v":0},{"$f":"AND(CL$22>=$D37,CL$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HV37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NG37+($F37=\"Detail\")*'Development Budget'!CT184","v":0},{"$f":"AND(CM$22>=$D37,CM$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HW37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NH37+($F37=\"Detail\")*'Development Budget'!CU184","v":0},{"$f":"AND(CN$22>=$D37,CN$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HX37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NI37+($F37=\"Detail\")*'Development Budget'!CV184","v":0},{"$f":"AND(CO$22>=$D37,CO$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HY37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NJ37+($F37=\"Detail\")*'Development Budget'!CW184","v":0},{"$f":"AND(CP$22>=$D37,CP$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*HZ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NK37+($F37=\"Detail\")*'Development Budget'!CX184","v":0},{"$f":"AND(CQ$22>=$D37,CQ$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IA37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NL37+($F37=\"Detail\")*'Development Budget'!CY184","v":0},{"$f":"AND(CR$22>=$D37,CR$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IB37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NM37+($F37=\"Detail\")*'Development Budget'!CZ184","v":0},{"$f":"AND(CS$22>=$D37,CS$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IC37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NN37+($F37=\"Detail\")*'Development Budget'!DA184","v":0},{"$f":"AND(CT$22>=$D37,CT$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*ID37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NO37+($F37=\"Detail\")*'Development Budget'!DB184","v":0},{"$f":"AND(CU$22>=$D37,CU$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IE37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NP37+($F37=\"Detail\")*'Development Budget'!DC184","v":0},{"$f":"AND(CV$22>=$D37,CV$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IF37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NQ37+($F37=\"Detail\")*'Development Budget'!DD184","v":0},{"$f":"AND(CW$22>=$D37,CW$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IG37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NR37+($F37=\"Detail\")*'Development Budget'!DE184","v":0},{"$f":"AND(CX$22>=$D37,CX$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IH37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NS37+($F37=\"Detail\")*'Development Budget'!DF184","v":0},{"$f":"AND(CY$22>=$D37,CY$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*II37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NT37+($F37=\"Detail\")*'Development Budget'!DG184","v":0},{"$f":"AND(CZ$22>=$D37,CZ$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IJ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NU37+($F37=\"Detail\")*'Development Budget'!DH184","v":0},{"$f":"AND(DA$22>=$D37,DA$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IK37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NV37+($F37=\"Detail\")*'Development Budget'!DI184","v":0},{"$f":"AND(DB$22>=$D37,DB$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IL37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NW37+($F37=\"Detail\")*'Development Budget'!DJ184","v":0},{"$f":"AND(DC$22>=$D37,DC$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IM37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NX37+($F37=\"Detail\")*'Development Budget'!DK184","v":0},{"$f":"AND(DD$22>=$D37,DD$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IN37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NY37+($F37=\"Detail\")*'Development Budget'!DL184","v":0},{"$f":"AND(DE$22>=$D37,DE$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IO37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*NZ37+($F37=\"Detail\")*'Development Budget'!DM184","v":0},{"$f":"AND(DF$22>=$D37,DF$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IP37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OA37+($F37=\"Detail\")*'Development Budget'!DN184","v":0},{"$f":"AND(DG$22>=$D37,DG$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IQ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OB37+($F37=\"Detail\")*'Development Budget'!DO184","v":0},{"$f":"AND(DH$22>=$D37,DH$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IR37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OC37+($F37=\"Detail\")*'Development Budget'!DP184","v":0},{"$f":"AND(DI$22>=$D37,DI$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IS37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OD37+($F37=\"Detail\")*'Development Budget'!DQ184","v":0},{"$f":"AND(DJ$22>=$D37,DJ$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IT37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OE37+($F37=\"Detail\")*'Development Budget'!DR184","v":0},{"$f":"AND(DK$22>=$D37,DK$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IU37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OF37+($F37=\"Detail\")*'Development Budget'!DS184","v":0},{"$f":"AND(DL$22>=$D37,DL$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IV37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OG37+($F37=\"Detail\")*'Development Budget'!DT184","v":0},{"$f":"AND(DM$22>=$D37,DM$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IW37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OH37+($F37=\"Detail\")*'Development Budget'!DU184","v":0},{"$f":"AND(DN$22>=$D37,DN$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IX37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OI37+($F37=\"Detail\")*'Development Budget'!DV184","v":0},{"$f":"AND(DO$22>=$D37,DO$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IY37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OJ37+($F37=\"Detail\")*'Development Budget'!DW184","v":0},{"$f":"AND(DP$22>=$D37,DP$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*IZ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OK37+($F37=\"Detail\")*'Development Budget'!DX184","v":0},{"$f":"AND(DQ$22>=$D37,DQ$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JA37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OL37+($F37=\"Detail\")*'Development Budget'!DY184","v":0},{"$f":"AND(DR$22>=$D37,DR$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JB37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OM37+($F37=\"Detail\")*'Development Budget'!DZ184","v":0},{"$f":"AND(DS$22>=$D37,DS$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JC37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*ON37+($F37=\"Detail\")*'Development Budget'!EA184","v":0},{"$f":"AND(DT$22>=$D37,DT$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JD37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OO37+($F37=\"Detail\")*'Development Budget'!EB184","v":0},{"$f":"AND(DU$22>=$D37,DU$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JE37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OP37+($F37=\"Detail\")*'Development Budget'!EC184","v":0},{"$f":"AND(DV$22>=$D37,DV$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JF37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OQ37+($F37=\"Detail\")*'Development Budget'!ED184","v":0},{"$f":"AND(DW$22>=$D37,DW$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JG37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OR37+($F37=\"Detail\")*'Development Budget'!EE184","v":0},{"$f":"AND(DX$22>=$D37,DX$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JH37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OS37+($F37=\"Detail\")*'Development Budget'!EF184","v":0},{"$f":"AND(DY$22>=$D37,DY$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JI37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OT37+($F37=\"Detail\")*'Development Budget'!EG184","v":0},{"$f":"AND(DZ$22>=$D37,DZ$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JJ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OU37+($F37=\"Detail\")*'Development Budget'!EH184","v":0},{"$f":"AND(EA$22>=$D37,EA$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JK37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OV37+($F37=\"Detail\")*'Development Budget'!EI184","v":0},{"$f":"AND(EB$22>=$D37,EB$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JL37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OW37+($F37=\"Detail\")*'Development Budget'!EJ184","v":0},{"$f":"AND(EC$22>=$D37,EC$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JM37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OX37+($F37=\"Detail\")*'Development Budget'!EK184","v":0},{"$f":"AND(ED$22>=$D37,ED$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JN37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OY37+($F37=\"Detail\")*'Development Budget'!EL184","v":0},{"$f":"AND(EE$22>=$D37,EE$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JO37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*OZ37+($F37=\"Detail\")*'Development Budget'!EM184","v":0},{"$f":"AND(EF$22>=$D37,EF$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JP37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*PA37+($F37=\"Detail\")*'Development Budget'!EN184","v":0},{"$f":"AND(EG$22>=$D37,EG$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JQ37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*PB37+($F37=\"Detail\")*'Development Budget'!EO184","v":0},{"$f":"AND(EH$22>=$D37,EH$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JR37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*PC37+($F37=\"Detail\")*'Development Budget'!EP184","v":0},{"$f":"AND(EI$22>=$D37,EI$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JS37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*PD37+($F37=\"Detail\")*'Development Budget'!EQ184","v":0},{"$f":"AND(EJ$22>=$D37,EJ$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JT37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*PE37+($F37=\"Detail\")*'Development Budget'!ER184","v":0},{"$f":"AND(EK$22>=$D37,EK$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JU37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*PF37+($F37=\"Detail\")*'Development Budget'!ES184","v":0},{"$f":"AND(EL$22>=$D37,EL$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JV37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*PG37+($F37=\"Detail\")*'Development Budget'!ET184","v":0},{"$f":"AND(EM$22>=$D37,EM$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JW37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*PH37+($F37=\"Detail\")*'Development Budget'!EU184","v":0},{"$f":"AND(EN$22>=$D37,EN$22<=$E37)*($F37=\"Straight-Line\")*($I37/$ES37)+($F37=\"S-Curve\")*JX37+OR($F37=\"Steady Growth\",$F37=\"Steady Decline\")*PI37+($F37=\"Detail\")*'Development Budget'!EV184","v":0},null,{"$f":"I37","v":55000},{"$f":"INDEX($L$23:$EN$23,1,$D37+1)","v":"2025-02-28"},{"$f":"INDEX($L$23:$EN$23,1,$E37+1)","v":"2025-03-31"},{"$f":"+E37-D37+1","v":2},{"$f":"F37","v":"Straight-Line"},{"$f":"ES37/Scurve_Dist","v":0.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"FF&E",null,21,22,2,55000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36666.666666666664,18333.333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B185","v":"Hard Cost Contingency"},{"$f":"I38/SUM(I34:I37)","v":0.03},{"$f":"D34","v":5},{"$f":"MAX(E34:E37)","v":22},"Straight-Line",9.2738486842105257,{"$f":"I38/Units","v":10843.26923076923},{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D185,'Development Budget'!G185)","v":563850},null,"",{"$f":"AND(L$22>=$D38,L$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*EV38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KG38+($F38=\"Detail\")*'Development Budget'!T185","v":0},{"$f":"AND(M$22>=$D38,M$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*EW38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KH38+($F38=\"Detail\")*'Development Budget'!U185","v":0},{"$f":"AND(N$22>=$D38,N$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*EX38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KI38+($F38=\"Detail\")*'Development Budget'!V185","v":0},{"$f":"AND(O$22>=$D38,O$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*EY38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KJ38+($F38=\"Detail\")*'Development Budget'!W185","v":0},{"$f":"AND(P$22>=$D38,P$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*EZ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KK38+($F38=\"Detail\")*'Development Budget'!X185","v":0},{"$f":"AND(Q$22>=$D38,Q$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FA38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KL38+($F38=\"Detail\")*'Development Budget'!Y185","v":31325},{"$f":"AND(R$22>=$D38,R$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FB38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KM38+($F38=\"Detail\")*'Development Budget'!Z185","v":31325},{"$f":"AND(S$22>=$D38,S$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FC38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KN38+($F38=\"Detail\")*'Development Budget'!AA185","v":31325},{"$f":"AND(T$22>=$D38,T$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FD38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KO38+($F38=\"Detail\")*'Development Budget'!AB185","v":31325},{"$f":"AND(U$22>=$D38,U$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FE38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KP38+($F38=\"Detail\")*'Development Budget'!AC185","v":31325},{"$f":"AND(V$22>=$D38,V$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FF38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KQ38+($F38=\"Detail\")*'Development Budget'!AD185","v":31325},{"$f":"AND(W$22>=$D38,W$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FG38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KR38+($F38=\"Detail\")*'Development Budget'!AE185","v":31325},{"$f":"AND(X$22>=$D38,X$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FH38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KS38+($F38=\"Detail\")*'Development Budget'!AF185","v":31325},{"$f":"AND(Y$22>=$D38,Y$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FI38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KT38+($F38=\"Detail\")*'Development Budget'!AG185","v":31325},{"$f":"AND(Z$22>=$D38,Z$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FJ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KU38+($F38=\"Detail\")*'Development Budget'!AH185","v":31325},{"$f":"AND(AA$22>=$D38,AA$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FK38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KV38+($F38=\"Detail\")*'Development Budget'!AI185","v":31325},{"$f":"AND(AB$22>=$D38,AB$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FL38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KW38+($F38=\"Detail\")*'Development Budget'!AJ185","v":31325},{"$f":"AND(AC$22>=$D38,AC$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FM38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KX38+($F38=\"Detail\")*'Development Budget'!AK185","v":31325},{"$f":"AND(AD$22>=$D38,AD$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FN38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KY38+($F38=\"Detail\")*'Development Budget'!AL185","v":31325},{"$f":"AND(AE$22>=$D38,AE$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FO38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*KZ38+($F38=\"Detail\")*'Development Budget'!AM185","v":31325},{"$f":"AND(AF$22>=$D38,AF$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FP38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LA38+($F38=\"Detail\")*'Development Budget'!AN185","v":31325},{"$f":"AND(AG$22>=$D38,AG$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FQ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LB38+($F38=\"Detail\")*'Development Budget'!AO185","v":31325},{"$f":"AND(AH$22>=$D38,AH$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FR38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LC38+($F38=\"Detail\")*'Development Budget'!AP185","v":31325},{"$f":"AND(AI$22>=$D38,AI$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FS38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LD38+($F38=\"Detail\")*'Development Budget'!AQ185","v":0},{"$f":"AND(AJ$22>=$D38,AJ$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FT38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LE38+($F38=\"Detail\")*'Development Budget'!AR185","v":0},{"$f":"AND(AK$22>=$D38,AK$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FU38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LF38+($F38=\"Detail\")*'Development Budget'!AS185","v":0},{"$f":"AND(AL$22>=$D38,AL$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FV38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LG38+($F38=\"Detail\")*'Development Budget'!AT185","v":0},{"$f":"AND(AM$22>=$D38,AM$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FW38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LH38+($F38=\"Detail\")*'Development Budget'!AU185","v":0},{"$f":"AND(AN$22>=$D38,AN$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FX38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LI38+($F38=\"Detail\")*'Development Budget'!AV185","v":0},{"$f":"AND(AO$22>=$D38,AO$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FY38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LJ38+($F38=\"Detail\")*'Development Budget'!AW185","v":0},{"$f":"AND(AP$22>=$D38,AP$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*FZ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LK38+($F38=\"Detail\")*'Development Budget'!AX185","v":0},{"$f":"AND(AQ$22>=$D38,AQ$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GA38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LL38+($F38=\"Detail\")*'Development Budget'!AY185","v":0},{"$f":"AND(AR$22>=$D38,AR$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GB38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LM38+($F38=\"Detail\")*'Development Budget'!AZ185","v":0},{"$f":"AND(AS$22>=$D38,AS$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GC38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LN38+($F38=\"Detail\")*'Development Budget'!BA185","v":0},{"$f":"AND(AT$22>=$D38,AT$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GD38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LO38+($F38=\"Detail\")*'Development Budget'!BB185","v":0},{"$f":"AND(AU$22>=$D38,AU$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GE38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LP38+($F38=\"Detail\")*'Development Budget'!BC185","v":0},{"$f":"AND(AV$22>=$D38,AV$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GF38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LQ38+($F38=\"Detail\")*'Development Budget'!BD185","v":0},{"$f":"AND(AW$22>=$D38,AW$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GG38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LR38+($F38=\"Detail\")*'Development Budget'!BE185","v":0},{"$f":"AND(AX$22>=$D38,AX$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GH38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LS38+($F38=\"Detail\")*'Development Budget'!BF185","v":0},{"$f":"AND(AY$22>=$D38,AY$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GI38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LT38+($F38=\"Detail\")*'Development Budget'!BG185","v":0},{"$f":"AND(AZ$22>=$D38,AZ$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GJ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LU38+($F38=\"Detail\")*'Development Budget'!BH185","v":0},{"$f":"AND(BA$22>=$D38,BA$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GK38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LV38+($F38=\"Detail\")*'Development Budget'!BI185","v":0},{"$f":"AND(BB$22>=$D38,BB$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GL38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LW38+($F38=\"Detail\")*'Development Budget'!BJ185","v":0},{"$f":"AND(BC$22>=$D38,BC$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GM38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LX38+($F38=\"Detail\")*'Development Budget'!BK185","v":0},{"$f":"AND(BD$22>=$D38,BD$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GN38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LY38+($F38=\"Detail\")*'Development Budget'!BL185","v":0},{"$f":"AND(BE$22>=$D38,BE$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GO38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*LZ38+($F38=\"Detail\")*'Development Budget'!BM185","v":0},{"$f":"AND(BF$22>=$D38,BF$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GP38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MA38+($F38=\"Detail\")*'Development Budget'!BN185","v":0},{"$f":"AND(BG$22>=$D38,BG$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GQ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MB38+($F38=\"Detail\")*'Development Budget'!BO185","v":0},{"$f":"AND(BH$22>=$D38,BH$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GR38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MC38+($F38=\"Detail\")*'Development Budget'!BP185","v":0},{"$f":"AND(BI$22>=$D38,BI$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GS38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MD38+($F38=\"Detail\")*'Development Budget'!BQ185","v":0},{"$f":"AND(BJ$22>=$D38,BJ$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GT38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*ME38+($F38=\"Detail\")*'Development Budget'!BR185","v":0},{"$f":"AND(BK$22>=$D38,BK$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GU38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MF38+($F38=\"Detail\")*'Development Budget'!BS185","v":0},{"$f":"AND(BL$22>=$D38,BL$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GV38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MG38+($F38=\"Detail\")*'Development Budget'!BT185","v":0},{"$f":"AND(BM$22>=$D38,BM$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GW38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MH38+($F38=\"Detail\")*'Development Budget'!BU185","v":0},{"$f":"AND(BN$22>=$D38,BN$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GX38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MI38+($F38=\"Detail\")*'Development Budget'!BV185","v":0},{"$f":"AND(BO$22>=$D38,BO$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GY38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MJ38+($F38=\"Detail\")*'Development Budget'!BW185","v":0},{"$f":"AND(BP$22>=$D38,BP$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*GZ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MK38+($F38=\"Detail\")*'Development Budget'!BX185","v":0},{"$f":"AND(BQ$22>=$D38,BQ$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HA38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*ML38+($F38=\"Detail\")*'Development Budget'!BY185","v":0},{"$f":"AND(BR$22>=$D38,BR$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HB38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MM38+($F38=\"Detail\")*'Development Budget'!BZ185","v":0},{"$f":"AND(BS$22>=$D38,BS$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HC38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MN38+($F38=\"Detail\")*'Development Budget'!CA185","v":0},{"$f":"AND(BT$22>=$D38,BT$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HD38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MO38+($F38=\"Detail\")*'Development Budget'!CB185","v":0},{"$f":"AND(BU$22>=$D38,BU$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HE38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MP38+($F38=\"Detail\")*'Development Budget'!CC185","v":0},{"$f":"AND(BV$22>=$D38,BV$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HF38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MQ38+($F38=\"Detail\")*'Development Budget'!CD185","v":0},{"$f":"AND(BW$22>=$D38,BW$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HG38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MR38+($F38=\"Detail\")*'Development Budget'!CE185","v":0},{"$f":"AND(BX$22>=$D38,BX$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HH38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MS38+($F38=\"Detail\")*'Development Budget'!CF185","v":0},{"$f":"AND(BY$22>=$D38,BY$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HI38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MT38+($F38=\"Detail\")*'Development Budget'!CG185","v":0},{"$f":"AND(BZ$22>=$D38,BZ$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HJ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MU38+($F38=\"Detail\")*'Development Budget'!CH185","v":0},{"$f":"AND(CA$22>=$D38,CA$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HK38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MV38+($F38=\"Detail\")*'Development Budget'!CI185","v":0},{"$f":"AND(CB$22>=$D38,CB$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HL38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MW38+($F38=\"Detail\")*'Development Budget'!CJ185","v":0},{"$f":"AND(CC$22>=$D38,CC$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HM38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MX38+($F38=\"Detail\")*'Development Budget'!CK185","v":0},{"$f":"AND(CD$22>=$D38,CD$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HN38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MY38+($F38=\"Detail\")*'Development Budget'!CL185","v":0},{"$f":"AND(CE$22>=$D38,CE$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HO38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*MZ38+($F38=\"Detail\")*'Development Budget'!CM185","v":0},{"$f":"AND(CF$22>=$D38,CF$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HP38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NA38+($F38=\"Detail\")*'Development Budget'!CN185","v":0},{"$f":"AND(CG$22>=$D38,CG$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HQ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NB38+($F38=\"Detail\")*'Development Budget'!CO185","v":0},{"$f":"AND(CH$22>=$D38,CH$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HR38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NC38+($F38=\"Detail\")*'Development Budget'!CP185","v":0},{"$f":"AND(CI$22>=$D38,CI$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HS38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*ND38+($F38=\"Detail\")*'Development Budget'!CQ185","v":0},{"$f":"AND(CJ$22>=$D38,CJ$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HT38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NE38+($F38=\"Detail\")*'Development Budget'!CR185","v":0},{"$f":"AND(CK$22>=$D38,CK$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HU38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NF38+($F38=\"Detail\")*'Development Budget'!CS185","v":0},{"$f":"AND(CL$22>=$D38,CL$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HV38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NG38+($F38=\"Detail\")*'Development Budget'!CT185","v":0},{"$f":"AND(CM$22>=$D38,CM$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HW38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NH38+($F38=\"Detail\")*'Development Budget'!CU185","v":0},{"$f":"AND(CN$22>=$D38,CN$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HX38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NI38+($F38=\"Detail\")*'Development Budget'!CV185","v":0},{"$f":"AND(CO$22>=$D38,CO$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HY38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NJ38+($F38=\"Detail\")*'Development Budget'!CW185","v":0},{"$f":"AND(CP$22>=$D38,CP$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*HZ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NK38+($F38=\"Detail\")*'Development Budget'!CX185","v":0},{"$f":"AND(CQ$22>=$D38,CQ$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IA38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NL38+($F38=\"Detail\")*'Development Budget'!CY185","v":0},{"$f":"AND(CR$22>=$D38,CR$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IB38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NM38+($F38=\"Detail\")*'Development Budget'!CZ185","v":0},{"$f":"AND(CS$22>=$D38,CS$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IC38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NN38+($F38=\"Detail\")*'Development Budget'!DA185","v":0},{"$f":"AND(CT$22>=$D38,CT$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*ID38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NO38+($F38=\"Detail\")*'Development Budget'!DB185","v":0},{"$f":"AND(CU$22>=$D38,CU$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IE38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NP38+($F38=\"Detail\")*'Development Budget'!DC185","v":0},{"$f":"AND(CV$22>=$D38,CV$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IF38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NQ38+($F38=\"Detail\")*'Development Budget'!DD185","v":0},{"$f":"AND(CW$22>=$D38,CW$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IG38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NR38+($F38=\"Detail\")*'Development Budget'!DE185","v":0},{"$f":"AND(CX$22>=$D38,CX$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IH38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NS38+($F38=\"Detail\")*'Development Budget'!DF185","v":0},{"$f":"AND(CY$22>=$D38,CY$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*II38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NT38+($F38=\"Detail\")*'Development Budget'!DG185","v":0},{"$f":"AND(CZ$22>=$D38,CZ$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IJ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NU38+($F38=\"Detail\")*'Development Budget'!DH185","v":0},{"$f":"AND(DA$22>=$D38,DA$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IK38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NV38+($F38=\"Detail\")*'Development Budget'!DI185","v":0},{"$f":"AND(DB$22>=$D38,DB$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IL38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NW38+($F38=\"Detail\")*'Development Budget'!DJ185","v":0},{"$f":"AND(DC$22>=$D38,DC$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IM38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NX38+($F38=\"Detail\")*'Development Budget'!DK185","v":0},{"$f":"AND(DD$22>=$D38,DD$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IN38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NY38+($F38=\"Detail\")*'Development Budget'!DL185","v":0},{"$f":"AND(DE$22>=$D38,DE$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IO38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*NZ38+($F38=\"Detail\")*'Development Budget'!DM185","v":0},{"$f":"AND(DF$22>=$D38,DF$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IP38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OA38+($F38=\"Detail\")*'Development Budget'!DN185","v":0},{"$f":"AND(DG$22>=$D38,DG$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IQ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OB38+($F38=\"Detail\")*'Development Budget'!DO185","v":0},{"$f":"AND(DH$22>=$D38,DH$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IR38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OC38+($F38=\"Detail\")*'Development Budget'!DP185","v":0},{"$f":"AND(DI$22>=$D38,DI$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IS38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OD38+($F38=\"Detail\")*'Development Budget'!DQ185","v":0},{"$f":"AND(DJ$22>=$D38,DJ$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IT38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OE38+($F38=\"Detail\")*'Development Budget'!DR185","v":0},{"$f":"AND(DK$22>=$D38,DK$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IU38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OF38+($F38=\"Detail\")*'Development Budget'!DS185","v":0},{"$f":"AND(DL$22>=$D38,DL$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IV38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OG38+($F38=\"Detail\")*'Development Budget'!DT185","v":0},{"$f":"AND(DM$22>=$D38,DM$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IW38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OH38+($F38=\"Detail\")*'Development Budget'!DU185","v":0},{"$f":"AND(DN$22>=$D38,DN$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IX38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OI38+($F38=\"Detail\")*'Development Budget'!DV185","v":0},{"$f":"AND(DO$22>=$D38,DO$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IY38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OJ38+($F38=\"Detail\")*'Development Budget'!DW185","v":0},{"$f":"AND(DP$22>=$D38,DP$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*IZ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OK38+($F38=\"Detail\")*'Development Budget'!DX185","v":0},{"$f":"AND(DQ$22>=$D38,DQ$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JA38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OL38+($F38=\"Detail\")*'Development Budget'!DY185","v":0},{"$f":"AND(DR$22>=$D38,DR$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JB38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OM38+($F38=\"Detail\")*'Development Budget'!DZ185","v":0},{"$f":"AND(DS$22>=$D38,DS$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JC38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*ON38+($F38=\"Detail\")*'Development Budget'!EA185","v":0},{"$f":"AND(DT$22>=$D38,DT$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JD38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OO38+($F38=\"Detail\")*'Development Budget'!EB185","v":0},{"$f":"AND(DU$22>=$D38,DU$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JE38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OP38+($F38=\"Detail\")*'Development Budget'!EC185","v":0},{"$f":"AND(DV$22>=$D38,DV$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JF38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OQ38+($F38=\"Detail\")*'Development Budget'!ED185","v":0},{"$f":"AND(DW$22>=$D38,DW$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JG38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OR38+($F38=\"Detail\")*'Development Budget'!EE185","v":0},{"$f":"AND(DX$22>=$D38,DX$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JH38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OS38+($F38=\"Detail\")*'Development Budget'!EF185","v":0},{"$f":"AND(DY$22>=$D38,DY$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JI38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OT38+($F38=\"Detail\")*'Development Budget'!EG185","v":0},{"$f":"AND(DZ$22>=$D38,DZ$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JJ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OU38+($F38=\"Detail\")*'Development Budget'!EH185","v":0},{"$f":"AND(EA$22>=$D38,EA$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JK38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OV38+($F38=\"Detail\")*'Development Budget'!EI185","v":0},{"$f":"AND(EB$22>=$D38,EB$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JL38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OW38+($F38=\"Detail\")*'Development Budget'!EJ185","v":0},{"$f":"AND(EC$22>=$D38,EC$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JM38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OX38+($F38=\"Detail\")*'Development Budget'!EK185","v":0},{"$f":"AND(ED$22>=$D38,ED$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JN38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OY38+($F38=\"Detail\")*'Development Budget'!EL185","v":0},{"$f":"AND(EE$22>=$D38,EE$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JO38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*OZ38+($F38=\"Detail\")*'Development Budget'!EM185","v":0},{"$f":"AND(EF$22>=$D38,EF$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JP38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*PA38+($F38=\"Detail\")*'Development Budget'!EN185","v":0},{"$f":"AND(EG$22>=$D38,EG$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JQ38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*PB38+($F38=\"Detail\")*'Development Budget'!EO185","v":0},{"$f":"AND(EH$22>=$D38,EH$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JR38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*PC38+($F38=\"Detail\")*'Development Budget'!EP185","v":0},{"$f":"AND(EI$22>=$D38,EI$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JS38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*PD38+($F38=\"Detail\")*'Development Budget'!EQ185","v":0},{"$f":"AND(EJ$22>=$D38,EJ$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JT38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*PE38+($F38=\"Detail\")*'Development Budget'!ER185","v":0},{"$f":"AND(EK$22>=$D38,EK$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JU38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*PF38+($F38=\"Detail\")*'Development Budget'!ES185","v":0},{"$f":"AND(EL$22>=$D38,EL$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JV38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*PG38+($F38=\"Detail\")*'Development Budget'!ET185","v":0},{"$f":"AND(EM$22>=$D38,EM$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JW38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*PH38+($F38=\"Detail\")*'Development Budget'!EU185","v":0},{"$f":"AND(EN$22>=$D38,EN$22<=$E38)*($F38=\"Straight-Line\")*($I38/$ES38)+($F38=\"S-Curve\")*JX38+OR($F38=\"Steady Growth\",$F38=\"Steady Decline\")*PI38+($F38=\"Detail\")*'Development Budget'!EV185","v":0},null,{"$f":"I38","v":563850},{"$f":"INDEX($L$23:$EN$23,1,$D38+1)","v":"2023-10-31"},{"$f":"INDEX($L$23:$EN$23,1,$E38+1)","v":"2025-03-31"},{"$f":"+E38-D38+1","v":18},{"$f":"F38","v":"Straight-Line"},{"$f":"ES38/Scurve_Dist","v":4.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Hard Cost Contingency",null,5,22,18,563850,0,0,0,0,0,59352.631578947367,56055.263157894733,52757.8947368421,49460.526315789473,46163.15789473684,42865.789473684206,39568.42105263158,36271.052631578947,32973.684210526313,29676.315789473683,26378.94736842105,23081.57894736842,19784.21052631579,16486.842105263157,13189.473684210525,9892.105263157895,6594.7368421052624,3297.3684210526312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Hard Costs",null,{"$f":"MIN(D34:D38)","v":5},{"$f":"MAX(E34:E38)","v":22},null,{"$f":"SUM(G34:G38)","v":318.40213815789474},{"$f":"SUM(H34:H38)","v":372285.57692307694},{"$f":"SUM(I34:I38)","v":19358850},null,"",{"$f":"SUM(L34:L38)","v":0},0,0,0,0,324923.08644987317,466459.25844670751,645276.69651542685,856006.30528763554,1085904.2994021955,1315172.9383620035,1519278.2027490053,1673072.4857604376,1755831.7270267152,1755831.7270267152,1673072.4857604376,1519278.2027490053,1315172.9383620031,1089904.2994021948,860006.3052876367,649276.69651542744,497959.25844670669,356423.08644987311,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR34:AR38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX34:BX38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD34:DD38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ34:EJ38)","v":0},0,0,0,0,null,null,"# of Hard Cost Items",{"$f":"COUNTA($B$34:$B$38)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hard Costs",null,5,22,18,19358850,0,0,0,0,0,2037773.6842105263,1924564.0350877191,1811354.3859649121,1698144.7368421052,1584935.0877192982,1471725.4385964912,1358515.789473684,1245306.1403508771,1132096.4912280701,1018886.8421052631,905677.19298245606,792467.5438596491,679257.89473684202,566048.24561403506,452838.59649122803,339628.94736842101,226419.29824561402,113209.64912280701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Soft 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B41","v":"Soft Costs"}]
[null,{"$f":"'Development Budget'!B39","v":"Architectural & Engineering"},null,0,{"$f":"E34","v":22},"Detail",{"$f":"I42/$E$18","v":16.623898026315789},{"$f":"I42/Units","v":19437.173076923078},{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D67,'Development Budget'!G67)","v":1010733},null,{"$f":"IF(ROUND(SUM(L42:EN42),0)=ROUND(I42,0),\"\",\"Incomplete\")","v":""},{"$f":"AND(L$22>=$D42,L$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*EV42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KG42+($F42=\"Detail\")*'Development Budget'!T67","v":263596},{"$f":"AND(M$22>=$D42,M$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*EW42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KH42+($F42=\"Detail\")*'Development Budget'!U67","v":11320},{"$f":"AND(N$22>=$D42,N$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*EX42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KI42+($F42=\"Detail\")*'Development Budget'!V67","v":11320},{"$f":"AND(O$22>=$D42,O$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*EY42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KJ42+($F42=\"Detail\")*'Development Budget'!W67","v":64442.666666666672},{"$f":"AND(P$22>=$D42,P$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*EZ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KK42+($F42=\"Detail\")*'Development Budget'!X67","v":68789.866666666669},{"$f":"AND(Q$22>=$D42,Q$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FA42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KL42+($F42=\"Detail\")*'Development Budget'!Y67","v":61772.866666666669},{"$f":"AND(R$22>=$D42,R$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FB42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KM42+($F42=\"Detail\")*'Development Budget'!Z67","v":62892.200000000004},{"$f":"AND(S$22>=$D42,S$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FC42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KN42+($F42=\"Detail\")*'Development Budget'!AA67","v":89357.2},{"$f":"AND(T$22>=$D42,T$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FD42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KO42+($F42=\"Detail\")*'Development Budget'!AB67","v":60392.200000000004},{"$f":"AND(U$22>=$D42,U$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FE42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KP42+($F42=\"Detail\")*'Development Budget'!AC67","v":21962.75},{"$f":"AND(V$22>=$D42,V$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FF42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KQ42+($F42=\"Detail\")*'Development Budget'!AD67","v":21295.75},{"$f":"AND(W$22>=$D42,W$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FG42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KR42+($F42=\"Detail\")*'Development Budget'!AE67","v":21295.75},{"$f":"AND(X$22>=$D42,X$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FH42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KS42+($F42=\"Detail\")*'Development Budget'!AF67","v":21295.75},{"$f":"AND(Y$22>=$D42,Y$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FI42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KT42+($F42=\"Detail\")*'Development Budget'!AG67","v":16500},{"$f":"AND(Z$22>=$D42,Z$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FJ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KU42+($F42=\"Detail\")*'Development Budget'!AH67","v":16500},{"$f":"AND(AA$22>=$D42,AA$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FK42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KV42+($F42=\"Detail\")*'Development Budget'!AI67","v":16500},{"$f":"AND(AB$22>=$D42,AB$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FL42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KW42+($F42=\"Detail\")*'Development Budget'!AJ67","v":16500},{"$f":"AND(AC$22>=$D42,AC$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FM42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KX42+($F42=\"Detail\")*'Development Budget'!AK67","v":16500},{"$f":"AND(AD$22>=$D42,AD$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FN42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KY42+($F42=\"Detail\")*'Development Budget'!AL67","v":16500},{"$f":"AND(AE$22>=$D42,AE$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FO42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*KZ42+($F42=\"Detail\")*'Development Budget'!AM67","v":16500},{"$f":"AND(AF$22>=$D42,AF$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FP42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LA42+($F42=\"Detail\")*'Development Budget'!AN67","v":16500},{"$f":"AND(AG$22>=$D42,AG$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FQ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LB42+($F42=\"Detail\")*'Development Budget'!AO67","v":16500},{"$f":"AND(AH$22>=$D42,AH$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FR42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LC42+($F42=\"Detail\")*'Development Budget'!AP67","v":16500},{"$f":"AND(AI$22>=$D42,AI$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FS42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LD42+($F42=\"Detail\")*'Development Budget'!AQ67","v":16500},{"$f":"AND(AJ$22>=$D42,AJ$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FT42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LE42+($F42=\"Detail\")*'Development Budget'!AR67","v":16500},{"$f":"AND(AK$22>=$D42,AK$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FU42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LF42+($F42=\"Detail\")*'Development Budget'!AS67","v":16500},{"$f":"AND(AL$22>=$D42,AL$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FV42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LG42+($F42=\"Detail\")*'Development Budget'!AT67","v":16500},{"$f":"AND(AM$22>=$D42,AM$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FW42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LH42+($F42=\"Detail\")*'Development Budget'!AU67","v":0},{"$f":"AND(AN$22>=$D42,AN$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FX42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LI42+($F42=\"Detail\")*'Development Budget'!AV67","v":0},{"$f":"AND(AO$22>=$D42,AO$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FY42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LJ42+($F42=\"Detail\")*'Development Budget'!AW67","v":0},{"$f":"AND(AP$22>=$D42,AP$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*FZ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LK42+($F42=\"Detail\")*'Development Budget'!AX67","v":0},{"$f":"AND(AQ$22>=$D42,AQ$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GA42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LL42+($F42=\"Detail\")*'Development Budget'!AY67","v":0},{"$f":"AND(AR$22>=$D42,AR$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GB42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LM42+($F42=\"Detail\")*'Development Budget'!AZ67","v":0},{"$f":"AND(AS$22>=$D42,AS$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GC42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LN42+($F42=\"Detail\")*'Development Budget'!BA67","v":0},{"$f":"AND(AT$22>=$D42,AT$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GD42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LO42+($F42=\"Detail\")*'Development Budget'!BB67","v":0},{"$f":"AND(AU$22>=$D42,AU$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GE42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LP42+($F42=\"Detail\")*'Development Budget'!BC67","v":0},{"$f":"AND(AV$22>=$D42,AV$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GF42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LQ42+($F42=\"Detail\")*'Development Budget'!BD67","v":0},{"$f":"AND(AW$22>=$D42,AW$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GG42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LR42+($F42=\"Detail\")*'Development Budget'!BE67","v":0},{"$f":"AND(AX$22>=$D42,AX$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GH42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LS42+($F42=\"Detail\")*'Development Budget'!BF67","v":0},{"$f":"AND(AY$22>=$D42,AY$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GI42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LT42+($F42=\"Detail\")*'Development Budget'!BG67","v":0},{"$f":"AND(AZ$22>=$D42,AZ$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GJ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LU42+($F42=\"Detail\")*'Development Budget'!BH67","v":0},{"$f":"AND(BA$22>=$D42,BA$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GK42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LV42+($F42=\"Detail\")*'Development Budget'!BI67","v":0},{"$f":"AND(BB$22>=$D42,BB$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GL42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LW42+($F42=\"Detail\")*'Development Budget'!BJ67","v":0},{"$f":"AND(BC$22>=$D42,BC$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GM42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LX42+($F42=\"Detail\")*'Development Budget'!BK67","v":0},{"$f":"AND(BD$22>=$D42,BD$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GN42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LY42+($F42=\"Detail\")*'Development Budget'!BL67","v":0},{"$f":"AND(BE$22>=$D42,BE$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GO42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*LZ42+($F42=\"Detail\")*'Development Budget'!BM67","v":0},{"$f":"AND(BF$22>=$D42,BF$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GP42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MA42+($F42=\"Detail\")*'Development Budget'!BN67","v":0},{"$f":"AND(BG$22>=$D42,BG$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GQ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MB42+($F42=\"Detail\")*'Development Budget'!BO67","v":0},{"$f":"AND(BH$22>=$D42,BH$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GR42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MC42+($F42=\"Detail\")*'Development Budget'!BP67","v":0},{"$f":"AND(BI$22>=$D42,BI$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GS42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MD42+($F42=\"Detail\")*'Development Budget'!BQ67","v":0},{"$f":"AND(BJ$22>=$D42,BJ$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GT42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*ME42+($F42=\"Detail\")*'Development Budget'!BR67","v":0},{"$f":"AND(BK$22>=$D42,BK$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GU42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MF42+($F42=\"Detail\")*'Development Budget'!BS67","v":0},{"$f":"AND(BL$22>=$D42,BL$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GV42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MG42+($F42=\"Detail\")*'Development Budget'!BT67","v":0},{"$f":"AND(BM$22>=$D42,BM$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GW42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MH42+($F42=\"Detail\")*'Development Budget'!BU67","v":0},{"$f":"AND(BN$22>=$D42,BN$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GX42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MI42+($F42=\"Detail\")*'Development Budget'!BV67","v":0},{"$f":"AND(BO$22>=$D42,BO$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GY42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MJ42+($F42=\"Detail\")*'Development Budget'!BW67","v":0},{"$f":"AND(BP$22>=$D42,BP$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*GZ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MK42+($F42=\"Detail\")*'Development Budget'!BX67","v":0},{"$f":"AND(BQ$22>=$D42,BQ$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HA42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*ML42+($F42=\"Detail\")*'Development Budget'!BY67","v":0},{"$f":"AND(BR$22>=$D42,BR$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HB42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MM42+($F42=\"Detail\")*'Development Budget'!BZ67","v":0},{"$f":"AND(BS$22>=$D42,BS$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HC42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MN42+($F42=\"Detail\")*'Development Budget'!CA67","v":0},{"$f":"AND(BT$22>=$D42,BT$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HD42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MO42+($F42=\"Detail\")*'Development Budget'!CB67","v":0},{"$f":"AND(BU$22>=$D42,BU$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HE42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MP42+($F42=\"Detail\")*'Development Budget'!CC67","v":0},{"$f":"AND(BV$22>=$D42,BV$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HF42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MQ42+($F42=\"Detail\")*'Development Budget'!CD67","v":0},{"$f":"AND(BW$22>=$D42,BW$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HG42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MR42+($F42=\"Detail\")*'Development Budget'!CE67","v":0},{"$f":"AND(BX$22>=$D42,BX$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HH42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MS42+($F42=\"Detail\")*'Development Budget'!CF67","v":0},{"$f":"AND(BY$22>=$D42,BY$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HI42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MT42+($F42=\"Detail\")*'Development Budget'!CG67","v":0},{"$f":"AND(BZ$22>=$D42,BZ$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HJ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MU42+($F42=\"Detail\")*'Development Budget'!CH67","v":0},{"$f":"AND(CA$22>=$D42,CA$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HK42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MV42+($F42=\"Detail\")*'Development Budget'!CI67","v":0},{"$f":"AND(CB$22>=$D42,CB$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HL42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MW42+($F42=\"Detail\")*'Development Budget'!CJ67","v":0},{"$f":"AND(CC$22>=$D42,CC$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HM42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MX42+($F42=\"Detail\")*'Development Budget'!CK67","v":0},{"$f":"AND(CD$22>=$D42,CD$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HN42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MY42+($F42=\"Detail\")*'Development Budget'!CL67","v":0},{"$f":"AND(CE$22>=$D42,CE$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HO42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*MZ42+($F42=\"Detail\")*'Development Budget'!CM67","v":0},{"$f":"AND(CF$22>=$D42,CF$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HP42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NA42+($F42=\"Detail\")*'Development Budget'!CN67","v":0},{"$f":"AND(CG$22>=$D42,CG$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HQ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NB42+($F42=\"Detail\")*'Development Budget'!CO67","v":0},{"$f":"AND(CH$22>=$D42,CH$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HR42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NC42+($F42=\"Detail\")*'Development Budget'!CP67","v":0},{"$f":"AND(CI$22>=$D42,CI$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HS42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*ND42+($F42=\"Detail\")*'Development Budget'!CQ67","v":0},{"$f":"AND(CJ$22>=$D42,CJ$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HT42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NE42+($F42=\"Detail\")*'Development Budget'!CR67","v":0},{"$f":"AND(CK$22>=$D42,CK$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HU42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NF42+($F42=\"Detail\")*'Development Budget'!CS67","v":0},{"$f":"AND(CL$22>=$D42,CL$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HV42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NG42+($F42=\"Detail\")*'Development Budget'!CT67","v":0},{"$f":"AND(CM$22>=$D42,CM$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HW42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NH42+($F42=\"Detail\")*'Development Budget'!CU67","v":0},{"$f":"AND(CN$22>=$D42,CN$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HX42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NI42+($F42=\"Detail\")*'Development Budget'!CV67","v":0},{"$f":"AND(CO$22>=$D42,CO$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HY42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NJ42+($F42=\"Detail\")*'Development Budget'!CW67","v":0},{"$f":"AND(CP$22>=$D42,CP$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*HZ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NK42+($F42=\"Detail\")*'Development Budget'!CX67","v":0},{"$f":"AND(CQ$22>=$D42,CQ$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IA42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NL42+($F42=\"Detail\")*'Development Budget'!CY67","v":0},{"$f":"AND(CR$22>=$D42,CR$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IB42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NM42+($F42=\"Detail\")*'Development Budget'!CZ67","v":0},{"$f":"AND(CS$22>=$D42,CS$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IC42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NN42+($F42=\"Detail\")*'Development Budget'!DA67","v":0},{"$f":"AND(CT$22>=$D42,CT$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*ID42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NO42+($F42=\"Detail\")*'Development Budget'!DB67","v":0},{"$f":"AND(CU$22>=$D42,CU$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IE42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NP42+($F42=\"Detail\")*'Development Budget'!DC67","v":0},{"$f":"AND(CV$22>=$D42,CV$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IF42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NQ42+($F42=\"Detail\")*'Development Budget'!DD67","v":0},{"$f":"AND(CW$22>=$D42,CW$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IG42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NR42+($F42=\"Detail\")*'Development Budget'!DE67","v":0},{"$f":"AND(CX$22>=$D42,CX$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IH42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NS42+($F42=\"Detail\")*'Development Budget'!DF67","v":0},{"$f":"AND(CY$22>=$D42,CY$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*II42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NT42+($F42=\"Detail\")*'Development Budget'!DG67","v":0},{"$f":"AND(CZ$22>=$D42,CZ$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IJ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NU42+($F42=\"Detail\")*'Development Budget'!DH67","v":0},{"$f":"AND(DA$22>=$D42,DA$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IK42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NV42+($F42=\"Detail\")*'Development Budget'!DI67","v":0},{"$f":"AND(DB$22>=$D42,DB$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IL42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NW42+($F42=\"Detail\")*'Development Budget'!DJ67","v":0},{"$f":"AND(DC$22>=$D42,DC$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IM42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NX42+($F42=\"Detail\")*'Development Budget'!DK67","v":0},{"$f":"AND(DD$22>=$D42,DD$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IN42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NY42+($F42=\"Detail\")*'Development Budget'!DL67","v":0},{"$f":"AND(DE$22>=$D42,DE$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IO42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*NZ42+($F42=\"Detail\")*'Development Budget'!DM67","v":0},{"$f":"AND(DF$22>=$D42,DF$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IP42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OA42+($F42=\"Detail\")*'Development Budget'!DN67","v":0},{"$f":"AND(DG$22>=$D42,DG$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IQ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OB42+($F42=\"Detail\")*'Development Budget'!DO67","v":0},{"$f":"AND(DH$22>=$D42,DH$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IR42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OC42+($F42=\"Detail\")*'Development Budget'!DP67","v":0},{"$f":"AND(DI$22>=$D42,DI$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IS42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OD42+($F42=\"Detail\")*'Development Budget'!DQ67","v":0},{"$f":"AND(DJ$22>=$D42,DJ$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IT42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OE42+($F42=\"Detail\")*'Development Budget'!DR67","v":0},{"$f":"AND(DK$22>=$D42,DK$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IU42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OF42+($F42=\"Detail\")*'Development Budget'!DS67","v":0},{"$f":"AND(DL$22>=$D42,DL$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IV42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OG42+($F42=\"Detail\")*'Development Budget'!DT67","v":0},{"$f":"AND(DM$22>=$D42,DM$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IW42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OH42+($F42=\"Detail\")*'Development Budget'!DU67","v":0},{"$f":"AND(DN$22>=$D42,DN$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IX42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OI42+($F42=\"Detail\")*'Development Budget'!DV67","v":0},{"$f":"AND(DO$22>=$D42,DO$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IY42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OJ42+($F42=\"Detail\")*'Development Budget'!DW67","v":0},{"$f":"AND(DP$22>=$D42,DP$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*IZ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OK42+($F42=\"Detail\")*'Development Budget'!DX67","v":0},{"$f":"AND(DQ$22>=$D42,DQ$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JA42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OL42+($F42=\"Detail\")*'Development Budget'!DY67","v":0},{"$f":"AND(DR$22>=$D42,DR$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JB42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OM42+($F42=\"Detail\")*'Development Budget'!DZ67","v":0},{"$f":"AND(DS$22>=$D42,DS$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JC42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*ON42+($F42=\"Detail\")*'Development Budget'!EA67","v":0},{"$f":"AND(DT$22>=$D42,DT$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JD42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OO42+($F42=\"Detail\")*'Development Budget'!EB67","v":0},{"$f":"AND(DU$22>=$D42,DU$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JE42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OP42+($F42=\"Detail\")*'Development Budget'!EC67","v":0},{"$f":"AND(DV$22>=$D42,DV$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JF42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OQ42+($F42=\"Detail\")*'Development Budget'!ED67","v":0},{"$f":"AND(DW$22>=$D42,DW$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JG42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OR42+($F42=\"Detail\")*'Development Budget'!EE67","v":0},{"$f":"AND(DX$22>=$D42,DX$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JH42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OS42+($F42=\"Detail\")*'Development Budget'!EF67","v":0},{"$f":"AND(DY$22>=$D42,DY$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JI42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OT42+($F42=\"Detail\")*'Development Budget'!EG67","v":0},{"$f":"AND(DZ$22>=$D42,DZ$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JJ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OU42+($F42=\"Detail\")*'Development Budget'!EH67","v":0},{"$f":"AND(EA$22>=$D42,EA$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JK42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OV42+($F42=\"Detail\")*'Development Budget'!EI67","v":0},{"$f":"AND(EB$22>=$D42,EB$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JL42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OW42+($F42=\"Detail\")*'Development Budget'!EJ67","v":0},{"$f":"AND(EC$22>=$D42,EC$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JM42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OX42+($F42=\"Detail\")*'Development Budget'!EK67","v":0},{"$f":"AND(ED$22>=$D42,ED$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JN42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OY42+($F42=\"Detail\")*'Development Budget'!EL67","v":0},{"$f":"AND(EE$22>=$D42,EE$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JO42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*OZ42+($F42=\"Detail\")*'Development Budget'!EM67","v":0},{"$f":"AND(EF$22>=$D42,EF$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JP42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*PA42+($F42=\"Detail\")*'Development Budget'!EN67","v":0},{"$f":"AND(EG$22>=$D42,EG$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JQ42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*PB42+($F42=\"Detail\")*'Development Budget'!EO67","v":0},{"$f":"AND(EH$22>=$D42,EH$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JR42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*PC42+($F42=\"Detail\")*'Development Budget'!EP67","v":0},{"$f":"AND(EI$22>=$D42,EI$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JS42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*PD42+($F42=\"Detail\")*'Development Budget'!EQ67","v":0},{"$f":"AND(EJ$22>=$D42,EJ$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JT42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*PE42+($F42=\"Detail\")*'Development Budget'!ER67","v":0},{"$f":"AND(EK$22>=$D42,EK$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JU42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*PF42+($F42=\"Detail\")*'Development Budget'!ES67","v":0},{"$f":"AND(EL$22>=$D42,EL$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JV42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*PG42+($F42=\"Detail\")*'Development Budget'!ET67","v":0},{"$f":"AND(EM$22>=$D42,EM$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JW42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*PH42+($F42=\"Detail\")*'Development Budget'!EU67","v":0},{"$f":"AND(EN$22>=$D42,EN$22<=$E42)*($F42=\"Straight-Line\")*($I42/$ES42)+($F42=\"S-Curve\")*JX42+OR($F42=\"Steady Growth\",$F42=\"Steady Decline\")*PI42+($F42=\"Detail\")*'Development Budget'!EV67","v":0},null,{"$f":"I42","v":1010733},{"$f":"INDEX($L$23:$EN$23,1,$D42+1)","v":"2023-05-31"},{"$f":"INDEX($L$23:$EN$23,1,$E42+1)","v":"2025-03-31"},{"$f":"+E42-D42+1","v":23},{"$f":"F42","v":"Detail"},{"$f":"ES42/Scurve_Dist","v":5.75},{"$f":"AND($ET42=\"S-Curve\",EV$23>=$EQ42,EV$23<=$ER42)*(_xlfn.NORM.DIST((YEAR(EV$23)-YEAR($EQ42))*12+MONTH(EV$23)-MONTH($EQ42)+1,$ES42/2,$EU42,TRUE)-_xlfn.NORM.DIST((YEAR(EV$23)-YEAR($EQ42))*12+MONTH(EV$23)-MONTH($EQ42),$ES42/2,$EU42,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES42/2,$EU42,TRUE))*$EP42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET42=\"S-Curve\",FL$23>=$EQ42,FL$23<=$ER42)*(_xlfn.NORM.DIST((YEAR(FL$23)-YEAR($EQ42))*12+MONTH(FL$23)-MONTH($EQ42)+1,$ES42/2,$EU42,TRUE)-_xlfn.NORM.DIST((YEAR(FL$23)-YEAR($EQ42))*12+MONTH(FL$23)-MONTH($EQ42),$ES42/2,$EU42,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES42/2,$EU42,TRUE))*$EP42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET42=\"S-Curve\",GB$23>=$EQ42,GB$23<=$ER42)*(_xlfn.NORM.DIST((YEAR(GB$23)-YEAR($EQ42))*12+MONTH(GB$23)-MONTH($EQ42)+1,$ES42/2,$EU42,TRUE)-_xlfn.NORM.DIST((YEAR(GB$23)-YEAR($EQ42))*12+MONTH(GB$23)-MONTH($EQ42),$ES42/2,$EU42,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES42/2,$EU42,TRUE))*$EP42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET42=\"S-Curve\",GR$23>=$EQ42,GR$23<=$ER42)*(_xlfn.NORM.DIST((YEAR(GR$23)-YEAR($EQ42))*12+MONTH(GR$23)-MONTH($EQ42)+1,$ES42/2,$EU42,TRUE)-_xlfn.NORM.DIST((YEAR(GR$23)-YEAR($EQ42))*12+MONTH(GR$23)-MONTH($EQ42),$ES42/2,$EU42,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES42/2,$EU42,TRUE))*$EP42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET42=\"S-Curve\",HH$23>=$EQ42,HH$23<=$ER42)*(_xlfn.NORM.DIST((YEAR(HH$23)-YEAR($EQ42))*12+MONTH(HH$23)-MONTH($EQ42)+1,$ES42/2,$EU42,TRUE)-_xlfn.NORM.DIST((YEAR(HH$23)-YEAR($EQ42))*12+MONTH(HH$23)-MONTH($EQ42),$ES42/2,$EU42,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES42/2,$EU42,TRUE))*$EP42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET42=\"S-Curve\",HX$23>=$EQ42,HX$23<=$ER42)*(_xlfn.NORM.DIST((YEAR(HX$23)-YEAR($EQ42))*12+MONTH(HX$23)-MONTH($EQ42)+1,$ES42/2,$EU42,TRUE)-_xlfn.NORM.DIST((YEAR(HX$23)-YEAR($EQ42))*12+MONTH(HX$23)-MONTH($EQ42),$ES42/2,$EU42,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES42/2,$EU42,TRUE))*$EP42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET42=\"S-Curve\",IN$23>=$EQ42,IN$23<=$ER42)*(_xlfn.NORM.DIST((YEAR(IN$23)-YEAR($EQ42))*12+MONTH(IN$23)-MONTH($EQ42)+1,$ES42/2,$EU42,TRUE)-_xlfn.NORM.DIST((YEAR(IN$23)-YEAR($EQ42))*12+MONTH(IN$23)-MONTH($EQ42),$ES42/2,$EU42,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES42/2,$EU42,TRUE))*$EP42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET42=\"S-Curve\",JD$23>=$EQ42,JD$23<=$ER42)*(_xlfn.NORM.DIST((YEAR(JD$23)-YEAR($EQ42))*12+MONTH(JD$23)-MONTH($EQ42)+1,$ES42/2,$EU42,TRUE)-_xlfn.NORM.DIST((YEAR(JD$23)-YEAR($EQ42))*12+MONTH(JD$23)-MONTH($EQ42),$ES42/2,$EU42,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES42/2,$EU42,TRUE))*$EP42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($ET42=\"S-Curve\",JT$23>=$EQ42,JT$23<=$ER42)*(_xlfn.NORM.DIST((YEAR(JT$23)-YEAR($EQ42))*12+MONTH(JT$23)-MONTH($EQ42)+1,$ES42/2,$EU42,TRUE)-_xlfn.NORM.DIST((YEAR(JT$23)-YEAR($EQ42))*12+MONTH(JT$23)-MONTH($EQ42),$ES42/2,$EU42,TRUE))/(1-2*_xlfn.NORM.DIST(0,$ES42/2,$EU42,TRUE))*$EP42","v":0},0,0,0,0,null,null,"Architectural & Engineering",null,{"$f":"D42","v":0},{"$f":"E42","v":22},23,{"$f":"I42","v":1010733},{"$f":"AND(KG$22>=$KC42,KG$22<=$KD42)*(IF($F42=\"Steady Growth\",KG$22-$KC42,$KD42-KG$22)+1)/($KE42*($KE42+1)/2)*$KF42","v":84227.75},80565.673913043473,76903.59782608696,73241.521739130432,69579.445652173919,65917.369565217392,62255.293478260872,58593.217391304352,54931.141304347824,51269.065217391304,{"$f":"AND(KQ$22>=$KC42,KQ$22<=$KD42)*(IF($F42=\"Steady Growth\",KQ$22-$KC42,$KD42-KQ$22)+1)/($KE42*($KE42+1)/2)*$KF42","v":47606.989130434784},43944.913043478256,40282.836956521736,36620.760869565216,32958.684782608696,29296.608695652176,25634.532608695652,21972.456521739128,18310.380434782608,14648.304347826088,{"$f":"AND(LA$22>=$KC42,LA$22<=$KD42)*(IF($F42=\"Steady Growth\",LA$22-$KC42,$KD42-LA$22)+1)/($KE42*($KE42+1)/2)*$KF42","v":10986.228260869564},7324.152173913044,3662.076086956522,0,0,0,0,0,0,0,{"$f":"AND(LK$22>=$KC42,LK$22<=$KD42)*(IF($F42=\"Steady Growth\",LK$22-$KC42,$KD42-LK$22)+1)/($KE42*($KE42+1)/2)*$KF42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(LU$22>=$KC42,LU$22<=$KD42)*(IF($F42=\"Steady Growth\",LU$22-$KC42,$KD42-LU$22)+1)/($KE42*($KE42+1)/2)*$KF42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(ME$22>=$KC42,ME$22<=$KD42)*(IF($F42=\"Steady Growth\",ME$22-$KC42,$KD42-ME$22)+1)/($KE42*($KE42+1)/2)*$KF42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(MO$22>=$KC42,MO$22<=$KD42)*(IF($F42=\"Steady Growth\",MO$22-$KC42,$KD42-MO$22)+1)/($KE42*($KE42+1)/2)*$KF42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(MY$22>=$KC42,MY$22<=$KD42)*(IF($F42=\"Steady Growth\",MY$22-$KC42,$KD42-MY$22)+1)/($KE42*($KE42+1)/2)*$KF42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(NI$22>=$KC42,NI$22<=$KD42)*(IF($F42=\"Steady Growth\",NI$22-$KC42,$KD42-NI$22)+1)/($KE42*($KE42+1)/2)*$KF42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(NS$22>=$KC42,NS$22<=$KD42)*(IF($F42=\"Steady Growth\",NS$22-$KC42,$KD42-NS$22)+1)/($KE42*($KE42+1)/2)*$KF42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(OC$22>=$KC42,OC$22<=$KD42)*(IF($F42=\"Steady Growth\",OC$22-$KC42,$KD42-OC$22)+1)/($KE42*($KE42+1)/2)*$KF42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(OM$22>=$KC42,OM$22<=$KD42)*(IF($F42=\"Steady Growth\",OM$22-$KC42,$KD42-OM$22)+1)/($KE42*($KE42+1)/2)*$KF42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(OW$22>=$KC42,OW$22<=$KD42)*(IF($F42=\"Steady Growth\",OW$22-$KC42,$KD42-OW$22)+1)/($KE42*($KE42+1)/2)*$KF42","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B69","v":"Legal Costs"},null,0,4,"Detail",{"$f":"I43/$E$18","v":1.1513157894736843},1346.1538461538462,{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D77,'Development Budget'!G77)","v":70000},null,"",{"$f":"AND(L$22>=$D43,L$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*EV43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KG43+($F43=\"Detail\")*'Development Budget'!T77","v":22297},{"$f":"AND(M$22>=$D43,M$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*EW43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KH43+($F43=\"Detail\")*'Development Budget'!U77","v":0},{"$f":"AND(N$22>=$D43,N$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*EX43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KI43+($F43=\"Detail\")*'Development Budget'!V77","v":9868},{"$f":"AND(O$22>=$D43,O$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*EY43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KJ43+($F43=\"Detail\")*'Development Budget'!W77","v":21417.5},{"$f":"AND(P$22>=$D43,P$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*EZ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KK43+($F43=\"Detail\")*'Development Budget'!X77","v":16417.5},{"$f":"AND(Q$22>=$D43,Q$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FA43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KL43+($F43=\"Detail\")*'Development Budget'!Y77","v":0},{"$f":"AND(R$22>=$D43,R$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FB43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KM43+($F43=\"Detail\")*'Development Budget'!Z77","v":0},{"$f":"AND(S$22>=$D43,S$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FC43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KN43+($F43=\"Detail\")*'Development Budget'!AA77","v":0},{"$f":"AND(T$22>=$D43,T$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FD43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KO43+($F43=\"Detail\")*'Development Budget'!AB77","v":0},{"$f":"AND(U$22>=$D43,U$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FE43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KP43+($F43=\"Detail\")*'Development Budget'!AC77","v":0},{"$f":"AND(V$22>=$D43,V$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FF43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KQ43+($F43=\"Detail\")*'Development Budget'!AD77","v":0},{"$f":"AND(W$22>=$D43,W$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FG43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KR43+($F43=\"Detail\")*'Development Budget'!AE77","v":0},{"$f":"AND(X$22>=$D43,X$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FH43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KS43+($F43=\"Detail\")*'Development Budget'!AF77","v":0},{"$f":"AND(Y$22>=$D43,Y$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FI43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KT43+($F43=\"Detail\")*'Development Budget'!AG77","v":0},{"$f":"AND(Z$22>=$D43,Z$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FJ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KU43+($F43=\"Detail\")*'Development Budget'!AH77","v":0},{"$f":"AND(AA$22>=$D43,AA$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FK43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KV43+($F43=\"Detail\")*'Development Budget'!AI77","v":0},{"$f":"AND(AB$22>=$D43,AB$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FL43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KW43+($F43=\"Detail\")*'Development Budget'!AJ77","v":0},{"$f":"AND(AC$22>=$D43,AC$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FM43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KX43+($F43=\"Detail\")*'Development Budget'!AK77","v":0},{"$f":"AND(AD$22>=$D43,AD$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FN43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KY43+($F43=\"Detail\")*'Development Budget'!AL77","v":0},{"$f":"AND(AE$22>=$D43,AE$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FO43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*KZ43+($F43=\"Detail\")*'Development Budget'!AM77","v":0},{"$f":"AND(AF$22>=$D43,AF$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FP43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LA43+($F43=\"Detail\")*'Development Budget'!AN77","v":0},{"$f":"AND(AG$22>=$D43,AG$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FQ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LB43+($F43=\"Detail\")*'Development Budget'!AO77","v":0},{"$f":"AND(AH$22>=$D43,AH$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FR43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LC43+($F43=\"Detail\")*'Development Budget'!AP77","v":0},{"$f":"AND(AI$22>=$D43,AI$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FS43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LD43+($F43=\"Detail\")*'Development Budget'!AQ77","v":0},{"$f":"AND(AJ$22>=$D43,AJ$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FT43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LE43+($F43=\"Detail\")*'Development Budget'!AR77","v":0},{"$f":"AND(AK$22>=$D43,AK$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FU43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LF43+($F43=\"Detail\")*'Development Budget'!AS77","v":0},{"$f":"AND(AL$22>=$D43,AL$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FV43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LG43+($F43=\"Detail\")*'Development Budget'!AT77","v":0},{"$f":"AND(AM$22>=$D43,AM$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FW43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LH43+($F43=\"Detail\")*'Development Budget'!AU77","v":0},{"$f":"AND(AN$22>=$D43,AN$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FX43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LI43+($F43=\"Detail\")*'Development Budget'!AV77","v":0},{"$f":"AND(AO$22>=$D43,AO$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FY43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LJ43+($F43=\"Detail\")*'Development Budget'!AW77","v":0},{"$f":"AND(AP$22>=$D43,AP$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*FZ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LK43+($F43=\"Detail\")*'Development Budget'!AX77","v":0},{"$f":"AND(AQ$22>=$D43,AQ$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GA43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LL43+($F43=\"Detail\")*'Development Budget'!AY77","v":0},{"$f":"AND(AR$22>=$D43,AR$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GB43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LM43+($F43=\"Detail\")*'Development Budget'!AZ77","v":0},{"$f":"AND(AS$22>=$D43,AS$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GC43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LN43+($F43=\"Detail\")*'Development Budget'!BA77","v":0},{"$f":"AND(AT$22>=$D43,AT$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GD43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LO43+($F43=\"Detail\")*'Development Budget'!BB77","v":0},{"$f":"AND(AU$22>=$D43,AU$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GE43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LP43+($F43=\"Detail\")*'Development Budget'!BC77","v":0},{"$f":"AND(AV$22>=$D43,AV$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GF43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LQ43+($F43=\"Detail\")*'Development Budget'!BD77","v":0},{"$f":"AND(AW$22>=$D43,AW$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GG43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LR43+($F43=\"Detail\")*'Development Budget'!BE77","v":0},{"$f":"AND(AX$22>=$D43,AX$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GH43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LS43+($F43=\"Detail\")*'Development Budget'!BF77","v":0},{"$f":"AND(AY$22>=$D43,AY$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GI43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LT43+($F43=\"Detail\")*'Development Budget'!BG77","v":0},{"$f":"AND(AZ$22>=$D43,AZ$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GJ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LU43+($F43=\"Detail\")*'Development Budget'!BH77","v":0},{"$f":"AND(BA$22>=$D43,BA$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GK43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LV43+($F43=\"Detail\")*'Development Budget'!BI77","v":0},{"$f":"AND(BB$22>=$D43,BB$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GL43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LW43+($F43=\"Detail\")*'Development Budget'!BJ77","v":0},{"$f":"AND(BC$22>=$D43,BC$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GM43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LX43+($F43=\"Detail\")*'Development Budget'!BK77","v":0},{"$f":"AND(BD$22>=$D43,BD$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GN43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LY43+($F43=\"Detail\")*'Development Budget'!BL77","v":0},{"$f":"AND(BE$22>=$D43,BE$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GO43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*LZ43+($F43=\"Detail\")*'Development Budget'!BM77","v":0},{"$f":"AND(BF$22>=$D43,BF$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GP43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MA43+($F43=\"Detail\")*'Development Budget'!BN77","v":0},{"$f":"AND(BG$22>=$D43,BG$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GQ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MB43+($F43=\"Detail\")*'Development Budget'!BO77","v":0},{"$f":"AND(BH$22>=$D43,BH$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GR43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MC43+($F43=\"Detail\")*'Development Budget'!BP77","v":0},{"$f":"AND(BI$22>=$D43,BI$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GS43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MD43+($F43=\"Detail\")*'Development Budget'!BQ77","v":0},{"$f":"AND(BJ$22>=$D43,BJ$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GT43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*ME43+($F43=\"Detail\")*'Development Budget'!BR77","v":0},{"$f":"AND(BK$22>=$D43,BK$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GU43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MF43+($F43=\"Detail\")*'Development Budget'!BS77","v":0},{"$f":"AND(BL$22>=$D43,BL$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GV43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MG43+($F43=\"Detail\")*'Development Budget'!BT77","v":0},{"$f":"AND(BM$22>=$D43,BM$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GW43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MH43+($F43=\"Detail\")*'Development Budget'!BU77","v":0},{"$f":"AND(BN$22>=$D43,BN$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GX43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MI43+($F43=\"Detail\")*'Development Budget'!BV77","v":0},{"$f":"AND(BO$22>=$D43,BO$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GY43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MJ43+($F43=\"Detail\")*'Development Budget'!BW77","v":0},{"$f":"AND(BP$22>=$D43,BP$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*GZ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MK43+($F43=\"Detail\")*'Development Budget'!BX77","v":0},{"$f":"AND(BQ$22>=$D43,BQ$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HA43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*ML43+($F43=\"Detail\")*'Development Budget'!BY77","v":0},{"$f":"AND(BR$22>=$D43,BR$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HB43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MM43+($F43=\"Detail\")*'Development Budget'!BZ77","v":0},{"$f":"AND(BS$22>=$D43,BS$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HC43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MN43+($F43=\"Detail\")*'Development Budget'!CA77","v":0},{"$f":"AND(BT$22>=$D43,BT$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HD43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MO43+($F43=\"Detail\")*'Development Budget'!CB77","v":0},{"$f":"AND(BU$22>=$D43,BU$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HE43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MP43+($F43=\"Detail\")*'Development Budget'!CC77","v":0},{"$f":"AND(BV$22>=$D43,BV$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HF43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MQ43+($F43=\"Detail\")*'Development Budget'!CD77","v":0},{"$f":"AND(BW$22>=$D43,BW$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HG43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MR43+($F43=\"Detail\")*'Development Budget'!CE77","v":0},{"$f":"AND(BX$22>=$D43,BX$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HH43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MS43+($F43=\"Detail\")*'Development Budget'!CF77","v":0},{"$f":"AND(BY$22>=$D43,BY$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HI43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MT43+($F43=\"Detail\")*'Development Budget'!CG77","v":0},{"$f":"AND(BZ$22>=$D43,BZ$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HJ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MU43+($F43=\"Detail\")*'Development Budget'!CH77","v":0},{"$f":"AND(CA$22>=$D43,CA$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HK43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MV43+($F43=\"Detail\")*'Development Budget'!CI77","v":0},{"$f":"AND(CB$22>=$D43,CB$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HL43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MW43+($F43=\"Detail\")*'Development Budget'!CJ77","v":0},{"$f":"AND(CC$22>=$D43,CC$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HM43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MX43+($F43=\"Detail\")*'Development Budget'!CK77","v":0},{"$f":"AND(CD$22>=$D43,CD$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HN43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MY43+($F43=\"Detail\")*'Development Budget'!CL77","v":0},{"$f":"AND(CE$22>=$D43,CE$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HO43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*MZ43+($F43=\"Detail\")*'Development Budget'!CM77","v":0},{"$f":"AND(CF$22>=$D43,CF$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HP43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NA43+($F43=\"Detail\")*'Development Budget'!CN77","v":0},{"$f":"AND(CG$22>=$D43,CG$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HQ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NB43+($F43=\"Detail\")*'Development Budget'!CO77","v":0},{"$f":"AND(CH$22>=$D43,CH$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HR43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NC43+($F43=\"Detail\")*'Development Budget'!CP77","v":0},{"$f":"AND(CI$22>=$D43,CI$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HS43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*ND43+($F43=\"Detail\")*'Development Budget'!CQ77","v":0},{"$f":"AND(CJ$22>=$D43,CJ$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HT43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NE43+($F43=\"Detail\")*'Development Budget'!CR77","v":0},{"$f":"AND(CK$22>=$D43,CK$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HU43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NF43+($F43=\"Detail\")*'Development Budget'!CS77","v":0},{"$f":"AND(CL$22>=$D43,CL$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HV43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NG43+($F43=\"Detail\")*'Development Budget'!CT77","v":0},{"$f":"AND(CM$22>=$D43,CM$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HW43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NH43+($F43=\"Detail\")*'Development Budget'!CU77","v":0},{"$f":"AND(CN$22>=$D43,CN$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HX43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NI43+($F43=\"Detail\")*'Development Budget'!CV77","v":0},{"$f":"AND(CO$22>=$D43,CO$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HY43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NJ43+($F43=\"Detail\")*'Development Budget'!CW77","v":0},{"$f":"AND(CP$22>=$D43,CP$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*HZ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NK43+($F43=\"Detail\")*'Development Budget'!CX77","v":0},{"$f":"AND(CQ$22>=$D43,CQ$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IA43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NL43+($F43=\"Detail\")*'Development Budget'!CY77","v":0},{"$f":"AND(CR$22>=$D43,CR$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IB43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NM43+($F43=\"Detail\")*'Development Budget'!CZ77","v":0},{"$f":"AND(CS$22>=$D43,CS$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IC43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NN43+($F43=\"Detail\")*'Development Budget'!DA77","v":0},{"$f":"AND(CT$22>=$D43,CT$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*ID43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NO43+($F43=\"Detail\")*'Development Budget'!DB77","v":0},{"$f":"AND(CU$22>=$D43,CU$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IE43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NP43+($F43=\"Detail\")*'Development Budget'!DC77","v":0},{"$f":"AND(CV$22>=$D43,CV$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IF43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NQ43+($F43=\"Detail\")*'Development Budget'!DD77","v":0},{"$f":"AND(CW$22>=$D43,CW$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IG43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NR43+($F43=\"Detail\")*'Development Budget'!DE77","v":0},{"$f":"AND(CX$22>=$D43,CX$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IH43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NS43+($F43=\"Detail\")*'Development Budget'!DF77","v":0},{"$f":"AND(CY$22>=$D43,CY$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*II43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NT43+($F43=\"Detail\")*'Development Budget'!DG77","v":0},{"$f":"AND(CZ$22>=$D43,CZ$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IJ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NU43+($F43=\"Detail\")*'Development Budget'!DH77","v":0},{"$f":"AND(DA$22>=$D43,DA$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IK43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NV43+($F43=\"Detail\")*'Development Budget'!DI77","v":0},{"$f":"AND(DB$22>=$D43,DB$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IL43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NW43+($F43=\"Detail\")*'Development Budget'!DJ77","v":0},{"$f":"AND(DC$22>=$D43,DC$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IM43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NX43+($F43=\"Detail\")*'Development Budget'!DK77","v":0},{"$f":"AND(DD$22>=$D43,DD$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IN43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NY43+($F43=\"Detail\")*'Development Budget'!DL77","v":0},{"$f":"AND(DE$22>=$D43,DE$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IO43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*NZ43+($F43=\"Detail\")*'Development Budget'!DM77","v":0},{"$f":"AND(DF$22>=$D43,DF$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IP43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OA43+($F43=\"Detail\")*'Development Budget'!DN77","v":0},{"$f":"AND(DG$22>=$D43,DG$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IQ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OB43+($F43=\"Detail\")*'Development Budget'!DO77","v":0},{"$f":"AND(DH$22>=$D43,DH$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IR43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OC43+($F43=\"Detail\")*'Development Budget'!DP77","v":0},{"$f":"AND(DI$22>=$D43,DI$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IS43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OD43+($F43=\"Detail\")*'Development Budget'!DQ77","v":0},{"$f":"AND(DJ$22>=$D43,DJ$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IT43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OE43+($F43=\"Detail\")*'Development Budget'!DR77","v":0},{"$f":"AND(DK$22>=$D43,DK$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IU43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OF43+($F43=\"Detail\")*'Development Budget'!DS77","v":0},{"$f":"AND(DL$22>=$D43,DL$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IV43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OG43+($F43=\"Detail\")*'Development Budget'!DT77","v":0},{"$f":"AND(DM$22>=$D43,DM$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IW43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OH43+($F43=\"Detail\")*'Development Budget'!DU77","v":0},{"$f":"AND(DN$22>=$D43,DN$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IX43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OI43+($F43=\"Detail\")*'Development Budget'!DV77","v":0},{"$f":"AND(DO$22>=$D43,DO$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IY43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OJ43+($F43=\"Detail\")*'Development Budget'!DW77","v":0},{"$f":"AND(DP$22>=$D43,DP$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*IZ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OK43+($F43=\"Detail\")*'Development Budget'!DX77","v":0},{"$f":"AND(DQ$22>=$D43,DQ$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JA43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OL43+($F43=\"Detail\")*'Development Budget'!DY77","v":0},{"$f":"AND(DR$22>=$D43,DR$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JB43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OM43+($F43=\"Detail\")*'Development Budget'!DZ77","v":0},{"$f":"AND(DS$22>=$D43,DS$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JC43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*ON43+($F43=\"Detail\")*'Development Budget'!EA77","v":0},{"$f":"AND(DT$22>=$D43,DT$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JD43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OO43+($F43=\"Detail\")*'Development Budget'!EB77","v":0},{"$f":"AND(DU$22>=$D43,DU$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JE43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OP43+($F43=\"Detail\")*'Development Budget'!EC77","v":0},{"$f":"AND(DV$22>=$D43,DV$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JF43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OQ43+($F43=\"Detail\")*'Development Budget'!ED77","v":0},{"$f":"AND(DW$22>=$D43,DW$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JG43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OR43+($F43=\"Detail\")*'Development Budget'!EE77","v":0},{"$f":"AND(DX$22>=$D43,DX$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JH43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OS43+($F43=\"Detail\")*'Development Budget'!EF77","v":0},{"$f":"AND(DY$22>=$D43,DY$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JI43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OT43+($F43=\"Detail\")*'Development Budget'!EG77","v":0},{"$f":"AND(DZ$22>=$D43,DZ$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JJ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OU43+($F43=\"Detail\")*'Development Budget'!EH77","v":0},{"$f":"AND(EA$22>=$D43,EA$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JK43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OV43+($F43=\"Detail\")*'Development Budget'!EI77","v":0},{"$f":"AND(EB$22>=$D43,EB$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JL43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OW43+($F43=\"Detail\")*'Development Budget'!EJ77","v":0},{"$f":"AND(EC$22>=$D43,EC$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JM43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OX43+($F43=\"Detail\")*'Development Budget'!EK77","v":0},{"$f":"AND(ED$22>=$D43,ED$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JN43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OY43+($F43=\"Detail\")*'Development Budget'!EL77","v":0},{"$f":"AND(EE$22>=$D43,EE$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JO43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*OZ43+($F43=\"Detail\")*'Development Budget'!EM77","v":0},{"$f":"AND(EF$22>=$D43,EF$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JP43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*PA43+($F43=\"Detail\")*'Development Budget'!EN77","v":0},{"$f":"AND(EG$22>=$D43,EG$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JQ43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*PB43+($F43=\"Detail\")*'Development Budget'!EO77","v":0},{"$f":"AND(EH$22>=$D43,EH$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JR43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*PC43+($F43=\"Detail\")*'Development Budget'!EP77","v":0},{"$f":"AND(EI$22>=$D43,EI$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JS43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*PD43+($F43=\"Detail\")*'Development Budget'!EQ77","v":0},{"$f":"AND(EJ$22>=$D43,EJ$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JT43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*PE43+($F43=\"Detail\")*'Development Budget'!ER77","v":0},{"$f":"AND(EK$22>=$D43,EK$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JU43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*PF43+($F43=\"Detail\")*'Development Budget'!ES77","v":0},{"$f":"AND(EL$22>=$D43,EL$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JV43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*PG43+($F43=\"Detail\")*'Development Budget'!ET77","v":0},{"$f":"AND(EM$22>=$D43,EM$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JW43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*PH43+($F43=\"Detail\")*'Development Budget'!EU77","v":0},{"$f":"AND(EN$22>=$D43,EN$22<=$E43)*($F43=\"Straight-Line\")*($I43/$ES43)+($F43=\"S-Curve\")*JX43+OR($F43=\"Steady Growth\",$F43=\"Steady Decline\")*PI43+($F43=\"Detail\")*'Development Budget'!EV77","v":0},null,70000,"2023-05-31","2023-09-30",5,"Detail",1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Legal Costs",null,0,4,5,70000,23333.333333333332,18666.666666666668,14000,9333.3333333333339,4666.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B79","v":"Insurance"},null,{"$f":"ROUND((D34*0.75),0)","v":4},{"$f":"ROUND((D34*1.25),0)","v":6},"Straight-Line",5.3453947368421053,6250,{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D88,'Development Budget'!G88)","v":325000},null,"",{"$f":"AND(L$22>=$D44,L$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*EV44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KG44+($F44=\"Detail\")*'Development Budget'!T88","v":0},{"$f":"AND(M$22>=$D44,M$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*EW44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KH44+($F44=\"Detail\")*'Development Budget'!U88","v":0},{"$f":"AND(N$22>=$D44,N$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*EX44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KI44+($F44=\"Detail\")*'Development Budget'!V88","v":0},{"$f":"AND(O$22>=$D44,O$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*EY44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KJ44+($F44=\"Detail\")*'Development Budget'!W88","v":0},{"$f":"AND(P$22>=$D44,P$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*EZ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KK44+($F44=\"Detail\")*'Development Budget'!X88","v":108333.33333333333},{"$f":"AND(Q$22>=$D44,Q$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FA44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KL44+($F44=\"Detail\")*'Development Budget'!Y88","v":108333.33333333333},{"$f":"AND(R$22>=$D44,R$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FB44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KM44+($F44=\"Detail\")*'Development Budget'!Z88","v":108333.33333333333},{"$f":"AND(S$22>=$D44,S$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FC44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KN44+($F44=\"Detail\")*'Development Budget'!AA88","v":0},{"$f":"AND(T$22>=$D44,T$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FD44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KO44+($F44=\"Detail\")*'Development Budget'!AB88","v":0},{"$f":"AND(U$22>=$D44,U$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FE44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KP44+($F44=\"Detail\")*'Development Budget'!AC88","v":0},{"$f":"AND(V$22>=$D44,V$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FF44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KQ44+($F44=\"Detail\")*'Development Budget'!AD88","v":0},{"$f":"AND(W$22>=$D44,W$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FG44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KR44+($F44=\"Detail\")*'Development Budget'!AE88","v":0},{"$f":"AND(X$22>=$D44,X$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FH44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KS44+($F44=\"Detail\")*'Development Budget'!AF88","v":0},{"$f":"AND(Y$22>=$D44,Y$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FI44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KT44+($F44=\"Detail\")*'Development Budget'!AG88","v":0},{"$f":"AND(Z$22>=$D44,Z$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FJ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KU44+($F44=\"Detail\")*'Development Budget'!AH88","v":0},{"$f":"AND(AA$22>=$D44,AA$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FK44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KV44+($F44=\"Detail\")*'Development Budget'!AI88","v":0},{"$f":"AND(AB$22>=$D44,AB$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FL44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KW44+($F44=\"Detail\")*'Development Budget'!AJ88","v":0},{"$f":"AND(AC$22>=$D44,AC$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FM44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KX44+($F44=\"Detail\")*'Development Budget'!AK88","v":0},{"$f":"AND(AD$22>=$D44,AD$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FN44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KY44+($F44=\"Detail\")*'Development Budget'!AL88","v":0},{"$f":"AND(AE$22>=$D44,AE$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FO44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*KZ44+($F44=\"Detail\")*'Development Budget'!AM88","v":0},{"$f":"AND(AF$22>=$D44,AF$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FP44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LA44+($F44=\"Detail\")*'Development Budget'!AN88","v":0},{"$f":"AND(AG$22>=$D44,AG$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FQ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LB44+($F44=\"Detail\")*'Development Budget'!AO88","v":0},{"$f":"AND(AH$22>=$D44,AH$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FR44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LC44+($F44=\"Detail\")*'Development Budget'!AP88","v":0},{"$f":"AND(AI$22>=$D44,AI$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FS44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LD44+($F44=\"Detail\")*'Development Budget'!AQ88","v":0},{"$f":"AND(AJ$22>=$D44,AJ$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FT44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LE44+($F44=\"Detail\")*'Development Budget'!AR88","v":0},{"$f":"AND(AK$22>=$D44,AK$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FU44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LF44+($F44=\"Detail\")*'Development Budget'!AS88","v":0},{"$f":"AND(AL$22>=$D44,AL$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FV44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LG44+($F44=\"Detail\")*'Development Budget'!AT88","v":0},{"$f":"AND(AM$22>=$D44,AM$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FW44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LH44+($F44=\"Detail\")*'Development Budget'!AU88","v":0},{"$f":"AND(AN$22>=$D44,AN$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FX44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LI44+($F44=\"Detail\")*'Development Budget'!AV88","v":0},{"$f":"AND(AO$22>=$D44,AO$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FY44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LJ44+($F44=\"Detail\")*'Development Budget'!AW88","v":0},{"$f":"AND(AP$22>=$D44,AP$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*FZ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LK44+($F44=\"Detail\")*'Development Budget'!AX88","v":0},{"$f":"AND(AQ$22>=$D44,AQ$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GA44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LL44+($F44=\"Detail\")*'Development Budget'!AY88","v":0},{"$f":"AND(AR$22>=$D44,AR$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GB44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LM44+($F44=\"Detail\")*'Development Budget'!AZ88","v":0},{"$f":"AND(AS$22>=$D44,AS$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GC44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LN44+($F44=\"Detail\")*'Development Budget'!BA88","v":0},{"$f":"AND(AT$22>=$D44,AT$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GD44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LO44+($F44=\"Detail\")*'Development Budget'!BB88","v":0},{"$f":"AND(AU$22>=$D44,AU$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GE44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LP44+($F44=\"Detail\")*'Development Budget'!BC88","v":0},{"$f":"AND(AV$22>=$D44,AV$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GF44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LQ44+($F44=\"Detail\")*'Development Budget'!BD88","v":0},{"$f":"AND(AW$22>=$D44,AW$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GG44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LR44+($F44=\"Detail\")*'Development Budget'!BE88","v":0},{"$f":"AND(AX$22>=$D44,AX$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GH44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LS44+($F44=\"Detail\")*'Development Budget'!BF88","v":0},{"$f":"AND(AY$22>=$D44,AY$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GI44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LT44+($F44=\"Detail\")*'Development Budget'!BG88","v":0},{"$f":"AND(AZ$22>=$D44,AZ$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GJ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LU44+($F44=\"Detail\")*'Development Budget'!BH88","v":0},{"$f":"AND(BA$22>=$D44,BA$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GK44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LV44+($F44=\"Detail\")*'Development Budget'!BI88","v":0},{"$f":"AND(BB$22>=$D44,BB$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GL44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LW44+($F44=\"Detail\")*'Development Budget'!BJ88","v":0},{"$f":"AND(BC$22>=$D44,BC$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GM44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LX44+($F44=\"Detail\")*'Development Budget'!BK88","v":0},{"$f":"AND(BD$22>=$D44,BD$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GN44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LY44+($F44=\"Detail\")*'Development Budget'!BL88","v":0},{"$f":"AND(BE$22>=$D44,BE$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GO44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*LZ44+($F44=\"Detail\")*'Development Budget'!BM88","v":0},{"$f":"AND(BF$22>=$D44,BF$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GP44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MA44+($F44=\"Detail\")*'Development Budget'!BN88","v":0},{"$f":"AND(BG$22>=$D44,BG$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GQ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MB44+($F44=\"Detail\")*'Development Budget'!BO88","v":0},{"$f":"AND(BH$22>=$D44,BH$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GR44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MC44+($F44=\"Detail\")*'Development Budget'!BP88","v":0},{"$f":"AND(BI$22>=$D44,BI$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GS44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MD44+($F44=\"Detail\")*'Development Budget'!BQ88","v":0},{"$f":"AND(BJ$22>=$D44,BJ$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GT44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*ME44+($F44=\"Detail\")*'Development Budget'!BR88","v":0},{"$f":"AND(BK$22>=$D44,BK$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GU44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MF44+($F44=\"Detail\")*'Development Budget'!BS88","v":0},{"$f":"AND(BL$22>=$D44,BL$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GV44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MG44+($F44=\"Detail\")*'Development Budget'!BT88","v":0},{"$f":"AND(BM$22>=$D44,BM$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GW44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MH44+($F44=\"Detail\")*'Development Budget'!BU88","v":0},{"$f":"AND(BN$22>=$D44,BN$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GX44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MI44+($F44=\"Detail\")*'Development Budget'!BV88","v":0},{"$f":"AND(BO$22>=$D44,BO$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GY44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MJ44+($F44=\"Detail\")*'Development Budget'!BW88","v":0},{"$f":"AND(BP$22>=$D44,BP$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*GZ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MK44+($F44=\"Detail\")*'Development Budget'!BX88","v":0},{"$f":"AND(BQ$22>=$D44,BQ$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HA44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*ML44+($F44=\"Detail\")*'Development Budget'!BY88","v":0},{"$f":"AND(BR$22>=$D44,BR$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HB44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MM44+($F44=\"Detail\")*'Development Budget'!BZ88","v":0},{"$f":"AND(BS$22>=$D44,BS$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HC44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MN44+($F44=\"Detail\")*'Development Budget'!CA88","v":0},{"$f":"AND(BT$22>=$D44,BT$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HD44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MO44+($F44=\"Detail\")*'Development Budget'!CB88","v":0},{"$f":"AND(BU$22>=$D44,BU$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HE44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MP44+($F44=\"Detail\")*'Development Budget'!CC88","v":0},{"$f":"AND(BV$22>=$D44,BV$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HF44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MQ44+($F44=\"Detail\")*'Development Budget'!CD88","v":0},{"$f":"AND(BW$22>=$D44,BW$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HG44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MR44+($F44=\"Detail\")*'Development Budget'!CE88","v":0},{"$f":"AND(BX$22>=$D44,BX$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HH44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MS44+($F44=\"Detail\")*'Development Budget'!CF88","v":0},{"$f":"AND(BY$22>=$D44,BY$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HI44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MT44+($F44=\"Detail\")*'Development Budget'!CG88","v":0},{"$f":"AND(BZ$22>=$D44,BZ$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HJ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MU44+($F44=\"Detail\")*'Development Budget'!CH88","v":0},{"$f":"AND(CA$22>=$D44,CA$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HK44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MV44+($F44=\"Detail\")*'Development Budget'!CI88","v":0},{"$f":"AND(CB$22>=$D44,CB$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HL44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MW44+($F44=\"Detail\")*'Development Budget'!CJ88","v":0},{"$f":"AND(CC$22>=$D44,CC$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HM44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MX44+($F44=\"Detail\")*'Development Budget'!CK88","v":0},{"$f":"AND(CD$22>=$D44,CD$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HN44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MY44+($F44=\"Detail\")*'Development Budget'!CL88","v":0},{"$f":"AND(CE$22>=$D44,CE$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HO44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*MZ44+($F44=\"Detail\")*'Development Budget'!CM88","v":0},{"$f":"AND(CF$22>=$D44,CF$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HP44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NA44+($F44=\"Detail\")*'Development Budget'!CN88","v":0},{"$f":"AND(CG$22>=$D44,CG$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HQ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NB44+($F44=\"Detail\")*'Development Budget'!CO88","v":0},{"$f":"AND(CH$22>=$D44,CH$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HR44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NC44+($F44=\"Detail\")*'Development Budget'!CP88","v":0},{"$f":"AND(CI$22>=$D44,CI$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HS44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*ND44+($F44=\"Detail\")*'Development Budget'!CQ88","v":0},{"$f":"AND(CJ$22>=$D44,CJ$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HT44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NE44+($F44=\"Detail\")*'Development Budget'!CR88","v":0},{"$f":"AND(CK$22>=$D44,CK$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HU44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NF44+($F44=\"Detail\")*'Development Budget'!CS88","v":0},{"$f":"AND(CL$22>=$D44,CL$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HV44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NG44+($F44=\"Detail\")*'Development Budget'!CT88","v":0},{"$f":"AND(CM$22>=$D44,CM$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HW44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NH44+($F44=\"Detail\")*'Development Budget'!CU88","v":0},{"$f":"AND(CN$22>=$D44,CN$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HX44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NI44+($F44=\"Detail\")*'Development Budget'!CV88","v":0},{"$f":"AND(CO$22>=$D44,CO$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HY44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NJ44+($F44=\"Detail\")*'Development Budget'!CW88","v":0},{"$f":"AND(CP$22>=$D44,CP$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*HZ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NK44+($F44=\"Detail\")*'Development Budget'!CX88","v":0},{"$f":"AND(CQ$22>=$D44,CQ$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IA44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NL44+($F44=\"Detail\")*'Development Budget'!CY88","v":0},{"$f":"AND(CR$22>=$D44,CR$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IB44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NM44+($F44=\"Detail\")*'Development Budget'!CZ88","v":0},{"$f":"AND(CS$22>=$D44,CS$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IC44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NN44+($F44=\"Detail\")*'Development Budget'!DA88","v":0},{"$f":"AND(CT$22>=$D44,CT$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*ID44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NO44+($F44=\"Detail\")*'Development Budget'!DB88","v":0},{"$f":"AND(CU$22>=$D44,CU$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IE44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NP44+($F44=\"Detail\")*'Development Budget'!DC88","v":0},{"$f":"AND(CV$22>=$D44,CV$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IF44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NQ44+($F44=\"Detail\")*'Development Budget'!DD88","v":0},{"$f":"AND(CW$22>=$D44,CW$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IG44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NR44+($F44=\"Detail\")*'Development Budget'!DE88","v":0},{"$f":"AND(CX$22>=$D44,CX$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IH44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NS44+($F44=\"Detail\")*'Development Budget'!DF88","v":0},{"$f":"AND(CY$22>=$D44,CY$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*II44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NT44+($F44=\"Detail\")*'Development Budget'!DG88","v":0},{"$f":"AND(CZ$22>=$D44,CZ$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IJ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NU44+($F44=\"Detail\")*'Development Budget'!DH88","v":0},{"$f":"AND(DA$22>=$D44,DA$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IK44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NV44+($F44=\"Detail\")*'Development Budget'!DI88","v":0},{"$f":"AND(DB$22>=$D44,DB$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IL44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NW44+($F44=\"Detail\")*'Development Budget'!DJ88","v":0},{"$f":"AND(DC$22>=$D44,DC$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IM44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NX44+($F44=\"Detail\")*'Development Budget'!DK88","v":0},{"$f":"AND(DD$22>=$D44,DD$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IN44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NY44+($F44=\"Detail\")*'Development Budget'!DL88","v":0},{"$f":"AND(DE$22>=$D44,DE$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IO44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*NZ44+($F44=\"Detail\")*'Development Budget'!DM88","v":0},{"$f":"AND(DF$22>=$D44,DF$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IP44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OA44+($F44=\"Detail\")*'Development Budget'!DN88","v":0},{"$f":"AND(DG$22>=$D44,DG$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IQ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OB44+($F44=\"Detail\")*'Development Budget'!DO88","v":0},{"$f":"AND(DH$22>=$D44,DH$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IR44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OC44+($F44=\"Detail\")*'Development Budget'!DP88","v":0},{"$f":"AND(DI$22>=$D44,DI$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IS44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OD44+($F44=\"Detail\")*'Development Budget'!DQ88","v":0},{"$f":"AND(DJ$22>=$D44,DJ$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IT44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OE44+($F44=\"Detail\")*'Development Budget'!DR88","v":0},{"$f":"AND(DK$22>=$D44,DK$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IU44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OF44+($F44=\"Detail\")*'Development Budget'!DS88","v":0},{"$f":"AND(DL$22>=$D44,DL$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IV44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OG44+($F44=\"Detail\")*'Development Budget'!DT88","v":0},{"$f":"AND(DM$22>=$D44,DM$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IW44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OH44+($F44=\"Detail\")*'Development Budget'!DU88","v":0},{"$f":"AND(DN$22>=$D44,DN$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IX44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OI44+($F44=\"Detail\")*'Development Budget'!DV88","v":0},{"$f":"AND(DO$22>=$D44,DO$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IY44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OJ44+($F44=\"Detail\")*'Development Budget'!DW88","v":0},{"$f":"AND(DP$22>=$D44,DP$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*IZ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OK44+($F44=\"Detail\")*'Development Budget'!DX88","v":0},{"$f":"AND(DQ$22>=$D44,DQ$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JA44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OL44+($F44=\"Detail\")*'Development Budget'!DY88","v":0},{"$f":"AND(DR$22>=$D44,DR$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JB44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OM44+($F44=\"Detail\")*'Development Budget'!DZ88","v":0},{"$f":"AND(DS$22>=$D44,DS$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JC44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*ON44+($F44=\"Detail\")*'Development Budget'!EA88","v":0},{"$f":"AND(DT$22>=$D44,DT$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JD44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OO44+($F44=\"Detail\")*'Development Budget'!EB88","v":0},{"$f":"AND(DU$22>=$D44,DU$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JE44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OP44+($F44=\"Detail\")*'Development Budget'!EC88","v":0},{"$f":"AND(DV$22>=$D44,DV$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JF44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OQ44+($F44=\"Detail\")*'Development Budget'!ED88","v":0},{"$f":"AND(DW$22>=$D44,DW$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JG44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OR44+($F44=\"Detail\")*'Development Budget'!EE88","v":0},{"$f":"AND(DX$22>=$D44,DX$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JH44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OS44+($F44=\"Detail\")*'Development Budget'!EF88","v":0},{"$f":"AND(DY$22>=$D44,DY$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JI44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OT44+($F44=\"Detail\")*'Development Budget'!EG88","v":0},{"$f":"AND(DZ$22>=$D44,DZ$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JJ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OU44+($F44=\"Detail\")*'Development Budget'!EH88","v":0},{"$f":"AND(EA$22>=$D44,EA$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JK44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OV44+($F44=\"Detail\")*'Development Budget'!EI88","v":0},{"$f":"AND(EB$22>=$D44,EB$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JL44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OW44+($F44=\"Detail\")*'Development Budget'!EJ88","v":0},{"$f":"AND(EC$22>=$D44,EC$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JM44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OX44+($F44=\"Detail\")*'Development Budget'!EK88","v":0},{"$f":"AND(ED$22>=$D44,ED$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JN44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OY44+($F44=\"Detail\")*'Development Budget'!EL88","v":0},{"$f":"AND(EE$22>=$D44,EE$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JO44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*OZ44+($F44=\"Detail\")*'Development Budget'!EM88","v":0},{"$f":"AND(EF$22>=$D44,EF$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JP44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*PA44+($F44=\"Detail\")*'Development Budget'!EN88","v":0},{"$f":"AND(EG$22>=$D44,EG$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JQ44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*PB44+($F44=\"Detail\")*'Development Budget'!EO88","v":0},{"$f":"AND(EH$22>=$D44,EH$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JR44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*PC44+($F44=\"Detail\")*'Development Budget'!EP88","v":0},{"$f":"AND(EI$22>=$D44,EI$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JS44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*PD44+($F44=\"Detail\")*'Development Budget'!EQ88","v":0},{"$f":"AND(EJ$22>=$D44,EJ$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JT44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*PE44+($F44=\"Detail\")*'Development Budget'!ER88","v":0},{"$f":"AND(EK$22>=$D44,EK$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JU44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*PF44+($F44=\"Detail\")*'Development Budget'!ES88","v":0},{"$f":"AND(EL$22>=$D44,EL$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JV44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*PG44+($F44=\"Detail\")*'Development Budget'!ET88","v":0},{"$f":"AND(EM$22>=$D44,EM$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JW44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*PH44+($F44=\"Detail\")*'Development Budget'!EU88","v":0},{"$f":"AND(EN$22>=$D44,EN$22<=$E44)*($F44=\"Straight-Line\")*($I44/$ES44)+($F44=\"S-Curve\")*JX44+OR($F44=\"Steady Growth\",$F44=\"Steady Decline\")*PI44+($F44=\"Detail\")*'Development Budget'!EV88","v":0},null,325000,"2023-09-30","2023-11-30",3,"Straight-Line",0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Insurance",null,4,6,3,325000,0,0,0,0,162500,108333.33333333333,54166.666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B90","v":"Building Permits & Misc. Fees"},null,0,{"$f":"D34+1-1","v":5},"Detail",{"$f":"I45/$E$18","v":4.8067434210526319},5620.1923076923076,{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D110,'Development Budget'!G110)","v":292250},null,{"$f":"IF(ROUND(SUM(L45:EN45),0)=ROUND(I45,0),\"\",\"Incomplete\")","v":""},{"$f":"AND(L$22>=$D45,L$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*EV45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KG45+($F45=\"Detail\")*'Development Budget'!T110","v":9241},{"$f":"AND(M$22>=$D45,M$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*EW45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KH45+($F45=\"Detail\")*'Development Budget'!U110","v":2879.5},{"$f":"AND(N$22>=$D45,N$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*EX45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KI45+($F45=\"Detail\")*'Development Budget'!V110","v":2879.5},{"$f":"AND(O$22>=$D45,O$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*EY45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KJ45+($F45=\"Detail\")*'Development Budget'!W110","v":0},{"$f":"AND(P$22>=$D45,P$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*EZ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KK45+($F45=\"Detail\")*'Development Budget'!X110","v":0},{"$f":"AND(Q$22>=$D45,Q$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FA45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KL45+($F45=\"Detail\")*'Development Budget'!Y110","v":20000},{"$f":"AND(R$22>=$D45,R$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FB45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KM45+($F45=\"Detail\")*'Development Budget'!Z110","v":0},{"$f":"AND(S$22>=$D45,S$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FC45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KN45+($F45=\"Detail\")*'Development Budget'!AA110","v":3500},{"$f":"AND(T$22>=$D45,T$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FD45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KO45+($F45=\"Detail\")*'Development Budget'!AB110","v":0},{"$f":"AND(U$22>=$D45,U$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FE45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KP45+($F45=\"Detail\")*'Development Budget'!AC110","v":253750},{"$f":"AND(V$22>=$D45,V$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FF45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KQ45+($F45=\"Detail\")*'Development Budget'!AD110","v":0},{"$f":"AND(W$22>=$D45,W$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FG45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KR45+($F45=\"Detail\")*'Development Budget'!AE110","v":0},{"$f":"AND(X$22>=$D45,X$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FH45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KS45+($F45=\"Detail\")*'Development Budget'!AF110","v":0},{"$f":"AND(Y$22>=$D45,Y$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FI45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KT45+($F45=\"Detail\")*'Development Budget'!AG110","v":0},{"$f":"AND(Z$22>=$D45,Z$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FJ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KU45+($F45=\"Detail\")*'Development Budget'!AH110","v":0},{"$f":"AND(AA$22>=$D45,AA$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FK45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KV45+($F45=\"Detail\")*'Development Budget'!AI110","v":0},{"$f":"AND(AB$22>=$D45,AB$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FL45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KW45+($F45=\"Detail\")*'Development Budget'!AJ110","v":0},{"$f":"AND(AC$22>=$D45,AC$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FM45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KX45+($F45=\"Detail\")*'Development Budget'!AK110","v":0},{"$f":"AND(AD$22>=$D45,AD$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FN45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KY45+($F45=\"Detail\")*'Development Budget'!AL110","v":0},{"$f":"AND(AE$22>=$D45,AE$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FO45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*KZ45+($F45=\"Detail\")*'Development Budget'!AM110","v":0},{"$f":"AND(AF$22>=$D45,AF$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FP45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LA45+($F45=\"Detail\")*'Development Budget'!AN110","v":0},{"$f":"AND(AG$22>=$D45,AG$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FQ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LB45+($F45=\"Detail\")*'Development Budget'!AO110","v":0},{"$f":"AND(AH$22>=$D45,AH$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FR45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LC45+($F45=\"Detail\")*'Development Budget'!AP110","v":0},{"$f":"AND(AI$22>=$D45,AI$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FS45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LD45+($F45=\"Detail\")*'Development Budget'!AQ110","v":0},{"$f":"AND(AJ$22>=$D45,AJ$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FT45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LE45+($F45=\"Detail\")*'Development Budget'!AR110","v":0},{"$f":"AND(AK$22>=$D45,AK$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FU45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LF45+($F45=\"Detail\")*'Development Budget'!AS110","v":0},{"$f":"AND(AL$22>=$D45,AL$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FV45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LG45+($F45=\"Detail\")*'Development Budget'!AT110","v":0},{"$f":"AND(AM$22>=$D45,AM$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FW45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LH45+($F45=\"Detail\")*'Development Budget'!AU110","v":0},{"$f":"AND(AN$22>=$D45,AN$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FX45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LI45+($F45=\"Detail\")*'Development Budget'!AV110","v":0},{"$f":"AND(AO$22>=$D45,AO$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FY45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LJ45+($F45=\"Detail\")*'Development Budget'!AW110","v":0},{"$f":"AND(AP$22>=$D45,AP$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*FZ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LK45+($F45=\"Detail\")*'Development Budget'!AX110","v":0},{"$f":"AND(AQ$22>=$D45,AQ$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GA45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LL45+($F45=\"Detail\")*'Development Budget'!AY110","v":0},{"$f":"AND(AR$22>=$D45,AR$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GB45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LM45+($F45=\"Detail\")*'Development Budget'!AZ110","v":0},{"$f":"AND(AS$22>=$D45,AS$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GC45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LN45+($F45=\"Detail\")*'Development Budget'!BA110","v":0},{"$f":"AND(AT$22>=$D45,AT$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GD45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LO45+($F45=\"Detail\")*'Development Budget'!BB110","v":0},{"$f":"AND(AU$22>=$D45,AU$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GE45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LP45+($F45=\"Detail\")*'Development Budget'!BC110","v":0},{"$f":"AND(AV$22>=$D45,AV$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GF45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LQ45+($F45=\"Detail\")*'Development Budget'!BD110","v":0},{"$f":"AND(AW$22>=$D45,AW$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GG45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LR45+($F45=\"Detail\")*'Development Budget'!BE110","v":0},{"$f":"AND(AX$22>=$D45,AX$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GH45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LS45+($F45=\"Detail\")*'Development Budget'!BF110","v":0},{"$f":"AND(AY$22>=$D45,AY$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GI45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LT45+($F45=\"Detail\")*'Development Budget'!BG110","v":0},{"$f":"AND(AZ$22>=$D45,AZ$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GJ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LU45+($F45=\"Detail\")*'Development Budget'!BH110","v":0},{"$f":"AND(BA$22>=$D45,BA$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GK45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LV45+($F45=\"Detail\")*'Development Budget'!BI110","v":0},{"$f":"AND(BB$22>=$D45,BB$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GL45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LW45+($F45=\"Detail\")*'Development Budget'!BJ110","v":0},{"$f":"AND(BC$22>=$D45,BC$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GM45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LX45+($F45=\"Detail\")*'Development Budget'!BK110","v":0},{"$f":"AND(BD$22>=$D45,BD$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GN45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LY45+($F45=\"Detail\")*'Development Budget'!BL110","v":0},{"$f":"AND(BE$22>=$D45,BE$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GO45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*LZ45+($F45=\"Detail\")*'Development Budget'!BM110","v":0},{"$f":"AND(BF$22>=$D45,BF$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GP45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MA45+($F45=\"Detail\")*'Development Budget'!BN110","v":0},{"$f":"AND(BG$22>=$D45,BG$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GQ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MB45+($F45=\"Detail\")*'Development Budget'!BO110","v":0},{"$f":"AND(BH$22>=$D45,BH$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GR45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MC45+($F45=\"Detail\")*'Development Budget'!BP110","v":0},{"$f":"AND(BI$22>=$D45,BI$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GS45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MD45+($F45=\"Detail\")*'Development Budget'!BQ110","v":0},{"$f":"AND(BJ$22>=$D45,BJ$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GT45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*ME45+($F45=\"Detail\")*'Development Budget'!BR110","v":0},{"$f":"AND(BK$22>=$D45,BK$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GU45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MF45+($F45=\"Detail\")*'Development Budget'!BS110","v":0},{"$f":"AND(BL$22>=$D45,BL$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GV45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MG45+($F45=\"Detail\")*'Development Budget'!BT110","v":0},{"$f":"AND(BM$22>=$D45,BM$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GW45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MH45+($F45=\"Detail\")*'Development Budget'!BU110","v":0},{"$f":"AND(BN$22>=$D45,BN$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GX45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MI45+($F45=\"Detail\")*'Development Budget'!BV110","v":0},{"$f":"AND(BO$22>=$D45,BO$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GY45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MJ45+($F45=\"Detail\")*'Development Budget'!BW110","v":0},{"$f":"AND(BP$22>=$D45,BP$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*GZ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MK45+($F45=\"Detail\")*'Development Budget'!BX110","v":0},{"$f":"AND(BQ$22>=$D45,BQ$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HA45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*ML45+($F45=\"Detail\")*'Development Budget'!BY110","v":0},{"$f":"AND(BR$22>=$D45,BR$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HB45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MM45+($F45=\"Detail\")*'Development Budget'!BZ110","v":0},{"$f":"AND(BS$22>=$D45,BS$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HC45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MN45+($F45=\"Detail\")*'Development Budget'!CA110","v":0},{"$f":"AND(BT$22>=$D45,BT$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HD45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MO45+($F45=\"Detail\")*'Development Budget'!CB110","v":0},{"$f":"AND(BU$22>=$D45,BU$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HE45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MP45+($F45=\"Detail\")*'Development Budget'!CC110","v":0},{"$f":"AND(BV$22>=$D45,BV$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HF45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MQ45+($F45=\"Detail\")*'Development Budget'!CD110","v":0},{"$f":"AND(BW$22>=$D45,BW$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HG45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MR45+($F45=\"Detail\")*'Development Budget'!CE110","v":0},{"$f":"AND(BX$22>=$D45,BX$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HH45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MS45+($F45=\"Detail\")*'Development Budget'!CF110","v":0},{"$f":"AND(BY$22>=$D45,BY$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HI45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MT45+($F45=\"Detail\")*'Development Budget'!CG110","v":0},{"$f":"AND(BZ$22>=$D45,BZ$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HJ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MU45+($F45=\"Detail\")*'Development Budget'!CH110","v":0},{"$f":"AND(CA$22>=$D45,CA$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HK45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MV45+($F45=\"Detail\")*'Development Budget'!CI110","v":0},{"$f":"AND(CB$22>=$D45,CB$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HL45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MW45+($F45=\"Detail\")*'Development Budget'!CJ110","v":0},{"$f":"AND(CC$22>=$D45,CC$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HM45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MX45+($F45=\"Detail\")*'Development Budget'!CK110","v":0},{"$f":"AND(CD$22>=$D45,CD$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HN45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MY45+($F45=\"Detail\")*'Development Budget'!CL110","v":0},{"$f":"AND(CE$22>=$D45,CE$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HO45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*MZ45+($F45=\"Detail\")*'Development Budget'!CM110","v":0},{"$f":"AND(CF$22>=$D45,CF$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HP45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NA45+($F45=\"Detail\")*'Development Budget'!CN110","v":0},{"$f":"AND(CG$22>=$D45,CG$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HQ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NB45+($F45=\"Detail\")*'Development Budget'!CO110","v":0},{"$f":"AND(CH$22>=$D45,CH$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HR45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NC45+($F45=\"Detail\")*'Development Budget'!CP110","v":0},{"$f":"AND(CI$22>=$D45,CI$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HS45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*ND45+($F45=\"Detail\")*'Development Budget'!CQ110","v":0},{"$f":"AND(CJ$22>=$D45,CJ$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HT45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NE45+($F45=\"Detail\")*'Development Budget'!CR110","v":0},{"$f":"AND(CK$22>=$D45,CK$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HU45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NF45+($F45=\"Detail\")*'Development Budget'!CS110","v":0},{"$f":"AND(CL$22>=$D45,CL$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HV45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NG45+($F45=\"Detail\")*'Development Budget'!CT110","v":0},{"$f":"AND(CM$22>=$D45,CM$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HW45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NH45+($F45=\"Detail\")*'Development Budget'!CU110","v":0},{"$f":"AND(CN$22>=$D45,CN$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HX45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NI45+($F45=\"Detail\")*'Development Budget'!CV110","v":0},{"$f":"AND(CO$22>=$D45,CO$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HY45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NJ45+($F45=\"Detail\")*'Development Budget'!CW110","v":0},{"$f":"AND(CP$22>=$D45,CP$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*HZ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NK45+($F45=\"Detail\")*'Development Budget'!CX110","v":0},{"$f":"AND(CQ$22>=$D45,CQ$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IA45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NL45+($F45=\"Detail\")*'Development Budget'!CY110","v":0},{"$f":"AND(CR$22>=$D45,CR$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IB45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NM45+($F45=\"Detail\")*'Development Budget'!CZ110","v":0},{"$f":"AND(CS$22>=$D45,CS$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IC45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NN45+($F45=\"Detail\")*'Development Budget'!DA110","v":0},{"$f":"AND(CT$22>=$D45,CT$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*ID45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NO45+($F45=\"Detail\")*'Development Budget'!DB110","v":0},{"$f":"AND(CU$22>=$D45,CU$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IE45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NP45+($F45=\"Detail\")*'Development Budget'!DC110","v":0},{"$f":"AND(CV$22>=$D45,CV$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IF45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NQ45+($F45=\"Detail\")*'Development Budget'!DD110","v":0},{"$f":"AND(CW$22>=$D45,CW$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IG45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NR45+($F45=\"Detail\")*'Development Budget'!DE110","v":0},{"$f":"AND(CX$22>=$D45,CX$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IH45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NS45+($F45=\"Detail\")*'Development Budget'!DF110","v":0},{"$f":"AND(CY$22>=$D45,CY$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*II45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NT45+($F45=\"Detail\")*'Development Budget'!DG110","v":0},{"$f":"AND(CZ$22>=$D45,CZ$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IJ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NU45+($F45=\"Detail\")*'Development Budget'!DH110","v":0},{"$f":"AND(DA$22>=$D45,DA$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IK45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NV45+($F45=\"Detail\")*'Development Budget'!DI110","v":0},{"$f":"AND(DB$22>=$D45,DB$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IL45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NW45+($F45=\"Detail\")*'Development Budget'!DJ110","v":0},{"$f":"AND(DC$22>=$D45,DC$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IM45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NX45+($F45=\"Detail\")*'Development Budget'!DK110","v":0},{"$f":"AND(DD$22>=$D45,DD$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IN45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NY45+($F45=\"Detail\")*'Development Budget'!DL110","v":0},{"$f":"AND(DE$22>=$D45,DE$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IO45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*NZ45+($F45=\"Detail\")*'Development Budget'!DM110","v":0},{"$f":"AND(DF$22>=$D45,DF$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IP45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OA45+($F45=\"Detail\")*'Development Budget'!DN110","v":0},{"$f":"AND(DG$22>=$D45,DG$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IQ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OB45+($F45=\"Detail\")*'Development Budget'!DO110","v":0},{"$f":"AND(DH$22>=$D45,DH$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IR45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OC45+($F45=\"Detail\")*'Development Budget'!DP110","v":0},{"$f":"AND(DI$22>=$D45,DI$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IS45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OD45+($F45=\"Detail\")*'Development Budget'!DQ110","v":0},{"$f":"AND(DJ$22>=$D45,DJ$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IT45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OE45+($F45=\"Detail\")*'Development Budget'!DR110","v":0},{"$f":"AND(DK$22>=$D45,DK$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IU45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OF45+($F45=\"Detail\")*'Development Budget'!DS110","v":0},{"$f":"AND(DL$22>=$D45,DL$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IV45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OG45+($F45=\"Detail\")*'Development Budget'!DT110","v":0},{"$f":"AND(DM$22>=$D45,DM$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IW45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OH45+($F45=\"Detail\")*'Development Budget'!DU110","v":0},{"$f":"AND(DN$22>=$D45,DN$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IX45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OI45+($F45=\"Detail\")*'Development Budget'!DV110","v":0},{"$f":"AND(DO$22>=$D45,DO$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IY45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OJ45+($F45=\"Detail\")*'Development Budget'!DW110","v":0},{"$f":"AND(DP$22>=$D45,DP$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*IZ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OK45+($F45=\"Detail\")*'Development Budget'!DX110","v":0},{"$f":"AND(DQ$22>=$D45,DQ$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JA45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OL45+($F45=\"Detail\")*'Development Budget'!DY110","v":0},{"$f":"AND(DR$22>=$D45,DR$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JB45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OM45+($F45=\"Detail\")*'Development Budget'!DZ110","v":0},{"$f":"AND(DS$22>=$D45,DS$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JC45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*ON45+($F45=\"Detail\")*'Development Budget'!EA110","v":0},{"$f":"AND(DT$22>=$D45,DT$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JD45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OO45+($F45=\"Detail\")*'Development Budget'!EB110","v":0},{"$f":"AND(DU$22>=$D45,DU$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JE45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OP45+($F45=\"Detail\")*'Development Budget'!EC110","v":0},{"$f":"AND(DV$22>=$D45,DV$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JF45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OQ45+($F45=\"Detail\")*'Development Budget'!ED110","v":0},{"$f":"AND(DW$22>=$D45,DW$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JG45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OR45+($F45=\"Detail\")*'Development Budget'!EE110","v":0},{"$f":"AND(DX$22>=$D45,DX$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JH45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OS45+($F45=\"Detail\")*'Development Budget'!EF110","v":0},{"$f":"AND(DY$22>=$D45,DY$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JI45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OT45+($F45=\"Detail\")*'Development Budget'!EG110","v":0},{"$f":"AND(DZ$22>=$D45,DZ$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JJ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OU45+($F45=\"Detail\")*'Development Budget'!EH110","v":0},{"$f":"AND(EA$22>=$D45,EA$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JK45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OV45+($F45=\"Detail\")*'Development Budget'!EI110","v":0},{"$f":"AND(EB$22>=$D45,EB$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JL45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OW45+($F45=\"Detail\")*'Development Budget'!EJ110","v":0},{"$f":"AND(EC$22>=$D45,EC$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JM45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OX45+($F45=\"Detail\")*'Development Budget'!EK110","v":0},{"$f":"AND(ED$22>=$D45,ED$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JN45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OY45+($F45=\"Detail\")*'Development Budget'!EL110","v":0},{"$f":"AND(EE$22>=$D45,EE$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JO45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*OZ45+($F45=\"Detail\")*'Development Budget'!EM110","v":0},{"$f":"AND(EF$22>=$D45,EF$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JP45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*PA45+($F45=\"Detail\")*'Development Budget'!EN110","v":0},{"$f":"AND(EG$22>=$D45,EG$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JQ45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*PB45+($F45=\"Detail\")*'Development Budget'!EO110","v":0},{"$f":"AND(EH$22>=$D45,EH$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JR45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*PC45+($F45=\"Detail\")*'Development Budget'!EP110","v":0},{"$f":"AND(EI$22>=$D45,EI$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JS45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*PD45+($F45=\"Detail\")*'Development Budget'!EQ110","v":0},{"$f":"AND(EJ$22>=$D45,EJ$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JT45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*PE45+($F45=\"Detail\")*'Development Budget'!ER110","v":0},{"$f":"AND(EK$22>=$D45,EK$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JU45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*PF45+($F45=\"Detail\")*'Development Budget'!ES110","v":0},{"$f":"AND(EL$22>=$D45,EL$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JV45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*PG45+($F45=\"Detail\")*'Development Budget'!ET110","v":0},{"$f":"AND(EM$22>=$D45,EM$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JW45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*PH45+($F45=\"Detail\")*'Development Budget'!EU110","v":0},{"$f":"AND(EN$22>=$D45,EN$22<=$E45)*($F45=\"Straight-Line\")*($I45/$ES45)+($F45=\"S-Curve\")*JX45+OR($F45=\"Steady Growth\",$F45=\"Steady Decline\")*PI45+($F45=\"Detail\")*'Development Budget'!EV110","v":0},null,292250,"2023-05-31","2023-10-31",6,"Detail",1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Building Permits & Misc. Fees",null,0,5,6,292250,83500,69583.333333333328,55666.666666666664,41750,27833.333333333332,13916.666666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B112","v":"Mitigation"},null,{"$f":"D34-1+1","v":5},{"$f":"D34+1","v":6},"Straight-Line",3.700657894736842,4326.9230769230771,{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D122,'Development Budget'!G122)","v":225000},null,"",{"$f":"AND(L$22>=$D46,L$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*EV46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KG46+($F46=\"Detail\")*'Development Budget'!T122","v":0},{"$f":"AND(M$22>=$D46,M$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*EW46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KH46+($F46=\"Detail\")*'Development Budget'!U122","v":0},{"$f":"AND(N$22>=$D46,N$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*EX46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KI46+($F46=\"Detail\")*'Development Budget'!V122","v":0},{"$f":"AND(O$22>=$D46,O$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*EY46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KJ46+($F46=\"Detail\")*'Development Budget'!W122","v":0},{"$f":"AND(P$22>=$D46,P$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*EZ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KK46+($F46=\"Detail\")*'Development Budget'!X122","v":0},{"$f":"AND(Q$22>=$D46,Q$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FA46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KL46+($F46=\"Detail\")*'Development Budget'!Y122","v":112500},{"$f":"AND(R$22>=$D46,R$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FB46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KM46+($F46=\"Detail\")*'Development Budget'!Z122","v":112500},{"$f":"AND(S$22>=$D46,S$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FC46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KN46+($F46=\"Detail\")*'Development Budget'!AA122","v":0},{"$f":"AND(T$22>=$D46,T$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FD46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KO46+($F46=\"Detail\")*'Development Budget'!AB122","v":0},{"$f":"AND(U$22>=$D46,U$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FE46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KP46+($F46=\"Detail\")*'Development Budget'!AC122","v":0},{"$f":"AND(V$22>=$D46,V$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FF46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KQ46+($F46=\"Detail\")*'Development Budget'!AD122","v":0},{"$f":"AND(W$22>=$D46,W$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FG46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KR46+($F46=\"Detail\")*'Development Budget'!AE122","v":0},{"$f":"AND(X$22>=$D46,X$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FH46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KS46+($F46=\"Detail\")*'Development Budget'!AF122","v":0},{"$f":"AND(Y$22>=$D46,Y$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FI46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KT46+($F46=\"Detail\")*'Development Budget'!AG122","v":0},{"$f":"AND(Z$22>=$D46,Z$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FJ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KU46+($F46=\"Detail\")*'Development Budget'!AH122","v":0},{"$f":"AND(AA$22>=$D46,AA$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FK46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KV46+($F46=\"Detail\")*'Development Budget'!AI122","v":0},{"$f":"AND(AB$22>=$D46,AB$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FL46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KW46+($F46=\"Detail\")*'Development Budget'!AJ122","v":0},{"$f":"AND(AC$22>=$D46,AC$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FM46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KX46+($F46=\"Detail\")*'Development Budget'!AK122","v":0},{"$f":"AND(AD$22>=$D46,AD$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FN46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KY46+($F46=\"Detail\")*'Development Budget'!AL122","v":0},{"$f":"AND(AE$22>=$D46,AE$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FO46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*KZ46+($F46=\"Detail\")*'Development Budget'!AM122","v":0},{"$f":"AND(AF$22>=$D46,AF$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FP46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LA46+($F46=\"Detail\")*'Development Budget'!AN122","v":0},{"$f":"AND(AG$22>=$D46,AG$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FQ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LB46+($F46=\"Detail\")*'Development Budget'!AO122","v":0},{"$f":"AND(AH$22>=$D46,AH$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FR46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LC46+($F46=\"Detail\")*'Development Budget'!AP122","v":0},{"$f":"AND(AI$22>=$D46,AI$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FS46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LD46+($F46=\"Detail\")*'Development Budget'!AQ122","v":0},{"$f":"AND(AJ$22>=$D46,AJ$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FT46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LE46+($F46=\"Detail\")*'Development Budget'!AR122","v":0},{"$f":"AND(AK$22>=$D46,AK$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FU46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LF46+($F46=\"Detail\")*'Development Budget'!AS122","v":0},{"$f":"AND(AL$22>=$D46,AL$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FV46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LG46+($F46=\"Detail\")*'Development Budget'!AT122","v":0},{"$f":"AND(AM$22>=$D46,AM$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FW46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LH46+($F46=\"Detail\")*'Development Budget'!AU122","v":0},{"$f":"AND(AN$22>=$D46,AN$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FX46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LI46+($F46=\"Detail\")*'Development Budget'!AV122","v":0},{"$f":"AND(AO$22>=$D46,AO$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FY46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LJ46+($F46=\"Detail\")*'Development Budget'!AW122","v":0},{"$f":"AND(AP$22>=$D46,AP$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*FZ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LK46+($F46=\"Detail\")*'Development Budget'!AX122","v":0},{"$f":"AND(AQ$22>=$D46,AQ$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GA46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LL46+($F46=\"Detail\")*'Development Budget'!AY122","v":0},{"$f":"AND(AR$22>=$D46,AR$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GB46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LM46+($F46=\"Detail\")*'Development Budget'!AZ122","v":0},{"$f":"AND(AS$22>=$D46,AS$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GC46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LN46+($F46=\"Detail\")*'Development Budget'!BA122","v":0},{"$f":"AND(AT$22>=$D46,AT$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GD46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LO46+($F46=\"Detail\")*'Development Budget'!BB122","v":0},{"$f":"AND(AU$22>=$D46,AU$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GE46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LP46+($F46=\"Detail\")*'Development Budget'!BC122","v":0},{"$f":"AND(AV$22>=$D46,AV$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GF46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LQ46+($F46=\"Detail\")*'Development Budget'!BD122","v":0},{"$f":"AND(AW$22>=$D46,AW$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GG46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LR46+($F46=\"Detail\")*'Development Budget'!BE122","v":0},{"$f":"AND(AX$22>=$D46,AX$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GH46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LS46+($F46=\"Detail\")*'Development Budget'!BF122","v":0},{"$f":"AND(AY$22>=$D46,AY$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GI46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LT46+($F46=\"Detail\")*'Development Budget'!BG122","v":0},{"$f":"AND(AZ$22>=$D46,AZ$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GJ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LU46+($F46=\"Detail\")*'Development Budget'!BH122","v":0},{"$f":"AND(BA$22>=$D46,BA$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GK46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LV46+($F46=\"Detail\")*'Development Budget'!BI122","v":0},{"$f":"AND(BB$22>=$D46,BB$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GL46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LW46+($F46=\"Detail\")*'Development Budget'!BJ122","v":0},{"$f":"AND(BC$22>=$D46,BC$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GM46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LX46+($F46=\"Detail\")*'Development Budget'!BK122","v":0},{"$f":"AND(BD$22>=$D46,BD$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GN46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LY46+($F46=\"Detail\")*'Development Budget'!BL122","v":0},{"$f":"AND(BE$22>=$D46,BE$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GO46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*LZ46+($F46=\"Detail\")*'Development Budget'!BM122","v":0},{"$f":"AND(BF$22>=$D46,BF$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GP46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MA46+($F46=\"Detail\")*'Development Budget'!BN122","v":0},{"$f":"AND(BG$22>=$D46,BG$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GQ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MB46+($F46=\"Detail\")*'Development Budget'!BO122","v":0},{"$f":"AND(BH$22>=$D46,BH$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GR46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MC46+($F46=\"Detail\")*'Development Budget'!BP122","v":0},{"$f":"AND(BI$22>=$D46,BI$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GS46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MD46+($F46=\"Detail\")*'Development Budget'!BQ122","v":0},{"$f":"AND(BJ$22>=$D46,BJ$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GT46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*ME46+($F46=\"Detail\")*'Development Budget'!BR122","v":0},{"$f":"AND(BK$22>=$D46,BK$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GU46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MF46+($F46=\"Detail\")*'Development Budget'!BS122","v":0},{"$f":"AND(BL$22>=$D46,BL$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GV46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MG46+($F46=\"Detail\")*'Development Budget'!BT122","v":0},{"$f":"AND(BM$22>=$D46,BM$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GW46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MH46+($F46=\"Detail\")*'Development Budget'!BU122","v":0},{"$f":"AND(BN$22>=$D46,BN$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GX46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MI46+($F46=\"Detail\")*'Development Budget'!BV122","v":0},{"$f":"AND(BO$22>=$D46,BO$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GY46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MJ46+($F46=\"Detail\")*'Development Budget'!BW122","v":0},{"$f":"AND(BP$22>=$D46,BP$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*GZ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MK46+($F46=\"Detail\")*'Development Budget'!BX122","v":0},{"$f":"AND(BQ$22>=$D46,BQ$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HA46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*ML46+($F46=\"Detail\")*'Development Budget'!BY122","v":0},{"$f":"AND(BR$22>=$D46,BR$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HB46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MM46+($F46=\"Detail\")*'Development Budget'!BZ122","v":0},{"$f":"AND(BS$22>=$D46,BS$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HC46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MN46+($F46=\"Detail\")*'Development Budget'!CA122","v":0},{"$f":"AND(BT$22>=$D46,BT$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HD46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MO46+($F46=\"Detail\")*'Development Budget'!CB122","v":0},{"$f":"AND(BU$22>=$D46,BU$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HE46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MP46+($F46=\"Detail\")*'Development Budget'!CC122","v":0},{"$f":"AND(BV$22>=$D46,BV$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HF46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MQ46+($F46=\"Detail\")*'Development Budget'!CD122","v":0},{"$f":"AND(BW$22>=$D46,BW$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HG46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MR46+($F46=\"Detail\")*'Development Budget'!CE122","v":0},{"$f":"AND(BX$22>=$D46,BX$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HH46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MS46+($F46=\"Detail\")*'Development Budget'!CF122","v":0},{"$f":"AND(BY$22>=$D46,BY$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HI46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MT46+($F46=\"Detail\")*'Development Budget'!CG122","v":0},{"$f":"AND(BZ$22>=$D46,BZ$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HJ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MU46+($F46=\"Detail\")*'Development Budget'!CH122","v":0},{"$f":"AND(CA$22>=$D46,CA$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HK46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MV46+($F46=\"Detail\")*'Development Budget'!CI122","v":0},{"$f":"AND(CB$22>=$D46,CB$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HL46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MW46+($F46=\"Detail\")*'Development Budget'!CJ122","v":0},{"$f":"AND(CC$22>=$D46,CC$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HM46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MX46+($F46=\"Detail\")*'Development Budget'!CK122","v":0},{"$f":"AND(CD$22>=$D46,CD$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HN46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MY46+($F46=\"Detail\")*'Development Budget'!CL122","v":0},{"$f":"AND(CE$22>=$D46,CE$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HO46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*MZ46+($F46=\"Detail\")*'Development Budget'!CM122","v":0},{"$f":"AND(CF$22>=$D46,CF$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HP46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NA46+($F46=\"Detail\")*'Development Budget'!CN122","v":0},{"$f":"AND(CG$22>=$D46,CG$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HQ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NB46+($F46=\"Detail\")*'Development Budget'!CO122","v":0},{"$f":"AND(CH$22>=$D46,CH$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HR46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NC46+($F46=\"Detail\")*'Development Budget'!CP122","v":0},{"$f":"AND(CI$22>=$D46,CI$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HS46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*ND46+($F46=\"Detail\")*'Development Budget'!CQ122","v":0},{"$f":"AND(CJ$22>=$D46,CJ$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HT46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NE46+($F46=\"Detail\")*'Development Budget'!CR122","v":0},{"$f":"AND(CK$22>=$D46,CK$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HU46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NF46+($F46=\"Detail\")*'Development Budget'!CS122","v":0},{"$f":"AND(CL$22>=$D46,CL$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HV46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NG46+($F46=\"Detail\")*'Development Budget'!CT122","v":0},{"$f":"AND(CM$22>=$D46,CM$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HW46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NH46+($F46=\"Detail\")*'Development Budget'!CU122","v":0},{"$f":"AND(CN$22>=$D46,CN$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HX46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NI46+($F46=\"Detail\")*'Development Budget'!CV122","v":0},{"$f":"AND(CO$22>=$D46,CO$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HY46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NJ46+($F46=\"Detail\")*'Development Budget'!CW122","v":0},{"$f":"AND(CP$22>=$D46,CP$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*HZ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NK46+($F46=\"Detail\")*'Development Budget'!CX122","v":0},{"$f":"AND(CQ$22>=$D46,CQ$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IA46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NL46+($F46=\"Detail\")*'Development Budget'!CY122","v":0},{"$f":"AND(CR$22>=$D46,CR$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IB46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NM46+($F46=\"Detail\")*'Development Budget'!CZ122","v":0},{"$f":"AND(CS$22>=$D46,CS$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IC46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NN46+($F46=\"Detail\")*'Development Budget'!DA122","v":0},{"$f":"AND(CT$22>=$D46,CT$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*ID46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NO46+($F46=\"Detail\")*'Development Budget'!DB122","v":0},{"$f":"AND(CU$22>=$D46,CU$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IE46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NP46+($F46=\"Detail\")*'Development Budget'!DC122","v":0},{"$f":"AND(CV$22>=$D46,CV$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IF46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NQ46+($F46=\"Detail\")*'Development Budget'!DD122","v":0},{"$f":"AND(CW$22>=$D46,CW$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IG46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NR46+($F46=\"Detail\")*'Development Budget'!DE122","v":0},{"$f":"AND(CX$22>=$D46,CX$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IH46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NS46+($F46=\"Detail\")*'Development Budget'!DF122","v":0},{"$f":"AND(CY$22>=$D46,CY$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*II46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NT46+($F46=\"Detail\")*'Development Budget'!DG122","v":0},{"$f":"AND(CZ$22>=$D46,CZ$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IJ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NU46+($F46=\"Detail\")*'Development Budget'!DH122","v":0},{"$f":"AND(DA$22>=$D46,DA$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IK46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NV46+($F46=\"Detail\")*'Development Budget'!DI122","v":0},{"$f":"AND(DB$22>=$D46,DB$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IL46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NW46+($F46=\"Detail\")*'Development Budget'!DJ122","v":0},{"$f":"AND(DC$22>=$D46,DC$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IM46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NX46+($F46=\"Detail\")*'Development Budget'!DK122","v":0},{"$f":"AND(DD$22>=$D46,DD$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IN46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NY46+($F46=\"Detail\")*'Development Budget'!DL122","v":0},{"$f":"AND(DE$22>=$D46,DE$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IO46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*NZ46+($F46=\"Detail\")*'Development Budget'!DM122","v":0},{"$f":"AND(DF$22>=$D46,DF$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IP46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OA46+($F46=\"Detail\")*'Development Budget'!DN122","v":0},{"$f":"AND(DG$22>=$D46,DG$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IQ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OB46+($F46=\"Detail\")*'Development Budget'!DO122","v":0},{"$f":"AND(DH$22>=$D46,DH$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IR46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OC46+($F46=\"Detail\")*'Development Budget'!DP122","v":0},{"$f":"AND(DI$22>=$D46,DI$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IS46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OD46+($F46=\"Detail\")*'Development Budget'!DQ122","v":0},{"$f":"AND(DJ$22>=$D46,DJ$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IT46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OE46+($F46=\"Detail\")*'Development Budget'!DR122","v":0},{"$f":"AND(DK$22>=$D46,DK$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IU46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OF46+($F46=\"Detail\")*'Development Budget'!DS122","v":0},{"$f":"AND(DL$22>=$D46,DL$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IV46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OG46+($F46=\"Detail\")*'Development Budget'!DT122","v":0},{"$f":"AND(DM$22>=$D46,DM$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IW46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OH46+($F46=\"Detail\")*'Development Budget'!DU122","v":0},{"$f":"AND(DN$22>=$D46,DN$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IX46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OI46+($F46=\"Detail\")*'Development Budget'!DV122","v":0},{"$f":"AND(DO$22>=$D46,DO$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IY46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OJ46+($F46=\"Detail\")*'Development Budget'!DW122","v":0},{"$f":"AND(DP$22>=$D46,DP$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*IZ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OK46+($F46=\"Detail\")*'Development Budget'!DX122","v":0},{"$f":"AND(DQ$22>=$D46,DQ$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JA46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OL46+($F46=\"Detail\")*'Development Budget'!DY122","v":0},{"$f":"AND(DR$22>=$D46,DR$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JB46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OM46+($F46=\"Detail\")*'Development Budget'!DZ122","v":0},{"$f":"AND(DS$22>=$D46,DS$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JC46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*ON46+($F46=\"Detail\")*'Development Budget'!EA122","v":0},{"$f":"AND(DT$22>=$D46,DT$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JD46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OO46+($F46=\"Detail\")*'Development Budget'!EB122","v":0},{"$f":"AND(DU$22>=$D46,DU$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JE46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OP46+($F46=\"Detail\")*'Development Budget'!EC122","v":0},{"$f":"AND(DV$22>=$D46,DV$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JF46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OQ46+($F46=\"Detail\")*'Development Budget'!ED122","v":0},{"$f":"AND(DW$22>=$D46,DW$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JG46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OR46+($F46=\"Detail\")*'Development Budget'!EE122","v":0},{"$f":"AND(DX$22>=$D46,DX$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JH46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OS46+($F46=\"Detail\")*'Development Budget'!EF122","v":0},{"$f":"AND(DY$22>=$D46,DY$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JI46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OT46+($F46=\"Detail\")*'Development Budget'!EG122","v":0},{"$f":"AND(DZ$22>=$D46,DZ$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JJ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OU46+($F46=\"Detail\")*'Development Budget'!EH122","v":0},{"$f":"AND(EA$22>=$D46,EA$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JK46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OV46+($F46=\"Detail\")*'Development Budget'!EI122","v":0},{"$f":"AND(EB$22>=$D46,EB$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JL46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OW46+($F46=\"Detail\")*'Development Budget'!EJ122","v":0},{"$f":"AND(EC$22>=$D46,EC$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JM46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OX46+($F46=\"Detail\")*'Development Budget'!EK122","v":0},{"$f":"AND(ED$22>=$D46,ED$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JN46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OY46+($F46=\"Detail\")*'Development Budget'!EL122","v":0},{"$f":"AND(EE$22>=$D46,EE$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JO46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*OZ46+($F46=\"Detail\")*'Development Budget'!EM122","v":0},{"$f":"AND(EF$22>=$D46,EF$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JP46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*PA46+($F46=\"Detail\")*'Development Budget'!EN122","v":0},{"$f":"AND(EG$22>=$D46,EG$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JQ46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*PB46+($F46=\"Detail\")*'Development Budget'!EO122","v":0},{"$f":"AND(EH$22>=$D46,EH$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JR46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*PC46+($F46=\"Detail\")*'Development Budget'!EP122","v":0},{"$f":"AND(EI$22>=$D46,EI$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JS46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*PD46+($F46=\"Detail\")*'Development Budget'!EQ122","v":0},{"$f":"AND(EJ$22>=$D46,EJ$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JT46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*PE46+($F46=\"Detail\")*'Development Budget'!ER122","v":0},{"$f":"AND(EK$22>=$D46,EK$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JU46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*PF46+($F46=\"Detail\")*'Development Budget'!ES122","v":0},{"$f":"AND(EL$22>=$D46,EL$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JV46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*PG46+($F46=\"Detail\")*'Development Budget'!ET122","v":0},{"$f":"AND(EM$22>=$D46,EM$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JW46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*PH46+($F46=\"Detail\")*'Development Budget'!EU122","v":0},{"$f":"AND(EN$22>=$D46,EN$22<=$E46)*($F46=\"Straight-Line\")*($I46/$ES46)+($F46=\"S-Curve\")*JX46+OR($F46=\"Steady Growth\",$F46=\"Steady Decline\")*PI46+($F46=\"Detail\")*'Development Budget'!EV122","v":0},null,225000,"2023-10-31","2023-11-30",2,"Straight-Line",0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Mitigation",null,5,6,2,225000,0,0,0,0,0,150000,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B124","v":"Marketing"},null,{"$f":"E47-4","v":18},{"$f":"E34","v":22},"Straight-Line",3.8157894736842106,4461.5384615384619,{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D132,'Development Budget'!G132)","v":232000},null,"",{"$f":"AND(L$22>=$D47,L$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*EV47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KG47+($F47=\"Detail\")*'Development Budget'!T132","v":0},{"$f":"AND(M$22>=$D47,M$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*EW47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KH47+($F47=\"Detail\")*'Development Budget'!U132","v":0},{"$f":"AND(N$22>=$D47,N$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*EX47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KI47+($F47=\"Detail\")*'Development Budget'!V132","v":0},{"$f":"AND(O$22>=$D47,O$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*EY47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KJ47+($F47=\"Detail\")*'Development Budget'!W132","v":0},{"$f":"AND(P$22>=$D47,P$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*EZ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KK47+($F47=\"Detail\")*'Development Budget'!X132","v":0},{"$f":"AND(Q$22>=$D47,Q$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FA47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KL47+($F47=\"Detail\")*'Development Budget'!Y132","v":0},{"$f":"AND(R$22>=$D47,R$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FB47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KM47+($F47=\"Detail\")*'Development Budget'!Z132","v":0},{"$f":"AND(S$22>=$D47,S$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FC47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KN47+($F47=\"Detail\")*'Development Budget'!AA132","v":0},{"$f":"AND(T$22>=$D47,T$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FD47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KO47+($F47=\"Detail\")*'Development Budget'!AB132","v":0},{"$f":"AND(U$22>=$D47,U$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FE47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KP47+($F47=\"Detail\")*'Development Budget'!AC132","v":0},{"$f":"AND(V$22>=$D47,V$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FF47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KQ47+($F47=\"Detail\")*'Development Budget'!AD132","v":0},{"$f":"AND(W$22>=$D47,W$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FG47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KR47+($F47=\"Detail\")*'Development Budget'!AE132","v":0},{"$f":"AND(X$22>=$D47,X$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FH47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KS47+($F47=\"Detail\")*'Development Budget'!AF132","v":0},{"$f":"AND(Y$22>=$D47,Y$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FI47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KT47+($F47=\"Detail\")*'Development Budget'!AG132","v":0},{"$f":"AND(Z$22>=$D47,Z$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FJ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KU47+($F47=\"Detail\")*'Development Budget'!AH132","v":0},{"$f":"AND(AA$22>=$D47,AA$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FK47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KV47+($F47=\"Detail\")*'Development Budget'!AI132","v":0},{"$f":"AND(AB$22>=$D47,AB$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FL47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KW47+($F47=\"Detail\")*'Development Budget'!AJ132","v":0},{"$f":"AND(AC$22>=$D47,AC$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FM47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KX47+($F47=\"Detail\")*'Development Budget'!AK132","v":0},{"$f":"AND(AD$22>=$D47,AD$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FN47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KY47+($F47=\"Detail\")*'Development Budget'!AL132","v":46400},{"$f":"AND(AE$22>=$D47,AE$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FO47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*KZ47+($F47=\"Detail\")*'Development Budget'!AM132","v":46400},{"$f":"AND(AF$22>=$D47,AF$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FP47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LA47+($F47=\"Detail\")*'Development Budget'!AN132","v":46400},{"$f":"AND(AG$22>=$D47,AG$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FQ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LB47+($F47=\"Detail\")*'Development Budget'!AO132","v":46400},{"$f":"AND(AH$22>=$D47,AH$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FR47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LC47+($F47=\"Detail\")*'Development Budget'!AP132","v":46400},{"$f":"AND(AI$22>=$D47,AI$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FS47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LD47+($F47=\"Detail\")*'Development Budget'!AQ132","v":0},{"$f":"AND(AJ$22>=$D47,AJ$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FT47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LE47+($F47=\"Detail\")*'Development Budget'!AR132","v":0},{"$f":"AND(AK$22>=$D47,AK$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FU47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LF47+($F47=\"Detail\")*'Development Budget'!AS132","v":0},{"$f":"AND(AL$22>=$D47,AL$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FV47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LG47+($F47=\"Detail\")*'Development Budget'!AT132","v":0},{"$f":"AND(AM$22>=$D47,AM$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FW47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LH47+($F47=\"Detail\")*'Development Budget'!AU132","v":0},{"$f":"AND(AN$22>=$D47,AN$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FX47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LI47+($F47=\"Detail\")*'Development Budget'!AV132","v":0},{"$f":"AND(AO$22>=$D47,AO$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FY47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LJ47+($F47=\"Detail\")*'Development Budget'!AW132","v":0},{"$f":"AND(AP$22>=$D47,AP$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*FZ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LK47+($F47=\"Detail\")*'Development Budget'!AX132","v":0},{"$f":"AND(AQ$22>=$D47,AQ$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GA47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LL47+($F47=\"Detail\")*'Development Budget'!AY132","v":0},{"$f":"AND(AR$22>=$D47,AR$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GB47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LM47+($F47=\"Detail\")*'Development Budget'!AZ132","v":0},{"$f":"AND(AS$22>=$D47,AS$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GC47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LN47+($F47=\"Detail\")*'Development Budget'!BA132","v":0},{"$f":"AND(AT$22>=$D47,AT$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GD47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LO47+($F47=\"Detail\")*'Development Budget'!BB132","v":0},{"$f":"AND(AU$22>=$D47,AU$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GE47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LP47+($F47=\"Detail\")*'Development Budget'!BC132","v":0},{"$f":"AND(AV$22>=$D47,AV$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GF47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LQ47+($F47=\"Detail\")*'Development Budget'!BD132","v":0},{"$f":"AND(AW$22>=$D47,AW$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GG47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LR47+($F47=\"Detail\")*'Development Budget'!BE132","v":0},{"$f":"AND(AX$22>=$D47,AX$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GH47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LS47+($F47=\"Detail\")*'Development Budget'!BF132","v":0},{"$f":"AND(AY$22>=$D47,AY$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GI47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LT47+($F47=\"Detail\")*'Development Budget'!BG132","v":0},{"$f":"AND(AZ$22>=$D47,AZ$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GJ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LU47+($F47=\"Detail\")*'Development Budget'!BH132","v":0},{"$f":"AND(BA$22>=$D47,BA$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GK47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LV47+($F47=\"Detail\")*'Development Budget'!BI132","v":0},{"$f":"AND(BB$22>=$D47,BB$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GL47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LW47+($F47=\"Detail\")*'Development Budget'!BJ132","v":0},{"$f":"AND(BC$22>=$D47,BC$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GM47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LX47+($F47=\"Detail\")*'Development Budget'!BK132","v":0},{"$f":"AND(BD$22>=$D47,BD$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GN47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LY47+($F47=\"Detail\")*'Development Budget'!BL132","v":0},{"$f":"AND(BE$22>=$D47,BE$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GO47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*LZ47+($F47=\"Detail\")*'Development Budget'!BM132","v":0},{"$f":"AND(BF$22>=$D47,BF$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GP47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MA47+($F47=\"Detail\")*'Development Budget'!BN132","v":0},{"$f":"AND(BG$22>=$D47,BG$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GQ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MB47+($F47=\"Detail\")*'Development Budget'!BO132","v":0},{"$f":"AND(BH$22>=$D47,BH$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GR47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MC47+($F47=\"Detail\")*'Development Budget'!BP132","v":0},{"$f":"AND(BI$22>=$D47,BI$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GS47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MD47+($F47=\"Detail\")*'Development Budget'!BQ132","v":0},{"$f":"AND(BJ$22>=$D47,BJ$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GT47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*ME47+($F47=\"Detail\")*'Development Budget'!BR132","v":0},{"$f":"AND(BK$22>=$D47,BK$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GU47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MF47+($F47=\"Detail\")*'Development Budget'!BS132","v":0},{"$f":"AND(BL$22>=$D47,BL$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GV47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MG47+($F47=\"Detail\")*'Development Budget'!BT132","v":0},{"$f":"AND(BM$22>=$D47,BM$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GW47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MH47+($F47=\"Detail\")*'Development Budget'!BU132","v":0},{"$f":"AND(BN$22>=$D47,BN$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GX47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MI47+($F47=\"Detail\")*'Development Budget'!BV132","v":0},{"$f":"AND(BO$22>=$D47,BO$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GY47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MJ47+($F47=\"Detail\")*'Development Budget'!BW132","v":0},{"$f":"AND(BP$22>=$D47,BP$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*GZ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MK47+($F47=\"Detail\")*'Development Budget'!BX132","v":0},{"$f":"AND(BQ$22>=$D47,BQ$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HA47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*ML47+($F47=\"Detail\")*'Development Budget'!BY132","v":0},{"$f":"AND(BR$22>=$D47,BR$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HB47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MM47+($F47=\"Detail\")*'Development Budget'!BZ132","v":0},{"$f":"AND(BS$22>=$D47,BS$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HC47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MN47+($F47=\"Detail\")*'Development Budget'!CA132","v":0},{"$f":"AND(BT$22>=$D47,BT$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HD47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MO47+($F47=\"Detail\")*'Development Budget'!CB132","v":0},{"$f":"AND(BU$22>=$D47,BU$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HE47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MP47+($F47=\"Detail\")*'Development Budget'!CC132","v":0},{"$f":"AND(BV$22>=$D47,BV$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HF47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MQ47+($F47=\"Detail\")*'Development Budget'!CD132","v":0},{"$f":"AND(BW$22>=$D47,BW$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HG47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MR47+($F47=\"Detail\")*'Development Budget'!CE132","v":0},{"$f":"AND(BX$22>=$D47,BX$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HH47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MS47+($F47=\"Detail\")*'Development Budget'!CF132","v":0},{"$f":"AND(BY$22>=$D47,BY$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HI47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MT47+($F47=\"Detail\")*'Development Budget'!CG132","v":0},{"$f":"AND(BZ$22>=$D47,BZ$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HJ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MU47+($F47=\"Detail\")*'Development Budget'!CH132","v":0},{"$f":"AND(CA$22>=$D47,CA$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HK47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MV47+($F47=\"Detail\")*'Development Budget'!CI132","v":0},{"$f":"AND(CB$22>=$D47,CB$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HL47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MW47+($F47=\"Detail\")*'Development Budget'!CJ132","v":0},{"$f":"AND(CC$22>=$D47,CC$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HM47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MX47+($F47=\"Detail\")*'Development Budget'!CK132","v":0},{"$f":"AND(CD$22>=$D47,CD$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HN47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MY47+($F47=\"Detail\")*'Development Budget'!CL132","v":0},{"$f":"AND(CE$22>=$D47,CE$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HO47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*MZ47+($F47=\"Detail\")*'Development Budget'!CM132","v":0},{"$f":"AND(CF$22>=$D47,CF$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HP47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NA47+($F47=\"Detail\")*'Development Budget'!CN132","v":0},{"$f":"AND(CG$22>=$D47,CG$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HQ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NB47+($F47=\"Detail\")*'Development Budget'!CO132","v":0},{"$f":"AND(CH$22>=$D47,CH$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HR47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NC47+($F47=\"Detail\")*'Development Budget'!CP132","v":0},{"$f":"AND(CI$22>=$D47,CI$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HS47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*ND47+($F47=\"Detail\")*'Development Budget'!CQ132","v":0},{"$f":"AND(CJ$22>=$D47,CJ$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HT47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NE47+($F47=\"Detail\")*'Development Budget'!CR132","v":0},{"$f":"AND(CK$22>=$D47,CK$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HU47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NF47+($F47=\"Detail\")*'Development Budget'!CS132","v":0},{"$f":"AND(CL$22>=$D47,CL$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HV47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NG47+($F47=\"Detail\")*'Development Budget'!CT132","v":0},{"$f":"AND(CM$22>=$D47,CM$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HW47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NH47+($F47=\"Detail\")*'Development Budget'!CU132","v":0},{"$f":"AND(CN$22>=$D47,CN$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HX47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NI47+($F47=\"Detail\")*'Development Budget'!CV132","v":0},{"$f":"AND(CO$22>=$D47,CO$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HY47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NJ47+($F47=\"Detail\")*'Development Budget'!CW132","v":0},{"$f":"AND(CP$22>=$D47,CP$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*HZ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NK47+($F47=\"Detail\")*'Development Budget'!CX132","v":0},{"$f":"AND(CQ$22>=$D47,CQ$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IA47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NL47+($F47=\"Detail\")*'Development Budget'!CY132","v":0},{"$f":"AND(CR$22>=$D47,CR$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IB47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NM47+($F47=\"Detail\")*'Development Budget'!CZ132","v":0},{"$f":"AND(CS$22>=$D47,CS$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IC47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NN47+($F47=\"Detail\")*'Development Budget'!DA132","v":0},{"$f":"AND(CT$22>=$D47,CT$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*ID47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NO47+($F47=\"Detail\")*'Development Budget'!DB132","v":0},{"$f":"AND(CU$22>=$D47,CU$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IE47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NP47+($F47=\"Detail\")*'Development Budget'!DC132","v":0},{"$f":"AND(CV$22>=$D47,CV$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IF47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NQ47+($F47=\"Detail\")*'Development Budget'!DD132","v":0},{"$f":"AND(CW$22>=$D47,CW$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IG47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NR47+($F47=\"Detail\")*'Development Budget'!DE132","v":0},{"$f":"AND(CX$22>=$D47,CX$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IH47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NS47+($F47=\"Detail\")*'Development Budget'!DF132","v":0},{"$f":"AND(CY$22>=$D47,CY$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*II47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NT47+($F47=\"Detail\")*'Development Budget'!DG132","v":0},{"$f":"AND(CZ$22>=$D47,CZ$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IJ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NU47+($F47=\"Detail\")*'Development Budget'!DH132","v":0},{"$f":"AND(DA$22>=$D47,DA$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IK47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NV47+($F47=\"Detail\")*'Development Budget'!DI132","v":0},{"$f":"AND(DB$22>=$D47,DB$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IL47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NW47+($F47=\"Detail\")*'Development Budget'!DJ132","v":0},{"$f":"AND(DC$22>=$D47,DC$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IM47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NX47+($F47=\"Detail\")*'Development Budget'!DK132","v":0},{"$f":"AND(DD$22>=$D47,DD$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IN47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NY47+($F47=\"Detail\")*'Development Budget'!DL132","v":0},{"$f":"AND(DE$22>=$D47,DE$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IO47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*NZ47+($F47=\"Detail\")*'Development Budget'!DM132","v":0},{"$f":"AND(DF$22>=$D47,DF$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IP47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OA47+($F47=\"Detail\")*'Development Budget'!DN132","v":0},{"$f":"AND(DG$22>=$D47,DG$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IQ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OB47+($F47=\"Detail\")*'Development Budget'!DO132","v":0},{"$f":"AND(DH$22>=$D47,DH$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IR47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OC47+($F47=\"Detail\")*'Development Budget'!DP132","v":0},{"$f":"AND(DI$22>=$D47,DI$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IS47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OD47+($F47=\"Detail\")*'Development Budget'!DQ132","v":0},{"$f":"AND(DJ$22>=$D47,DJ$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IT47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OE47+($F47=\"Detail\")*'Development Budget'!DR132","v":0},{"$f":"AND(DK$22>=$D47,DK$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IU47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OF47+($F47=\"Detail\")*'Development Budget'!DS132","v":0},{"$f":"AND(DL$22>=$D47,DL$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IV47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OG47+($F47=\"Detail\")*'Development Budget'!DT132","v":0},{"$f":"AND(DM$22>=$D47,DM$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IW47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OH47+($F47=\"Detail\")*'Development Budget'!DU132","v":0},{"$f":"AND(DN$22>=$D47,DN$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IX47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OI47+($F47=\"Detail\")*'Development Budget'!DV132","v":0},{"$f":"AND(DO$22>=$D47,DO$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IY47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OJ47+($F47=\"Detail\")*'Development Budget'!DW132","v":0},{"$f":"AND(DP$22>=$D47,DP$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*IZ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OK47+($F47=\"Detail\")*'Development Budget'!DX132","v":0},{"$f":"AND(DQ$22>=$D47,DQ$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JA47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OL47+($F47=\"Detail\")*'Development Budget'!DY132","v":0},{"$f":"AND(DR$22>=$D47,DR$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JB47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OM47+($F47=\"Detail\")*'Development Budget'!DZ132","v":0},{"$f":"AND(DS$22>=$D47,DS$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JC47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*ON47+($F47=\"Detail\")*'Development Budget'!EA132","v":0},{"$f":"AND(DT$22>=$D47,DT$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JD47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OO47+($F47=\"Detail\")*'Development Budget'!EB132","v":0},{"$f":"AND(DU$22>=$D47,DU$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JE47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OP47+($F47=\"Detail\")*'Development Budget'!EC132","v":0},{"$f":"AND(DV$22>=$D47,DV$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JF47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OQ47+($F47=\"Detail\")*'Development Budget'!ED132","v":0},{"$f":"AND(DW$22>=$D47,DW$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JG47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OR47+($F47=\"Detail\")*'Development Budget'!EE132","v":0},{"$f":"AND(DX$22>=$D47,DX$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JH47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OS47+($F47=\"Detail\")*'Development Budget'!EF132","v":0},{"$f":"AND(DY$22>=$D47,DY$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JI47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OT47+($F47=\"Detail\")*'Development Budget'!EG132","v":0},{"$f":"AND(DZ$22>=$D47,DZ$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JJ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OU47+($F47=\"Detail\")*'Development Budget'!EH132","v":0},{"$f":"AND(EA$22>=$D47,EA$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JK47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OV47+($F47=\"Detail\")*'Development Budget'!EI132","v":0},{"$f":"AND(EB$22>=$D47,EB$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JL47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OW47+($F47=\"Detail\")*'Development Budget'!EJ132","v":0},{"$f":"AND(EC$22>=$D47,EC$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JM47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OX47+($F47=\"Detail\")*'Development Budget'!EK132","v":0},{"$f":"AND(ED$22>=$D47,ED$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JN47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OY47+($F47=\"Detail\")*'Development Budget'!EL132","v":0},{"$f":"AND(EE$22>=$D47,EE$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JO47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*OZ47+($F47=\"Detail\")*'Development Budget'!EM132","v":0},{"$f":"AND(EF$22>=$D47,EF$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JP47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*PA47+($F47=\"Detail\")*'Development Budget'!EN132","v":0},{"$f":"AND(EG$22>=$D47,EG$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JQ47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*PB47+($F47=\"Detail\")*'Development Budget'!EO132","v":0},{"$f":"AND(EH$22>=$D47,EH$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JR47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*PC47+($F47=\"Detail\")*'Development Budget'!EP132","v":0},{"$f":"AND(EI$22>=$D47,EI$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JS47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*PD47+($F47=\"Detail\")*'Development Budget'!EQ132","v":0},{"$f":"AND(EJ$22>=$D47,EJ$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JT47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*PE47+($F47=\"Detail\")*'Development Budget'!ER132","v":0},{"$f":"AND(EK$22>=$D47,EK$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JU47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*PF47+($F47=\"Detail\")*'Development Budget'!ES132","v":0},{"$f":"AND(EL$22>=$D47,EL$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JV47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*PG47+($F47=\"Detail\")*'Development Budget'!ET132","v":0},{"$f":"AND(EM$22>=$D47,EM$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JW47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*PH47+($F47=\"Detail\")*'Development Budget'!EU132","v":0},{"$f":"AND(EN$22>=$D47,EN$22<=$E47)*($F47=\"Straight-Line\")*($I47/$ES47)+($F47=\"S-Curve\")*JX47+OR($F47=\"Steady Growth\",$F47=\"Steady Decline\")*PI47+($F47=\"Detail\")*'Development Budget'!EV132","v":0},null,232000,"2024-11-30","2025-03-31",5,"Straight-Line",1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Marketing",null,18,22,5,232000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77333.333333333328,61866.666666666664,46400,30933.333333333332,15466.666666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B134","v":"Financing"},null,{"$f":"D34","v":5},{"$f":"D48+1","v":6},"Straight-Line",5.6578947368421053,6615.3846153846152,{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D145,'Development Budget'!G145)","v":344000},null,"",{"$f":"AND(L$22>=$D48,L$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*EV48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KG48+($F48=\"Detail\")*'Development Budget'!T145","v":0},{"$f":"AND(M$22>=$D48,M$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*EW48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KH48+($F48=\"Detail\")*'Development Budget'!U145","v":0},{"$f":"AND(N$22>=$D48,N$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*EX48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KI48+($F48=\"Detail\")*'Development Budget'!V145","v":0},{"$f":"AND(O$22>=$D48,O$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*EY48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KJ48+($F48=\"Detail\")*'Development Budget'!W145","v":0},{"$f":"AND(P$22>=$D48,P$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*EZ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KK48+($F48=\"Detail\")*'Development Budget'!X145","v":0},{"$f":"AND(Q$22>=$D48,Q$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FA48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KL48+($F48=\"Detail\")*'Development Budget'!Y145","v":172000},{"$f":"AND(R$22>=$D48,R$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FB48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KM48+($F48=\"Detail\")*'Development Budget'!Z145","v":172000},{"$f":"AND(S$22>=$D48,S$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FC48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KN48+($F48=\"Detail\")*'Development Budget'!AA145","v":0},{"$f":"AND(T$22>=$D48,T$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FD48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KO48+($F48=\"Detail\")*'Development Budget'!AB145","v":0},{"$f":"AND(U$22>=$D48,U$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FE48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KP48+($F48=\"Detail\")*'Development Budget'!AC145","v":0},{"$f":"AND(V$22>=$D48,V$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FF48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KQ48+($F48=\"Detail\")*'Development Budget'!AD145","v":0},{"$f":"AND(W$22>=$D48,W$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FG48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KR48+($F48=\"Detail\")*'Development Budget'!AE145","v":0},{"$f":"AND(X$22>=$D48,X$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FH48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KS48+($F48=\"Detail\")*'Development Budget'!AF145","v":0},{"$f":"AND(Y$22>=$D48,Y$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FI48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KT48+($F48=\"Detail\")*'Development Budget'!AG145","v":0},{"$f":"AND(Z$22>=$D48,Z$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FJ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KU48+($F48=\"Detail\")*'Development Budget'!AH145","v":0},{"$f":"AND(AA$22>=$D48,AA$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FK48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KV48+($F48=\"Detail\")*'Development Budget'!AI145","v":0},{"$f":"AND(AB$22>=$D48,AB$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FL48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KW48+($F48=\"Detail\")*'Development Budget'!AJ145","v":0},{"$f":"AND(AC$22>=$D48,AC$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FM48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KX48+($F48=\"Detail\")*'Development Budget'!AK145","v":0},{"$f":"AND(AD$22>=$D48,AD$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FN48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KY48+($F48=\"Detail\")*'Development Budget'!AL145","v":0},{"$f":"AND(AE$22>=$D48,AE$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FO48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*KZ48+($F48=\"Detail\")*'Development Budget'!AM145","v":0},{"$f":"AND(AF$22>=$D48,AF$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FP48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LA48+($F48=\"Detail\")*'Development Budget'!AN145","v":0},{"$f":"AND(AG$22>=$D48,AG$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FQ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LB48+($F48=\"Detail\")*'Development Budget'!AO145","v":0},{"$f":"AND(AH$22>=$D48,AH$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FR48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LC48+($F48=\"Detail\")*'Development Budget'!AP145","v":0},{"$f":"AND(AI$22>=$D48,AI$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FS48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LD48+($F48=\"Detail\")*'Development Budget'!AQ145","v":0},{"$f":"AND(AJ$22>=$D48,AJ$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FT48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LE48+($F48=\"Detail\")*'Development Budget'!AR145","v":0},{"$f":"AND(AK$22>=$D48,AK$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FU48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LF48+($F48=\"Detail\")*'Development Budget'!AS145","v":0},{"$f":"AND(AL$22>=$D48,AL$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FV48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LG48+($F48=\"Detail\")*'Development Budget'!AT145","v":0},{"$f":"AND(AM$22>=$D48,AM$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FW48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LH48+($F48=\"Detail\")*'Development Budget'!AU145","v":0},{"$f":"AND(AN$22>=$D48,AN$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FX48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LI48+($F48=\"Detail\")*'Development Budget'!AV145","v":0},{"$f":"AND(AO$22>=$D48,AO$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FY48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LJ48+($F48=\"Detail\")*'Development Budget'!AW145","v":0},{"$f":"AND(AP$22>=$D48,AP$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*FZ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LK48+($F48=\"Detail\")*'Development Budget'!AX145","v":0},{"$f":"AND(AQ$22>=$D48,AQ$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GA48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LL48+($F48=\"Detail\")*'Development Budget'!AY145","v":0},{"$f":"AND(AR$22>=$D48,AR$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GB48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LM48+($F48=\"Detail\")*'Development Budget'!AZ145","v":0},{"$f":"AND(AS$22>=$D48,AS$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GC48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LN48+($F48=\"Detail\")*'Development Budget'!BA145","v":0},{"$f":"AND(AT$22>=$D48,AT$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GD48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LO48+($F48=\"Detail\")*'Development Budget'!BB145","v":0},{"$f":"AND(AU$22>=$D48,AU$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GE48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LP48+($F48=\"Detail\")*'Development Budget'!BC145","v":0},{"$f":"AND(AV$22>=$D48,AV$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GF48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LQ48+($F48=\"Detail\")*'Development Budget'!BD145","v":0},{"$f":"AND(AW$22>=$D48,AW$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GG48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LR48+($F48=\"Detail\")*'Development Budget'!BE145","v":0},{"$f":"AND(AX$22>=$D48,AX$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GH48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LS48+($F48=\"Detail\")*'Development Budget'!BF145","v":0},{"$f":"AND(AY$22>=$D48,AY$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GI48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LT48+($F48=\"Detail\")*'Development Budget'!BG145","v":0},{"$f":"AND(AZ$22>=$D48,AZ$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GJ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LU48+($F48=\"Detail\")*'Development Budget'!BH145","v":0},{"$f":"AND(BA$22>=$D48,BA$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GK48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LV48+($F48=\"Detail\")*'Development Budget'!BI145","v":0},{"$f":"AND(BB$22>=$D48,BB$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GL48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LW48+($F48=\"Detail\")*'Development Budget'!BJ145","v":0},{"$f":"AND(BC$22>=$D48,BC$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GM48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LX48+($F48=\"Detail\")*'Development Budget'!BK145","v":0},{"$f":"AND(BD$22>=$D48,BD$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GN48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LY48+($F48=\"Detail\")*'Development Budget'!BL145","v":0},{"$f":"AND(BE$22>=$D48,BE$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GO48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*LZ48+($F48=\"Detail\")*'Development Budget'!BM145","v":0},{"$f":"AND(BF$22>=$D48,BF$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GP48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MA48+($F48=\"Detail\")*'Development Budget'!BN145","v":0},{"$f":"AND(BG$22>=$D48,BG$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GQ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MB48+($F48=\"Detail\")*'Development Budget'!BO145","v":0},{"$f":"AND(BH$22>=$D48,BH$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GR48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MC48+($F48=\"Detail\")*'Development Budget'!BP145","v":0},{"$f":"AND(BI$22>=$D48,BI$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GS48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MD48+($F48=\"Detail\")*'Development Budget'!BQ145","v":0},{"$f":"AND(BJ$22>=$D48,BJ$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GT48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*ME48+($F48=\"Detail\")*'Development Budget'!BR145","v":0},{"$f":"AND(BK$22>=$D48,BK$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GU48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MF48+($F48=\"Detail\")*'Development Budget'!BS145","v":0},{"$f":"AND(BL$22>=$D48,BL$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GV48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MG48+($F48=\"Detail\")*'Development Budget'!BT145","v":0},{"$f":"AND(BM$22>=$D48,BM$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GW48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MH48+($F48=\"Detail\")*'Development Budget'!BU145","v":0},{"$f":"AND(BN$22>=$D48,BN$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GX48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MI48+($F48=\"Detail\")*'Development Budget'!BV145","v":0},{"$f":"AND(BO$22>=$D48,BO$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GY48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MJ48+($F48=\"Detail\")*'Development Budget'!BW145","v":0},{"$f":"AND(BP$22>=$D48,BP$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*GZ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MK48+($F48=\"Detail\")*'Development Budget'!BX145","v":0},{"$f":"AND(BQ$22>=$D48,BQ$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HA48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*ML48+($F48=\"Detail\")*'Development Budget'!BY145","v":0},{"$f":"AND(BR$22>=$D48,BR$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HB48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MM48+($F48=\"Detail\")*'Development Budget'!BZ145","v":0},{"$f":"AND(BS$22>=$D48,BS$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HC48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MN48+($F48=\"Detail\")*'Development Budget'!CA145","v":0},{"$f":"AND(BT$22>=$D48,BT$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HD48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MO48+($F48=\"Detail\")*'Development Budget'!CB145","v":0},{"$f":"AND(BU$22>=$D48,BU$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HE48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MP48+($F48=\"Detail\")*'Development Budget'!CC145","v":0},{"$f":"AND(BV$22>=$D48,BV$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HF48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MQ48+($F48=\"Detail\")*'Development Budget'!CD145","v":0},{"$f":"AND(BW$22>=$D48,BW$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HG48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MR48+($F48=\"Detail\")*'Development Budget'!CE145","v":0},{"$f":"AND(BX$22>=$D48,BX$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HH48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MS48+($F48=\"Detail\")*'Development Budget'!CF145","v":0},{"$f":"AND(BY$22>=$D48,BY$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HI48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MT48+($F48=\"Detail\")*'Development Budget'!CG145","v":0},{"$f":"AND(BZ$22>=$D48,BZ$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HJ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MU48+($F48=\"Detail\")*'Development Budget'!CH145","v":0},{"$f":"AND(CA$22>=$D48,CA$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HK48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MV48+($F48=\"Detail\")*'Development Budget'!CI145","v":0},{"$f":"AND(CB$22>=$D48,CB$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HL48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MW48+($F48=\"Detail\")*'Development Budget'!CJ145","v":0},{"$f":"AND(CC$22>=$D48,CC$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HM48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MX48+($F48=\"Detail\")*'Development Budget'!CK145","v":0},{"$f":"AND(CD$22>=$D48,CD$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HN48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MY48+($F48=\"Detail\")*'Development Budget'!CL145","v":0},{"$f":"AND(CE$22>=$D48,CE$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HO48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*MZ48+($F48=\"Detail\")*'Development Budget'!CM145","v":0},{"$f":"AND(CF$22>=$D48,CF$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HP48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NA48+($F48=\"Detail\")*'Development Budget'!CN145","v":0},{"$f":"AND(CG$22>=$D48,CG$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HQ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NB48+($F48=\"Detail\")*'Development Budget'!CO145","v":0},{"$f":"AND(CH$22>=$D48,CH$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HR48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NC48+($F48=\"Detail\")*'Development Budget'!CP145","v":0},{"$f":"AND(CI$22>=$D48,CI$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HS48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*ND48+($F48=\"Detail\")*'Development Budget'!CQ145","v":0},{"$f":"AND(CJ$22>=$D48,CJ$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HT48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NE48+($F48=\"Detail\")*'Development Budget'!CR145","v":0},{"$f":"AND(CK$22>=$D48,CK$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HU48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NF48+($F48=\"Detail\")*'Development Budget'!CS145","v":0},{"$f":"AND(CL$22>=$D48,CL$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HV48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NG48+($F48=\"Detail\")*'Development Budget'!CT145","v":0},{"$f":"AND(CM$22>=$D48,CM$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HW48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NH48+($F48=\"Detail\")*'Development Budget'!CU145","v":0},{"$f":"AND(CN$22>=$D48,CN$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HX48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NI48+($F48=\"Detail\")*'Development Budget'!CV145","v":0},{"$f":"AND(CO$22>=$D48,CO$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HY48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NJ48+($F48=\"Detail\")*'Development Budget'!CW145","v":0},{"$f":"AND(CP$22>=$D48,CP$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*HZ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NK48+($F48=\"Detail\")*'Development Budget'!CX145","v":0},{"$f":"AND(CQ$22>=$D48,CQ$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IA48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NL48+($F48=\"Detail\")*'Development Budget'!CY145","v":0},{"$f":"AND(CR$22>=$D48,CR$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IB48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NM48+($F48=\"Detail\")*'Development Budget'!CZ145","v":0},{"$f":"AND(CS$22>=$D48,CS$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IC48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NN48+($F48=\"Detail\")*'Development Budget'!DA145","v":0},{"$f":"AND(CT$22>=$D48,CT$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*ID48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NO48+($F48=\"Detail\")*'Development Budget'!DB145","v":0},{"$f":"AND(CU$22>=$D48,CU$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IE48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NP48+($F48=\"Detail\")*'Development Budget'!DC145","v":0},{"$f":"AND(CV$22>=$D48,CV$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IF48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NQ48+($F48=\"Detail\")*'Development Budget'!DD145","v":0},{"$f":"AND(CW$22>=$D48,CW$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IG48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NR48+($F48=\"Detail\")*'Development Budget'!DE145","v":0},{"$f":"AND(CX$22>=$D48,CX$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IH48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NS48+($F48=\"Detail\")*'Development Budget'!DF145","v":0},{"$f":"AND(CY$22>=$D48,CY$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*II48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NT48+($F48=\"Detail\")*'Development Budget'!DG145","v":0},{"$f":"AND(CZ$22>=$D48,CZ$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IJ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NU48+($F48=\"Detail\")*'Development Budget'!DH145","v":0},{"$f":"AND(DA$22>=$D48,DA$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IK48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NV48+($F48=\"Detail\")*'Development Budget'!DI145","v":0},{"$f":"AND(DB$22>=$D48,DB$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IL48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NW48+($F48=\"Detail\")*'Development Budget'!DJ145","v":0},{"$f":"AND(DC$22>=$D48,DC$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IM48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NX48+($F48=\"Detail\")*'Development Budget'!DK145","v":0},{"$f":"AND(DD$22>=$D48,DD$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IN48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NY48+($F48=\"Detail\")*'Development Budget'!DL145","v":0},{"$f":"AND(DE$22>=$D48,DE$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IO48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*NZ48+($F48=\"Detail\")*'Development Budget'!DM145","v":0},{"$f":"AND(DF$22>=$D48,DF$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IP48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OA48+($F48=\"Detail\")*'Development Budget'!DN145","v":0},{"$f":"AND(DG$22>=$D48,DG$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IQ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OB48+($F48=\"Detail\")*'Development Budget'!DO145","v":0},{"$f":"AND(DH$22>=$D48,DH$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IR48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OC48+($F48=\"Detail\")*'Development Budget'!DP145","v":0},{"$f":"AND(DI$22>=$D48,DI$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IS48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OD48+($F48=\"Detail\")*'Development Budget'!DQ145","v":0},{"$f":"AND(DJ$22>=$D48,DJ$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IT48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OE48+($F48=\"Detail\")*'Development Budget'!DR145","v":0},{"$f":"AND(DK$22>=$D48,DK$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IU48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OF48+($F48=\"Detail\")*'Development Budget'!DS145","v":0},{"$f":"AND(DL$22>=$D48,DL$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IV48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OG48+($F48=\"Detail\")*'Development Budget'!DT145","v":0},{"$f":"AND(DM$22>=$D48,DM$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IW48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OH48+($F48=\"Detail\")*'Development Budget'!DU145","v":0},{"$f":"AND(DN$22>=$D48,DN$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IX48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OI48+($F48=\"Detail\")*'Development Budget'!DV145","v":0},{"$f":"AND(DO$22>=$D48,DO$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IY48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OJ48+($F48=\"Detail\")*'Development Budget'!DW145","v":0},{"$f":"AND(DP$22>=$D48,DP$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*IZ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OK48+($F48=\"Detail\")*'Development Budget'!DX145","v":0},{"$f":"AND(DQ$22>=$D48,DQ$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JA48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OL48+($F48=\"Detail\")*'Development Budget'!DY145","v":0},{"$f":"AND(DR$22>=$D48,DR$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JB48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OM48+($F48=\"Detail\")*'Development Budget'!DZ145","v":0},{"$f":"AND(DS$22>=$D48,DS$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JC48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*ON48+($F48=\"Detail\")*'Development Budget'!EA145","v":0},{"$f":"AND(DT$22>=$D48,DT$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JD48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OO48+($F48=\"Detail\")*'Development Budget'!EB145","v":0},{"$f":"AND(DU$22>=$D48,DU$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JE48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OP48+($F48=\"Detail\")*'Development Budget'!EC145","v":0},{"$f":"AND(DV$22>=$D48,DV$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JF48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OQ48+($F48=\"Detail\")*'Development Budget'!ED145","v":0},{"$f":"AND(DW$22>=$D48,DW$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JG48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OR48+($F48=\"Detail\")*'Development Budget'!EE145","v":0},{"$f":"AND(DX$22>=$D48,DX$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JH48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OS48+($F48=\"Detail\")*'Development Budget'!EF145","v":0},{"$f":"AND(DY$22>=$D48,DY$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JI48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OT48+($F48=\"Detail\")*'Development Budget'!EG145","v":0},{"$f":"AND(DZ$22>=$D48,DZ$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JJ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OU48+($F48=\"Detail\")*'Development Budget'!EH145","v":0},{"$f":"AND(EA$22>=$D48,EA$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JK48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OV48+($F48=\"Detail\")*'Development Budget'!EI145","v":0},{"$f":"AND(EB$22>=$D48,EB$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JL48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OW48+($F48=\"Detail\")*'Development Budget'!EJ145","v":0},{"$f":"AND(EC$22>=$D48,EC$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JM48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OX48+($F48=\"Detail\")*'Development Budget'!EK145","v":0},{"$f":"AND(ED$22>=$D48,ED$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JN48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OY48+($F48=\"Detail\")*'Development Budget'!EL145","v":0},{"$f":"AND(EE$22>=$D48,EE$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JO48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*OZ48+($F48=\"Detail\")*'Development Budget'!EM145","v":0},{"$f":"AND(EF$22>=$D48,EF$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JP48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*PA48+($F48=\"Detail\")*'Development Budget'!EN145","v":0},{"$f":"AND(EG$22>=$D48,EG$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JQ48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*PB48+($F48=\"Detail\")*'Development Budget'!EO145","v":0},{"$f":"AND(EH$22>=$D48,EH$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JR48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*PC48+($F48=\"Detail\")*'Development Budget'!EP145","v":0},{"$f":"AND(EI$22>=$D48,EI$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JS48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*PD48+($F48=\"Detail\")*'Development Budget'!EQ145","v":0},{"$f":"AND(EJ$22>=$D48,EJ$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JT48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*PE48+($F48=\"Detail\")*'Development Budget'!ER145","v":0},{"$f":"AND(EK$22>=$D48,EK$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JU48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*PF48+($F48=\"Detail\")*'Development Budget'!ES145","v":0},{"$f":"AND(EL$22>=$D48,EL$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JV48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*PG48+($F48=\"Detail\")*'Development Budget'!ET145","v":0},{"$f":"AND(EM$22>=$D48,EM$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JW48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*PH48+($F48=\"Detail\")*'Development Budget'!EU145","v":0},{"$f":"AND(EN$22>=$D48,EN$22<=$E48)*($F48=\"Straight-Line\")*($I48/$ES48)+($F48=\"S-Curve\")*JX48+OR($F48=\"Steady Growth\",$F48=\"Steady Decline\")*PI48+($F48=\"Detail\")*'Development Budget'!EV145","v":0},null,344000,"2023-10-31","2023-11-30",2,"Straight-Line",0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Financing",null,5,6,2,344000,0,0,0,0,0,229333.33333333331,114666.66666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B147","v":"Operating Cost"},null,{"$f":"D27","v":0},{"$f":"E34","v":22},"Straight-Line",3.125,3653.8461538461538,{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D157,'Development Budget'!G157)","v":190000},null,"",{"$f":"AND(L$22>=$D49,L$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*EV49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KG49+($F49=\"Detail\")*'Development Budget'!T157","v":8260.8695652173919},{"$f":"AND(M$22>=$D49,M$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*EW49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KH49+($F49=\"Detail\")*'Development Budget'!U157","v":8260.8695652173919},{"$f":"AND(N$22>=$D49,N$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*EX49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KI49+($F49=\"Detail\")*'Development Budget'!V157","v":8260.8695652173919},{"$f":"AND(O$22>=$D49,O$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*EY49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KJ49+($F49=\"Detail\")*'Development Budget'!W157","v":8260.8695652173919},{"$f":"AND(P$22>=$D49,P$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*EZ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KK49+($F49=\"Detail\")*'Development Budget'!X157","v":8260.8695652173919},{"$f":"AND(Q$22>=$D49,Q$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FA49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KL49+($F49=\"Detail\")*'Development Budget'!Y157","v":8260.8695652173919},{"$f":"AND(R$22>=$D49,R$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FB49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KM49+($F49=\"Detail\")*'Development Budget'!Z157","v":8260.8695652173919},{"$f":"AND(S$22>=$D49,S$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FC49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KN49+($F49=\"Detail\")*'Development Budget'!AA157","v":8260.8695652173919},{"$f":"AND(T$22>=$D49,T$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FD49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KO49+($F49=\"Detail\")*'Development Budget'!AB157","v":8260.8695652173919},{"$f":"AND(U$22>=$D49,U$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FE49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KP49+($F49=\"Detail\")*'Development Budget'!AC157","v":8260.8695652173919},{"$f":"AND(V$22>=$D49,V$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FF49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KQ49+($F49=\"Detail\")*'Development Budget'!AD157","v":8260.8695652173919},{"$f":"AND(W$22>=$D49,W$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FG49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KR49+($F49=\"Detail\")*'Development Budget'!AE157","v":8260.8695652173919},{"$f":"AND(X$22>=$D49,X$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FH49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KS49+($F49=\"Detail\")*'Development Budget'!AF157","v":8260.8695652173919},{"$f":"AND(Y$22>=$D49,Y$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FI49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KT49+($F49=\"Detail\")*'Development Budget'!AG157","v":8260.8695652173919},{"$f":"AND(Z$22>=$D49,Z$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FJ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KU49+($F49=\"Detail\")*'Development Budget'!AH157","v":8260.8695652173919},{"$f":"AND(AA$22>=$D49,AA$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FK49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KV49+($F49=\"Detail\")*'Development Budget'!AI157","v":8260.8695652173919},{"$f":"AND(AB$22>=$D49,AB$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FL49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KW49+($F49=\"Detail\")*'Development Budget'!AJ157","v":8260.8695652173919},{"$f":"AND(AC$22>=$D49,AC$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FM49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KX49+($F49=\"Detail\")*'Development Budget'!AK157","v":8260.8695652173919},{"$f":"AND(AD$22>=$D49,AD$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FN49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KY49+($F49=\"Detail\")*'Development Budget'!AL157","v":8260.8695652173919},{"$f":"AND(AE$22>=$D49,AE$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FO49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*KZ49+($F49=\"Detail\")*'Development Budget'!AM157","v":8260.8695652173919},{"$f":"AND(AF$22>=$D49,AF$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FP49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LA49+($F49=\"Detail\")*'Development Budget'!AN157","v":8260.8695652173919},{"$f":"AND(AG$22>=$D49,AG$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FQ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LB49+($F49=\"Detail\")*'Development Budget'!AO157","v":8260.8695652173919},{"$f":"AND(AH$22>=$D49,AH$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FR49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LC49+($F49=\"Detail\")*'Development Budget'!AP157","v":8260.8695652173919},{"$f":"AND(AI$22>=$D49,AI$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FS49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LD49+($F49=\"Detail\")*'Development Budget'!AQ157","v":0},{"$f":"AND(AJ$22>=$D49,AJ$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FT49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LE49+($F49=\"Detail\")*'Development Budget'!AR157","v":0},{"$f":"AND(AK$22>=$D49,AK$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FU49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LF49+($F49=\"Detail\")*'Development Budget'!AS157","v":0},{"$f":"AND(AL$22>=$D49,AL$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FV49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LG49+($F49=\"Detail\")*'Development Budget'!AT157","v":0},{"$f":"AND(AM$22>=$D49,AM$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FW49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LH49+($F49=\"Detail\")*'Development Budget'!AU157","v":0},{"$f":"AND(AN$22>=$D49,AN$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FX49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LI49+($F49=\"Detail\")*'Development Budget'!AV157","v":0},{"$f":"AND(AO$22>=$D49,AO$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FY49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LJ49+($F49=\"Detail\")*'Development Budget'!AW157","v":0},{"$f":"AND(AP$22>=$D49,AP$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*FZ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LK49+($F49=\"Detail\")*'Development Budget'!AX157","v":0},{"$f":"AND(AQ$22>=$D49,AQ$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GA49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LL49+($F49=\"Detail\")*'Development Budget'!AY157","v":0},{"$f":"AND(AR$22>=$D49,AR$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GB49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LM49+($F49=\"Detail\")*'Development Budget'!AZ157","v":0},{"$f":"AND(AS$22>=$D49,AS$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GC49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LN49+($F49=\"Detail\")*'Development Budget'!BA157","v":0},{"$f":"AND(AT$22>=$D49,AT$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GD49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LO49+($F49=\"Detail\")*'Development Budget'!BB157","v":0},{"$f":"AND(AU$22>=$D49,AU$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GE49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LP49+($F49=\"Detail\")*'Development Budget'!BC157","v":0},{"$f":"AND(AV$22>=$D49,AV$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GF49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LQ49+($F49=\"Detail\")*'Development Budget'!BD157","v":0},{"$f":"AND(AW$22>=$D49,AW$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GG49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LR49+($F49=\"Detail\")*'Development Budget'!BE157","v":0},{"$f":"AND(AX$22>=$D49,AX$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GH49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LS49+($F49=\"Detail\")*'Development Budget'!BF157","v":0},{"$f":"AND(AY$22>=$D49,AY$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GI49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LT49+($F49=\"Detail\")*'Development Budget'!BG157","v":0},{"$f":"AND(AZ$22>=$D49,AZ$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GJ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LU49+($F49=\"Detail\")*'Development Budget'!BH157","v":0},{"$f":"AND(BA$22>=$D49,BA$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GK49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LV49+($F49=\"Detail\")*'Development Budget'!BI157","v":0},{"$f":"AND(BB$22>=$D49,BB$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GL49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LW49+($F49=\"Detail\")*'Development Budget'!BJ157","v":0},{"$f":"AND(BC$22>=$D49,BC$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GM49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LX49+($F49=\"Detail\")*'Development Budget'!BK157","v":0},{"$f":"AND(BD$22>=$D49,BD$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GN49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LY49+($F49=\"Detail\")*'Development Budget'!BL157","v":0},{"$f":"AND(BE$22>=$D49,BE$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GO49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*LZ49+($F49=\"Detail\")*'Development Budget'!BM157","v":0},{"$f":"AND(BF$22>=$D49,BF$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GP49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MA49+($F49=\"Detail\")*'Development Budget'!BN157","v":0},{"$f":"AND(BG$22>=$D49,BG$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GQ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MB49+($F49=\"Detail\")*'Development Budget'!BO157","v":0},{"$f":"AND(BH$22>=$D49,BH$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GR49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MC49+($F49=\"Detail\")*'Development Budget'!BP157","v":0},{"$f":"AND(BI$22>=$D49,BI$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GS49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MD49+($F49=\"Detail\")*'Development Budget'!BQ157","v":0},{"$f":"AND(BJ$22>=$D49,BJ$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GT49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*ME49+($F49=\"Detail\")*'Development Budget'!BR157","v":0},{"$f":"AND(BK$22>=$D49,BK$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GU49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MF49+($F49=\"Detail\")*'Development Budget'!BS157","v":0},{"$f":"AND(BL$22>=$D49,BL$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GV49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MG49+($F49=\"Detail\")*'Development Budget'!BT157","v":0},{"$f":"AND(BM$22>=$D49,BM$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GW49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MH49+($F49=\"Detail\")*'Development Budget'!BU157","v":0},{"$f":"AND(BN$22>=$D49,BN$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GX49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MI49+($F49=\"Detail\")*'Development Budget'!BV157","v":0},{"$f":"AND(BO$22>=$D49,BO$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GY49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MJ49+($F49=\"Detail\")*'Development Budget'!BW157","v":0},{"$f":"AND(BP$22>=$D49,BP$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*GZ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MK49+($F49=\"Detail\")*'Development Budget'!BX157","v":0},{"$f":"AND(BQ$22>=$D49,BQ$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HA49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*ML49+($F49=\"Detail\")*'Development Budget'!BY157","v":0},{"$f":"AND(BR$22>=$D49,BR$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HB49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MM49+($F49=\"Detail\")*'Development Budget'!BZ157","v":0},{"$f":"AND(BS$22>=$D49,BS$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HC49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MN49+($F49=\"Detail\")*'Development Budget'!CA157","v":0},{"$f":"AND(BT$22>=$D49,BT$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HD49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MO49+($F49=\"Detail\")*'Development Budget'!CB157","v":0},{"$f":"AND(BU$22>=$D49,BU$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HE49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MP49+($F49=\"Detail\")*'Development Budget'!CC157","v":0},{"$f":"AND(BV$22>=$D49,BV$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HF49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MQ49+($F49=\"Detail\")*'Development Budget'!CD157","v":0},{"$f":"AND(BW$22>=$D49,BW$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HG49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MR49+($F49=\"Detail\")*'Development Budget'!CE157","v":0},{"$f":"AND(BX$22>=$D49,BX$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HH49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MS49+($F49=\"Detail\")*'Development Budget'!CF157","v":0},{"$f":"AND(BY$22>=$D49,BY$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HI49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MT49+($F49=\"Detail\")*'Development Budget'!CG157","v":0},{"$f":"AND(BZ$22>=$D49,BZ$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HJ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MU49+($F49=\"Detail\")*'Development Budget'!CH157","v":0},{"$f":"AND(CA$22>=$D49,CA$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HK49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MV49+($F49=\"Detail\")*'Development Budget'!CI157","v":0},{"$f":"AND(CB$22>=$D49,CB$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HL49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MW49+($F49=\"Detail\")*'Development Budget'!CJ157","v":0},{"$f":"AND(CC$22>=$D49,CC$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HM49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MX49+($F49=\"Detail\")*'Development Budget'!CK157","v":0},{"$f":"AND(CD$22>=$D49,CD$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HN49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MY49+($F49=\"Detail\")*'Development Budget'!CL157","v":0},{"$f":"AND(CE$22>=$D49,CE$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HO49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*MZ49+($F49=\"Detail\")*'Development Budget'!CM157","v":0},{"$f":"AND(CF$22>=$D49,CF$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HP49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NA49+($F49=\"Detail\")*'Development Budget'!CN157","v":0},{"$f":"AND(CG$22>=$D49,CG$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HQ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NB49+($F49=\"Detail\")*'Development Budget'!CO157","v":0},{"$f":"AND(CH$22>=$D49,CH$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HR49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NC49+($F49=\"Detail\")*'Development Budget'!CP157","v":0},{"$f":"AND(CI$22>=$D49,CI$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HS49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*ND49+($F49=\"Detail\")*'Development Budget'!CQ157","v":0},{"$f":"AND(CJ$22>=$D49,CJ$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HT49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NE49+($F49=\"Detail\")*'Development Budget'!CR157","v":0},{"$f":"AND(CK$22>=$D49,CK$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HU49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NF49+($F49=\"Detail\")*'Development Budget'!CS157","v":0},{"$f":"AND(CL$22>=$D49,CL$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HV49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NG49+($F49=\"Detail\")*'Development Budget'!CT157","v":0},{"$f":"AND(CM$22>=$D49,CM$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HW49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NH49+($F49=\"Detail\")*'Development Budget'!CU157","v":0},{"$f":"AND(CN$22>=$D49,CN$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HX49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NI49+($F49=\"Detail\")*'Development Budget'!CV157","v":0},{"$f":"AND(CO$22>=$D49,CO$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HY49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NJ49+($F49=\"Detail\")*'Development Budget'!CW157","v":0},{"$f":"AND(CP$22>=$D49,CP$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*HZ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NK49+($F49=\"Detail\")*'Development Budget'!CX157","v":0},{"$f":"AND(CQ$22>=$D49,CQ$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IA49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NL49+($F49=\"Detail\")*'Development Budget'!CY157","v":0},{"$f":"AND(CR$22>=$D49,CR$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IB49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NM49+($F49=\"Detail\")*'Development Budget'!CZ157","v":0},{"$f":"AND(CS$22>=$D49,CS$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IC49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NN49+($F49=\"Detail\")*'Development Budget'!DA157","v":0},{"$f":"AND(CT$22>=$D49,CT$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*ID49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NO49+($F49=\"Detail\")*'Development Budget'!DB157","v":0},{"$f":"AND(CU$22>=$D49,CU$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IE49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NP49+($F49=\"Detail\")*'Development Budget'!DC157","v":0},{"$f":"AND(CV$22>=$D49,CV$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IF49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NQ49+($F49=\"Detail\")*'Development Budget'!DD157","v":0},{"$f":"AND(CW$22>=$D49,CW$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IG49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NR49+($F49=\"Detail\")*'Development Budget'!DE157","v":0},{"$f":"AND(CX$22>=$D49,CX$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IH49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NS49+($F49=\"Detail\")*'Development Budget'!DF157","v":0},{"$f":"AND(CY$22>=$D49,CY$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*II49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NT49+($F49=\"Detail\")*'Development Budget'!DG157","v":0},{"$f":"AND(CZ$22>=$D49,CZ$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IJ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NU49+($F49=\"Detail\")*'Development Budget'!DH157","v":0},{"$f":"AND(DA$22>=$D49,DA$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IK49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NV49+($F49=\"Detail\")*'Development Budget'!DI157","v":0},{"$f":"AND(DB$22>=$D49,DB$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IL49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NW49+($F49=\"Detail\")*'Development Budget'!DJ157","v":0},{"$f":"AND(DC$22>=$D49,DC$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IM49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NX49+($F49=\"Detail\")*'Development Budget'!DK157","v":0},{"$f":"AND(DD$22>=$D49,DD$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IN49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NY49+($F49=\"Detail\")*'Development Budget'!DL157","v":0},{"$f":"AND(DE$22>=$D49,DE$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IO49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*NZ49+($F49=\"Detail\")*'Development Budget'!DM157","v":0},{"$f":"AND(DF$22>=$D49,DF$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IP49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OA49+($F49=\"Detail\")*'Development Budget'!DN157","v":0},{"$f":"AND(DG$22>=$D49,DG$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IQ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OB49+($F49=\"Detail\")*'Development Budget'!DO157","v":0},{"$f":"AND(DH$22>=$D49,DH$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IR49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OC49+($F49=\"Detail\")*'Development Budget'!DP157","v":0},{"$f":"AND(DI$22>=$D49,DI$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IS49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OD49+($F49=\"Detail\")*'Development Budget'!DQ157","v":0},{"$f":"AND(DJ$22>=$D49,DJ$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IT49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OE49+($F49=\"Detail\")*'Development Budget'!DR157","v":0},{"$f":"AND(DK$22>=$D49,DK$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IU49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OF49+($F49=\"Detail\")*'Development Budget'!DS157","v":0},{"$f":"AND(DL$22>=$D49,DL$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IV49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OG49+($F49=\"Detail\")*'Development Budget'!DT157","v":0},{"$f":"AND(DM$22>=$D49,DM$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IW49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OH49+($F49=\"Detail\")*'Development Budget'!DU157","v":0},{"$f":"AND(DN$22>=$D49,DN$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IX49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OI49+($F49=\"Detail\")*'Development Budget'!DV157","v":0},{"$f":"AND(DO$22>=$D49,DO$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IY49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OJ49+($F49=\"Detail\")*'Development Budget'!DW157","v":0},{"$f":"AND(DP$22>=$D49,DP$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*IZ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OK49+($F49=\"Detail\")*'Development Budget'!DX157","v":0},{"$f":"AND(DQ$22>=$D49,DQ$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JA49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OL49+($F49=\"Detail\")*'Development Budget'!DY157","v":0},{"$f":"AND(DR$22>=$D49,DR$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JB49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OM49+($F49=\"Detail\")*'Development Budget'!DZ157","v":0},{"$f":"AND(DS$22>=$D49,DS$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JC49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*ON49+($F49=\"Detail\")*'Development Budget'!EA157","v":0},{"$f":"AND(DT$22>=$D49,DT$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JD49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OO49+($F49=\"Detail\")*'Development Budget'!EB157","v":0},{"$f":"AND(DU$22>=$D49,DU$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JE49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OP49+($F49=\"Detail\")*'Development Budget'!EC157","v":0},{"$f":"AND(DV$22>=$D49,DV$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JF49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OQ49+($F49=\"Detail\")*'Development Budget'!ED157","v":0},{"$f":"AND(DW$22>=$D49,DW$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JG49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OR49+($F49=\"Detail\")*'Development Budget'!EE157","v":0},{"$f":"AND(DX$22>=$D49,DX$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JH49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OS49+($F49=\"Detail\")*'Development Budget'!EF157","v":0},{"$f":"AND(DY$22>=$D49,DY$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JI49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OT49+($F49=\"Detail\")*'Development Budget'!EG157","v":0},{"$f":"AND(DZ$22>=$D49,DZ$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JJ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OU49+($F49=\"Detail\")*'Development Budget'!EH157","v":0},{"$f":"AND(EA$22>=$D49,EA$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JK49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OV49+($F49=\"Detail\")*'Development Budget'!EI157","v":0},{"$f":"AND(EB$22>=$D49,EB$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JL49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OW49+($F49=\"Detail\")*'Development Budget'!EJ157","v":0},{"$f":"AND(EC$22>=$D49,EC$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JM49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OX49+($F49=\"Detail\")*'Development Budget'!EK157","v":0},{"$f":"AND(ED$22>=$D49,ED$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JN49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OY49+($F49=\"Detail\")*'Development Budget'!EL157","v":0},{"$f":"AND(EE$22>=$D49,EE$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JO49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*OZ49+($F49=\"Detail\")*'Development Budget'!EM157","v":0},{"$f":"AND(EF$22>=$D49,EF$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JP49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*PA49+($F49=\"Detail\")*'Development Budget'!EN157","v":0},{"$f":"AND(EG$22>=$D49,EG$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JQ49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*PB49+($F49=\"Detail\")*'Development Budget'!EO157","v":0},{"$f":"AND(EH$22>=$D49,EH$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JR49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*PC49+($F49=\"Detail\")*'Development Budget'!EP157","v":0},{"$f":"AND(EI$22>=$D49,EI$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JS49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*PD49+($F49=\"Detail\")*'Development Budget'!EQ157","v":0},{"$f":"AND(EJ$22>=$D49,EJ$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JT49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*PE49+($F49=\"Detail\")*'Development Budget'!ER157","v":0},{"$f":"AND(EK$22>=$D49,EK$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JU49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*PF49+($F49=\"Detail\")*'Development Budget'!ES157","v":0},{"$f":"AND(EL$22>=$D49,EL$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JV49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*PG49+($F49=\"Detail\")*'Development Budget'!ET157","v":0},{"$f":"AND(EM$22>=$D49,EM$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JW49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*PH49+($F49=\"Detail\")*'Development Budget'!EU157","v":0},{"$f":"AND(EN$22>=$D49,EN$22<=$E49)*($F49=\"Straight-Line\")*($I49/$ES49)+($F49=\"S-Curve\")*JX49+OR($F49=\"Steady Growth\",$F49=\"Steady Decline\")*PI49+($F49=\"Detail\")*'Development Budget'!EV157","v":0},null,190000,"2023-05-31","2025-03-31",23,"Straight-Line",5.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Operating Cost",null,0,22,23,190000,15833.333333333332,15144.927536231882,14456.521739130436,13768.115942028986,13079.710144927536,12391.304347826086,11702.898550724638,11014.492753623188,10326.086956521738,9637.68115942029,8949.2753623188401,8260.8695652173919,7572.4637681159411,6884.057971014493,6195.652173913043,5507.246376811594,4818.840579710145,4130.434782608696,3442.0289855072465,2753.623188405797,2065.217391304348,1376.8115942028985,688.40579710144925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B159","v":"Soft Cost Contingency"},{"$f":"I50/SUM(I42:I49)","v":2.9999999999999995E-2},{"$f":"MIN(D42:D49)+1","v":1},{"$f":"MAX(E42:E49)","v":22},"Straight-Line",1.3268008223684209,1551.3363461538461,{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D161,'Development Budget'!G161)","v":80669.489999999991},null,"",{"$f":"AND(L$22>=$D50,L$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*EV50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KG50+($F50=\"Detail\")*'Development Budget'!T161","v":0},{"$f":"AND(M$22>=$D50,M$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*EW50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KH50+($F50=\"Detail\")*'Development Budget'!U161","v":3666.7949999999996},{"$f":"AND(N$22>=$D50,N$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*EX50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KI50+($F50=\"Detail\")*'Development Budget'!V161","v":3666.7949999999996},{"$f":"AND(O$22>=$D50,O$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*EY50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KJ50+($F50=\"Detail\")*'Development Budget'!W161","v":3666.7949999999996},{"$f":"AND(P$22>=$D50,P$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*EZ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KK50+($F50=\"Detail\")*'Development Budget'!X161","v":3666.7949999999996},{"$f":"AND(Q$22>=$D50,Q$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FA50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KL50+($F50=\"Detail\")*'Development Budget'!Y161","v":3666.7949999999996},{"$f":"AND(R$22>=$D50,R$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FB50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KM50+($F50=\"Detail\")*'Development Budget'!Z161","v":3666.7949999999996},{"$f":"AND(S$22>=$D50,S$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FC50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KN50+($F50=\"Detail\")*'Development Budget'!AA161","v":3666.7949999999996},{"$f":"AND(T$22>=$D50,T$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FD50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KO50+($F50=\"Detail\")*'Development Budget'!AB161","v":3666.7949999999996},{"$f":"AND(U$22>=$D50,U$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FE50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KP50+($F50=\"Detail\")*'Development Budget'!AC161","v":3666.7949999999996},{"$f":"AND(V$22>=$D50,V$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FF50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KQ50+($F50=\"Detail\")*'Development Budget'!AD161","v":3666.7949999999996},{"$f":"AND(W$22>=$D50,W$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FG50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KR50+($F50=\"Detail\")*'Development Budget'!AE161","v":3666.7949999999996},{"$f":"AND(X$22>=$D50,X$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FH50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KS50+($F50=\"Detail\")*'Development Budget'!AF161","v":3666.7949999999996},{"$f":"AND(Y$22>=$D50,Y$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FI50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KT50+($F50=\"Detail\")*'Development Budget'!AG161","v":3666.7949999999996},{"$f":"AND(Z$22>=$D50,Z$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FJ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KU50+($F50=\"Detail\")*'Development Budget'!AH161","v":3666.7949999999996},{"$f":"AND(AA$22>=$D50,AA$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FK50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KV50+($F50=\"Detail\")*'Development Budget'!AI161","v":3666.7949999999996},{"$f":"AND(AB$22>=$D50,AB$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FL50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KW50+($F50=\"Detail\")*'Development Budget'!AJ161","v":3666.7949999999996},{"$f":"AND(AC$22>=$D50,AC$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FM50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KX50+($F50=\"Detail\")*'Development Budget'!AK161","v":3666.7949999999996},{"$f":"AND(AD$22>=$D50,AD$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FN50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KY50+($F50=\"Detail\")*'Development Budget'!AL161","v":3666.7949999999996},{"$f":"AND(AE$22>=$D50,AE$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FO50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*KZ50+($F50=\"Detail\")*'Development Budget'!AM161","v":3666.7949999999996},{"$f":"AND(AF$22>=$D50,AF$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FP50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LA50+($F50=\"Detail\")*'Development Budget'!AN161","v":3666.7949999999996},{"$f":"AND(AG$22>=$D50,AG$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FQ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LB50+($F50=\"Detail\")*'Development Budget'!AO161","v":3666.7949999999996},{"$f":"AND(AH$22>=$D50,AH$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FR50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LC50+($F50=\"Detail\")*'Development Budget'!AP161","v":3666.7949999999996},{"$f":"AND(AI$22>=$D50,AI$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FS50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LD50+($F50=\"Detail\")*'Development Budget'!AQ161","v":0},{"$f":"AND(AJ$22>=$D50,AJ$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FT50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LE50+($F50=\"Detail\")*'Development Budget'!AR161","v":0},{"$f":"AND(AK$22>=$D50,AK$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FU50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LF50+($F50=\"Detail\")*'Development Budget'!AS161","v":0},{"$f":"AND(AL$22>=$D50,AL$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FV50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LG50+($F50=\"Detail\")*'Development Budget'!AT161","v":0},{"$f":"AND(AM$22>=$D50,AM$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FW50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LH50+($F50=\"Detail\")*'Development Budget'!AU161","v":0},{"$f":"AND(AN$22>=$D50,AN$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FX50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LI50+($F50=\"Detail\")*'Development Budget'!AV161","v":0},{"$f":"AND(AO$22>=$D50,AO$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FY50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LJ50+($F50=\"Detail\")*'Development Budget'!AW161","v":0},{"$f":"AND(AP$22>=$D50,AP$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*FZ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LK50+($F50=\"Detail\")*'Development Budget'!AX161","v":0},{"$f":"AND(AQ$22>=$D50,AQ$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GA50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LL50+($F50=\"Detail\")*'Development Budget'!AY161","v":0},{"$f":"AND(AR$22>=$D50,AR$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GB50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LM50+($F50=\"Detail\")*'Development Budget'!AZ161","v":0},{"$f":"AND(AS$22>=$D50,AS$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GC50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LN50+($F50=\"Detail\")*'Development Budget'!BA161","v":0},{"$f":"AND(AT$22>=$D50,AT$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GD50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LO50+($F50=\"Detail\")*'Development Budget'!BB161","v":0},{"$f":"AND(AU$22>=$D50,AU$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GE50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LP50+($F50=\"Detail\")*'Development Budget'!BC161","v":0},{"$f":"AND(AV$22>=$D50,AV$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GF50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LQ50+($F50=\"Detail\")*'Development Budget'!BD161","v":0},{"$f":"AND(AW$22>=$D50,AW$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GG50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LR50+($F50=\"Detail\")*'Development Budget'!BE161","v":0},{"$f":"AND(AX$22>=$D50,AX$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GH50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LS50+($F50=\"Detail\")*'Development Budget'!BF161","v":0},{"$f":"AND(AY$22>=$D50,AY$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GI50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LT50+($F50=\"Detail\")*'Development Budget'!BG161","v":0},{"$f":"AND(AZ$22>=$D50,AZ$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GJ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LU50+($F50=\"Detail\")*'Development Budget'!BH161","v":0},{"$f":"AND(BA$22>=$D50,BA$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GK50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LV50+($F50=\"Detail\")*'Development Budget'!BI161","v":0},{"$f":"AND(BB$22>=$D50,BB$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GL50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LW50+($F50=\"Detail\")*'Development Budget'!BJ161","v":0},{"$f":"AND(BC$22>=$D50,BC$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GM50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LX50+($F50=\"Detail\")*'Development Budget'!BK161","v":0},{"$f":"AND(BD$22>=$D50,BD$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GN50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LY50+($F50=\"Detail\")*'Development Budget'!BL161","v":0},{"$f":"AND(BE$22>=$D50,BE$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GO50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*LZ50+($F50=\"Detail\")*'Development Budget'!BM161","v":0},{"$f":"AND(BF$22>=$D50,BF$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GP50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MA50+($F50=\"Detail\")*'Development Budget'!BN161","v":0},{"$f":"AND(BG$22>=$D50,BG$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GQ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MB50+($F50=\"Detail\")*'Development Budget'!BO161","v":0},{"$f":"AND(BH$22>=$D50,BH$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GR50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MC50+($F50=\"Detail\")*'Development Budget'!BP161","v":0},{"$f":"AND(BI$22>=$D50,BI$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GS50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MD50+($F50=\"Detail\")*'Development Budget'!BQ161","v":0},{"$f":"AND(BJ$22>=$D50,BJ$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GT50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*ME50+($F50=\"Detail\")*'Development Budget'!BR161","v":0},{"$f":"AND(BK$22>=$D50,BK$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GU50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MF50+($F50=\"Detail\")*'Development Budget'!BS161","v":0},{"$f":"AND(BL$22>=$D50,BL$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GV50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MG50+($F50=\"Detail\")*'Development Budget'!BT161","v":0},{"$f":"AND(BM$22>=$D50,BM$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GW50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MH50+($F50=\"Detail\")*'Development Budget'!BU161","v":0},{"$f":"AND(BN$22>=$D50,BN$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GX50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MI50+($F50=\"Detail\")*'Development Budget'!BV161","v":0},{"$f":"AND(BO$22>=$D50,BO$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GY50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MJ50+($F50=\"Detail\")*'Development Budget'!BW161","v":0},{"$f":"AND(BP$22>=$D50,BP$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*GZ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MK50+($F50=\"Detail\")*'Development Budget'!BX161","v":0},{"$f":"AND(BQ$22>=$D50,BQ$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HA50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*ML50+($F50=\"Detail\")*'Development Budget'!BY161","v":0},{"$f":"AND(BR$22>=$D50,BR$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HB50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MM50+($F50=\"Detail\")*'Development Budget'!BZ161","v":0},{"$f":"AND(BS$22>=$D50,BS$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HC50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MN50+($F50=\"Detail\")*'Development Budget'!CA161","v":0},{"$f":"AND(BT$22>=$D50,BT$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HD50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MO50+($F50=\"Detail\")*'Development Budget'!CB161","v":0},{"$f":"AND(BU$22>=$D50,BU$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HE50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MP50+($F50=\"Detail\")*'Development Budget'!CC161","v":0},{"$f":"AND(BV$22>=$D50,BV$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HF50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MQ50+($F50=\"Detail\")*'Development Budget'!CD161","v":0},{"$f":"AND(BW$22>=$D50,BW$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HG50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MR50+($F50=\"Detail\")*'Development Budget'!CE161","v":0},{"$f":"AND(BX$22>=$D50,BX$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HH50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MS50+($F50=\"Detail\")*'Development Budget'!CF161","v":0},{"$f":"AND(BY$22>=$D50,BY$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HI50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MT50+($F50=\"Detail\")*'Development Budget'!CG161","v":0},{"$f":"AND(BZ$22>=$D50,BZ$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HJ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MU50+($F50=\"Detail\")*'Development Budget'!CH161","v":0},{"$f":"AND(CA$22>=$D50,CA$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HK50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MV50+($F50=\"Detail\")*'Development Budget'!CI161","v":0},{"$f":"AND(CB$22>=$D50,CB$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HL50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MW50+($F50=\"Detail\")*'Development Budget'!CJ161","v":0},{"$f":"AND(CC$22>=$D50,CC$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HM50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MX50+($F50=\"Detail\")*'Development Budget'!CK161","v":0},{"$f":"AND(CD$22>=$D50,CD$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HN50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MY50+($F50=\"Detail\")*'Development Budget'!CL161","v":0},{"$f":"AND(CE$22>=$D50,CE$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HO50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*MZ50+($F50=\"Detail\")*'Development Budget'!CM161","v":0},{"$f":"AND(CF$22>=$D50,CF$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HP50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NA50+($F50=\"Detail\")*'Development Budget'!CN161","v":0},{"$f":"AND(CG$22>=$D50,CG$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HQ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NB50+($F50=\"Detail\")*'Development Budget'!CO161","v":0},{"$f":"AND(CH$22>=$D50,CH$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HR50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NC50+($F50=\"Detail\")*'Development Budget'!CP161","v":0},{"$f":"AND(CI$22>=$D50,CI$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HS50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*ND50+($F50=\"Detail\")*'Development Budget'!CQ161","v":0},{"$f":"AND(CJ$22>=$D50,CJ$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HT50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NE50+($F50=\"Detail\")*'Development Budget'!CR161","v":0},{"$f":"AND(CK$22>=$D50,CK$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HU50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NF50+($F50=\"Detail\")*'Development Budget'!CS161","v":0},{"$f":"AND(CL$22>=$D50,CL$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HV50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NG50+($F50=\"Detail\")*'Development Budget'!CT161","v":0},{"$f":"AND(CM$22>=$D50,CM$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HW50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NH50+($F50=\"Detail\")*'Development Budget'!CU161","v":0},{"$f":"AND(CN$22>=$D50,CN$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HX50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NI50+($F50=\"Detail\")*'Development Budget'!CV161","v":0},{"$f":"AND(CO$22>=$D50,CO$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HY50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NJ50+($F50=\"Detail\")*'Development Budget'!CW161","v":0},{"$f":"AND(CP$22>=$D50,CP$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*HZ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NK50+($F50=\"Detail\")*'Development Budget'!CX161","v":0},{"$f":"AND(CQ$22>=$D50,CQ$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IA50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NL50+($F50=\"Detail\")*'Development Budget'!CY161","v":0},{"$f":"AND(CR$22>=$D50,CR$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IB50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NM50+($F50=\"Detail\")*'Development Budget'!CZ161","v":0},{"$f":"AND(CS$22>=$D50,CS$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IC50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NN50+($F50=\"Detail\")*'Development Budget'!DA161","v":0},{"$f":"AND(CT$22>=$D50,CT$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*ID50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NO50+($F50=\"Detail\")*'Development Budget'!DB161","v":0},{"$f":"AND(CU$22>=$D50,CU$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IE50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NP50+($F50=\"Detail\")*'Development Budget'!DC161","v":0},{"$f":"AND(CV$22>=$D50,CV$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IF50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NQ50+($F50=\"Detail\")*'Development Budget'!DD161","v":0},{"$f":"AND(CW$22>=$D50,CW$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IG50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NR50+($F50=\"Detail\")*'Development Budget'!DE161","v":0},{"$f":"AND(CX$22>=$D50,CX$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IH50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NS50+($F50=\"Detail\")*'Development Budget'!DF161","v":0},{"$f":"AND(CY$22>=$D50,CY$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*II50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NT50+($F50=\"Detail\")*'Development Budget'!DG161","v":0},{"$f":"AND(CZ$22>=$D50,CZ$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IJ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NU50+($F50=\"Detail\")*'Development Budget'!DH161","v":0},{"$f":"AND(DA$22>=$D50,DA$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IK50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NV50+($F50=\"Detail\")*'Development Budget'!DI161","v":0},{"$f":"AND(DB$22>=$D50,DB$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IL50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NW50+($F50=\"Detail\")*'Development Budget'!DJ161","v":0},{"$f":"AND(DC$22>=$D50,DC$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IM50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NX50+($F50=\"Detail\")*'Development Budget'!DK161","v":0},{"$f":"AND(DD$22>=$D50,DD$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IN50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NY50+($F50=\"Detail\")*'Development Budget'!DL161","v":0},{"$f":"AND(DE$22>=$D50,DE$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IO50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*NZ50+($F50=\"Detail\")*'Development Budget'!DM161","v":0},{"$f":"AND(DF$22>=$D50,DF$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IP50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OA50+($F50=\"Detail\")*'Development Budget'!DN161","v":0},{"$f":"AND(DG$22>=$D50,DG$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IQ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OB50+($F50=\"Detail\")*'Development Budget'!DO161","v":0},{"$f":"AND(DH$22>=$D50,DH$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IR50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OC50+($F50=\"Detail\")*'Development Budget'!DP161","v":0},{"$f":"AND(DI$22>=$D50,DI$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IS50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OD50+($F50=\"Detail\")*'Development Budget'!DQ161","v":0},{"$f":"AND(DJ$22>=$D50,DJ$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IT50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OE50+($F50=\"Detail\")*'Development Budget'!DR161","v":0},{"$f":"AND(DK$22>=$D50,DK$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IU50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OF50+($F50=\"Detail\")*'Development Budget'!DS161","v":0},{"$f":"AND(DL$22>=$D50,DL$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IV50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OG50+($F50=\"Detail\")*'Development Budget'!DT161","v":0},{"$f":"AND(DM$22>=$D50,DM$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IW50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OH50+($F50=\"Detail\")*'Development Budget'!DU161","v":0},{"$f":"AND(DN$22>=$D50,DN$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IX50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OI50+($F50=\"Detail\")*'Development Budget'!DV161","v":0},{"$f":"AND(DO$22>=$D50,DO$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IY50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OJ50+($F50=\"Detail\")*'Development Budget'!DW161","v":0},{"$f":"AND(DP$22>=$D50,DP$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*IZ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OK50+($F50=\"Detail\")*'Development Budget'!DX161","v":0},{"$f":"AND(DQ$22>=$D50,DQ$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JA50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OL50+($F50=\"Detail\")*'Development Budget'!DY161","v":0},{"$f":"AND(DR$22>=$D50,DR$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JB50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OM50+($F50=\"Detail\")*'Development Budget'!DZ161","v":0},{"$f":"AND(DS$22>=$D50,DS$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JC50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*ON50+($F50=\"Detail\")*'Development Budget'!EA161","v":0},{"$f":"AND(DT$22>=$D50,DT$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JD50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OO50+($F50=\"Detail\")*'Development Budget'!EB161","v":0},{"$f":"AND(DU$22>=$D50,DU$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JE50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OP50+($F50=\"Detail\")*'Development Budget'!EC161","v":0},{"$f":"AND(DV$22>=$D50,DV$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JF50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OQ50+($F50=\"Detail\")*'Development Budget'!ED161","v":0},{"$f":"AND(DW$22>=$D50,DW$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JG50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OR50+($F50=\"Detail\")*'Development Budget'!EE161","v":0},{"$f":"AND(DX$22>=$D50,DX$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JH50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OS50+($F50=\"Detail\")*'Development Budget'!EF161","v":0},{"$f":"AND(DY$22>=$D50,DY$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JI50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OT50+($F50=\"Detail\")*'Development Budget'!EG161","v":0},{"$f":"AND(DZ$22>=$D50,DZ$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JJ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OU50+($F50=\"Detail\")*'Development Budget'!EH161","v":0},{"$f":"AND(EA$22>=$D50,EA$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JK50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OV50+($F50=\"Detail\")*'Development Budget'!EI161","v":0},{"$f":"AND(EB$22>=$D50,EB$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JL50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OW50+($F50=\"Detail\")*'Development Budget'!EJ161","v":0},{"$f":"AND(EC$22>=$D50,EC$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JM50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OX50+($F50=\"Detail\")*'Development Budget'!EK161","v":0},{"$f":"AND(ED$22>=$D50,ED$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JN50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OY50+($F50=\"Detail\")*'Development Budget'!EL161","v":0},{"$f":"AND(EE$22>=$D50,EE$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JO50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*OZ50+($F50=\"Detail\")*'Development Budget'!EM161","v":0},{"$f":"AND(EF$22>=$D50,EF$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JP50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*PA50+($F50=\"Detail\")*'Development Budget'!EN161","v":0},{"$f":"AND(EG$22>=$D50,EG$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JQ50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*PB50+($F50=\"Detail\")*'Development Budget'!EO161","v":0},{"$f":"AND(EH$22>=$D50,EH$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JR50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*PC50+($F50=\"Detail\")*'Development Budget'!EP161","v":0},{"$f":"AND(EI$22>=$D50,EI$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JS50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*PD50+($F50=\"Detail\")*'Development Budget'!EQ161","v":0},{"$f":"AND(EJ$22>=$D50,EJ$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JT50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*PE50+($F50=\"Detail\")*'Development Budget'!ER161","v":0},{"$f":"AND(EK$22>=$D50,EK$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JU50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*PF50+($F50=\"Detail\")*'Development Budget'!ES161","v":0},{"$f":"AND(EL$22>=$D50,EL$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JV50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*PG50+($F50=\"Detail\")*'Development Budget'!ET161","v":0},{"$f":"AND(EM$22>=$D50,EM$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JW50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*PH50+($F50=\"Detail\")*'Development Budget'!EU161","v":0},{"$f":"AND(EN$22>=$D50,EN$22<=$E50)*($F50=\"Straight-Line\")*($I50/$ES50)+($F50=\"S-Curve\")*JX50+OR($F50=\"Steady Growth\",$F50=\"Steady Decline\")*PI50+($F50=\"Detail\")*'Development Budget'!EV161","v":0},null,80669.489999999991,"2023-06-30","2025-03-31",22,"Straight-Line",5.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Soft Cost Contingency",null,1,22,22,80669.489999999991,0,7014.7382608695643,6695.8865217391303,6377.0347826086954,6058.1830434782596,5739.3313043478256,5420.4795652173907,5101.6278260869558,4782.7760869565209,4463.924347826086,4145.072608695652,3826.2208695652166,3507.3691304347822,3188.5173913043477,2869.6656521739128,2550.8139130434779,2231.962173913043,1913.1104347826083,1594.2586956521739,1275.4069565217389,956.55521739130415,637.70347826086947,318.85173913043474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Development Budget'!B163","v":"Project Fees"},{"$f":"Dev_Fee_Total/SUM(I39,I42:I50)","v":3.0225952931169184E-2},{"$f":"D34","v":5},{"$f":"E34","v":22},"Straight-Line",11.000905833881578,12862.597590384616,{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D170,'Development Budget'!G170)","v":668855.0747},null,"",{"$f":"AND(L$22>=$D51,L$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*EV51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KG51+($F51=\"Detail\")*'Development Budget'!T170","v":0},{"$f":"AND(M$22>=$D51,M$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*EW51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KH51+($F51=\"Detail\")*'Development Budget'!U170","v":0},{"$f":"AND(N$22>=$D51,N$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*EX51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KI51+($F51=\"Detail\")*'Development Budget'!V170","v":0},{"$f":"AND(O$22>=$D51,O$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*EY51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KJ51+($F51=\"Detail\")*'Development Budget'!W170","v":0},{"$f":"AND(P$22>=$D51,P$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*EZ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KK51+($F51=\"Detail\")*'Development Budget'!X170","v":0},{"$f":"AND(Q$22>=$D51,Q$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FA51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KL51+($F51=\"Detail\")*'Development Budget'!Y170","v":37158.61526111111},{"$f":"AND(R$22>=$D51,R$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FB51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KM51+($F51=\"Detail\")*'Development Budget'!Z170","v":37158.61526111111},{"$f":"AND(S$22>=$D51,S$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FC51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KN51+($F51=\"Detail\")*'Development Budget'!AA170","v":37158.61526111111},{"$f":"AND(T$22>=$D51,T$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FD51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KO51+($F51=\"Detail\")*'Development Budget'!AB170","v":37158.61526111111},{"$f":"AND(U$22>=$D51,U$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FE51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KP51+($F51=\"Detail\")*'Development Budget'!AC170","v":37158.61526111111},{"$f":"AND(V$22>=$D51,V$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FF51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KQ51+($F51=\"Detail\")*'Development Budget'!AD170","v":37158.61526111111},{"$f":"AND(W$22>=$D51,W$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FG51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KR51+($F51=\"Detail\")*'Development Budget'!AE170","v":37158.61526111111},{"$f":"AND(X$22>=$D51,X$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FH51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KS51+($F51=\"Detail\")*'Development Budget'!AF170","v":37158.61526111111},{"$f":"AND(Y$22>=$D51,Y$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FI51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KT51+($F51=\"Detail\")*'Development Budget'!AG170","v":37158.61526111111},{"$f":"AND(Z$22>=$D51,Z$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FJ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KU51+($F51=\"Detail\")*'Development Budget'!AH170","v":37158.61526111111},{"$f":"AND(AA$22>=$D51,AA$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FK51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KV51+($F51=\"Detail\")*'Development Budget'!AI170","v":37158.61526111111},{"$f":"AND(AB$22>=$D51,AB$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FL51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KW51+($F51=\"Detail\")*'Development Budget'!AJ170","v":37158.61526111111},{"$f":"AND(AC$22>=$D51,AC$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FM51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KX51+($F51=\"Detail\")*'Development Budget'!AK170","v":37158.61526111111},{"$f":"AND(AD$22>=$D51,AD$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FN51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KY51+($F51=\"Detail\")*'Development Budget'!AL170","v":37158.61526111111},{"$f":"AND(AE$22>=$D51,AE$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FO51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*KZ51+($F51=\"Detail\")*'Development Budget'!AM170","v":37158.61526111111},{"$f":"AND(AF$22>=$D51,AF$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FP51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LA51+($F51=\"Detail\")*'Development Budget'!AN170","v":37158.61526111111},{"$f":"AND(AG$22>=$D51,AG$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FQ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LB51+($F51=\"Detail\")*'Development Budget'!AO170","v":37158.61526111111},{"$f":"AND(AH$22>=$D51,AH$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FR51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LC51+($F51=\"Detail\")*'Development Budget'!AP170","v":37158.61526111111},{"$f":"AND(AI$22>=$D51,AI$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FS51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LD51+($F51=\"Detail\")*'Development Budget'!AQ170","v":0},{"$f":"AND(AJ$22>=$D51,AJ$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FT51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LE51+($F51=\"Detail\")*'Development Budget'!AR170","v":0},{"$f":"AND(AK$22>=$D51,AK$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FU51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LF51+($F51=\"Detail\")*'Development Budget'!AS170","v":0},{"$f":"AND(AL$22>=$D51,AL$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FV51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LG51+($F51=\"Detail\")*'Development Budget'!AT170","v":0},{"$f":"AND(AM$22>=$D51,AM$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FW51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LH51+($F51=\"Detail\")*'Development Budget'!AU170","v":0},{"$f":"AND(AN$22>=$D51,AN$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FX51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LI51+($F51=\"Detail\")*'Development Budget'!AV170","v":0},{"$f":"AND(AO$22>=$D51,AO$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FY51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LJ51+($F51=\"Detail\")*'Development Budget'!AW170","v":0},{"$f":"AND(AP$22>=$D51,AP$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*FZ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LK51+($F51=\"Detail\")*'Development Budget'!AX170","v":0},{"$f":"AND(AQ$22>=$D51,AQ$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GA51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LL51+($F51=\"Detail\")*'Development Budget'!AY170","v":0},{"$f":"AND(AR$22>=$D51,AR$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GB51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LM51+($F51=\"Detail\")*'Development Budget'!AZ170","v":0},{"$f":"AND(AS$22>=$D51,AS$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GC51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LN51+($F51=\"Detail\")*'Development Budget'!BA170","v":0},{"$f":"AND(AT$22>=$D51,AT$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GD51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LO51+($F51=\"Detail\")*'Development Budget'!BB170","v":0},{"$f":"AND(AU$22>=$D51,AU$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GE51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LP51+($F51=\"Detail\")*'Development Budget'!BC170","v":0},{"$f":"AND(AV$22>=$D51,AV$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GF51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LQ51+($F51=\"Detail\")*'Development Budget'!BD170","v":0},{"$f":"AND(AW$22>=$D51,AW$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GG51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LR51+($F51=\"Detail\")*'Development Budget'!BE170","v":0},{"$f":"AND(AX$22>=$D51,AX$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GH51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LS51+($F51=\"Detail\")*'Development Budget'!BF170","v":0},{"$f":"AND(AY$22>=$D51,AY$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GI51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LT51+($F51=\"Detail\")*'Development Budget'!BG170","v":0},{"$f":"AND(AZ$22>=$D51,AZ$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GJ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LU51+($F51=\"Detail\")*'Development Budget'!BH170","v":0},{"$f":"AND(BA$22>=$D51,BA$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GK51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LV51+($F51=\"Detail\")*'Development Budget'!BI170","v":0},{"$f":"AND(BB$22>=$D51,BB$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GL51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LW51+($F51=\"Detail\")*'Development Budget'!BJ170","v":0},{"$f":"AND(BC$22>=$D51,BC$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GM51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LX51+($F51=\"Detail\")*'Development Budget'!BK170","v":0},{"$f":"AND(BD$22>=$D51,BD$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GN51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LY51+($F51=\"Detail\")*'Development Budget'!BL170","v":0},{"$f":"AND(BE$22>=$D51,BE$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GO51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*LZ51+($F51=\"Detail\")*'Development Budget'!BM170","v":0},{"$f":"AND(BF$22>=$D51,BF$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GP51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MA51+($F51=\"Detail\")*'Development Budget'!BN170","v":0},{"$f":"AND(BG$22>=$D51,BG$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GQ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MB51+($F51=\"Detail\")*'Development Budget'!BO170","v":0},{"$f":"AND(BH$22>=$D51,BH$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GR51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MC51+($F51=\"Detail\")*'Development Budget'!BP170","v":0},{"$f":"AND(BI$22>=$D51,BI$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GS51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MD51+($F51=\"Detail\")*'Development Budget'!BQ170","v":0},{"$f":"AND(BJ$22>=$D51,BJ$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GT51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*ME51+($F51=\"Detail\")*'Development Budget'!BR170","v":0},{"$f":"AND(BK$22>=$D51,BK$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GU51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MF51+($F51=\"Detail\")*'Development Budget'!BS170","v":0},{"$f":"AND(BL$22>=$D51,BL$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GV51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MG51+($F51=\"Detail\")*'Development Budget'!BT170","v":0},{"$f":"AND(BM$22>=$D51,BM$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GW51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MH51+($F51=\"Detail\")*'Development Budget'!BU170","v":0},{"$f":"AND(BN$22>=$D51,BN$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GX51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MI51+($F51=\"Detail\")*'Development Budget'!BV170","v":0},{"$f":"AND(BO$22>=$D51,BO$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GY51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MJ51+($F51=\"Detail\")*'Development Budget'!BW170","v":0},{"$f":"AND(BP$22>=$D51,BP$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*GZ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MK51+($F51=\"Detail\")*'Development Budget'!BX170","v":0},{"$f":"AND(BQ$22>=$D51,BQ$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HA51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*ML51+($F51=\"Detail\")*'Development Budget'!BY170","v":0},{"$f":"AND(BR$22>=$D51,BR$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HB51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MM51+($F51=\"Detail\")*'Development Budget'!BZ170","v":0},{"$f":"AND(BS$22>=$D51,BS$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HC51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MN51+($F51=\"Detail\")*'Development Budget'!CA170","v":0},{"$f":"AND(BT$22>=$D51,BT$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HD51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MO51+($F51=\"Detail\")*'Development Budget'!CB170","v":0},{"$f":"AND(BU$22>=$D51,BU$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HE51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MP51+($F51=\"Detail\")*'Development Budget'!CC170","v":0},{"$f":"AND(BV$22>=$D51,BV$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HF51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MQ51+($F51=\"Detail\")*'Development Budget'!CD170","v":0},{"$f":"AND(BW$22>=$D51,BW$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HG51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MR51+($F51=\"Detail\")*'Development Budget'!CE170","v":0},{"$f":"AND(BX$22>=$D51,BX$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HH51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MS51+($F51=\"Detail\")*'Development Budget'!CF170","v":0},{"$f":"AND(BY$22>=$D51,BY$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HI51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MT51+($F51=\"Detail\")*'Development Budget'!CG170","v":0},{"$f":"AND(BZ$22>=$D51,BZ$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HJ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MU51+($F51=\"Detail\")*'Development Budget'!CH170","v":0},{"$f":"AND(CA$22>=$D51,CA$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HK51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MV51+($F51=\"Detail\")*'Development Budget'!CI170","v":0},{"$f":"AND(CB$22>=$D51,CB$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HL51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MW51+($F51=\"Detail\")*'Development Budget'!CJ170","v":0},{"$f":"AND(CC$22>=$D51,CC$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HM51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MX51+($F51=\"Detail\")*'Development Budget'!CK170","v":0},{"$f":"AND(CD$22>=$D51,CD$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HN51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MY51+($F51=\"Detail\")*'Development Budget'!CL170","v":0},{"$f":"AND(CE$22>=$D51,CE$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HO51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*MZ51+($F51=\"Detail\")*'Development Budget'!CM170","v":0},{"$f":"AND(CF$22>=$D51,CF$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HP51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NA51+($F51=\"Detail\")*'Development Budget'!CN170","v":0},{"$f":"AND(CG$22>=$D51,CG$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HQ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NB51+($F51=\"Detail\")*'Development Budget'!CO170","v":0},{"$f":"AND(CH$22>=$D51,CH$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HR51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NC51+($F51=\"Detail\")*'Development Budget'!CP170","v":0},{"$f":"AND(CI$22>=$D51,CI$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HS51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*ND51+($F51=\"Detail\")*'Development Budget'!CQ170","v":0},{"$f":"AND(CJ$22>=$D51,CJ$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HT51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NE51+($F51=\"Detail\")*'Development Budget'!CR170","v":0},{"$f":"AND(CK$22>=$D51,CK$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HU51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NF51+($F51=\"Detail\")*'Development Budget'!CS170","v":0},{"$f":"AND(CL$22>=$D51,CL$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HV51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NG51+($F51=\"Detail\")*'Development Budget'!CT170","v":0},{"$f":"AND(CM$22>=$D51,CM$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HW51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NH51+($F51=\"Detail\")*'Development Budget'!CU170","v":0},{"$f":"AND(CN$22>=$D51,CN$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HX51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NI51+($F51=\"Detail\")*'Development Budget'!CV170","v":0},{"$f":"AND(CO$22>=$D51,CO$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HY51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NJ51+($F51=\"Detail\")*'Development Budget'!CW170","v":0},{"$f":"AND(CP$22>=$D51,CP$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*HZ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NK51+($F51=\"Detail\")*'Development Budget'!CX170","v":0},{"$f":"AND(CQ$22>=$D51,CQ$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IA51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NL51+($F51=\"Detail\")*'Development Budget'!CY170","v":0},{"$f":"AND(CR$22>=$D51,CR$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IB51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NM51+($F51=\"Detail\")*'Development Budget'!CZ170","v":0},{"$f":"AND(CS$22>=$D51,CS$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IC51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NN51+($F51=\"Detail\")*'Development Budget'!DA170","v":0},{"$f":"AND(CT$22>=$D51,CT$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*ID51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NO51+($F51=\"Detail\")*'Development Budget'!DB170","v":0},{"$f":"AND(CU$22>=$D51,CU$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IE51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NP51+($F51=\"Detail\")*'Development Budget'!DC170","v":0},{"$f":"AND(CV$22>=$D51,CV$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IF51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NQ51+($F51=\"Detail\")*'Development Budget'!DD170","v":0},{"$f":"AND(CW$22>=$D51,CW$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IG51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NR51+($F51=\"Detail\")*'Development Budget'!DE170","v":0},{"$f":"AND(CX$22>=$D51,CX$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IH51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NS51+($F51=\"Detail\")*'Development Budget'!DF170","v":0},{"$f":"AND(CY$22>=$D51,CY$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*II51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NT51+($F51=\"Detail\")*'Development Budget'!DG170","v":0},{"$f":"AND(CZ$22>=$D51,CZ$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IJ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NU51+($F51=\"Detail\")*'Development Budget'!DH170","v":0},{"$f":"AND(DA$22>=$D51,DA$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IK51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NV51+($F51=\"Detail\")*'Development Budget'!DI170","v":0},{"$f":"AND(DB$22>=$D51,DB$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IL51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NW51+($F51=\"Detail\")*'Development Budget'!DJ170","v":0},{"$f":"AND(DC$22>=$D51,DC$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IM51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NX51+($F51=\"Detail\")*'Development Budget'!DK170","v":0},{"$f":"AND(DD$22>=$D51,DD$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IN51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NY51+($F51=\"Detail\")*'Development Budget'!DL170","v":0},{"$f":"AND(DE$22>=$D51,DE$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IO51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*NZ51+($F51=\"Detail\")*'Development Budget'!DM170","v":0},{"$f":"AND(DF$22>=$D51,DF$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IP51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OA51+($F51=\"Detail\")*'Development Budget'!DN170","v":0},{"$f":"AND(DG$22>=$D51,DG$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IQ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OB51+($F51=\"Detail\")*'Development Budget'!DO170","v":0},{"$f":"AND(DH$22>=$D51,DH$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IR51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OC51+($F51=\"Detail\")*'Development Budget'!DP170","v":0},{"$f":"AND(DI$22>=$D51,DI$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IS51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OD51+($F51=\"Detail\")*'Development Budget'!DQ170","v":0},{"$f":"AND(DJ$22>=$D51,DJ$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IT51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OE51+($F51=\"Detail\")*'Development Budget'!DR170","v":0},{"$f":"AND(DK$22>=$D51,DK$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IU51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OF51+($F51=\"Detail\")*'Development Budget'!DS170","v":0},{"$f":"AND(DL$22>=$D51,DL$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IV51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OG51+($F51=\"Detail\")*'Development Budget'!DT170","v":0},{"$f":"AND(DM$22>=$D51,DM$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IW51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OH51+($F51=\"Detail\")*'Development Budget'!DU170","v":0},{"$f":"AND(DN$22>=$D51,DN$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IX51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OI51+($F51=\"Detail\")*'Development Budget'!DV170","v":0},{"$f":"AND(DO$22>=$D51,DO$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IY51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OJ51+($F51=\"Detail\")*'Development Budget'!DW170","v":0},{"$f":"AND(DP$22>=$D51,DP$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*IZ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OK51+($F51=\"Detail\")*'Development Budget'!DX170","v":0},{"$f":"AND(DQ$22>=$D51,DQ$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JA51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OL51+($F51=\"Detail\")*'Development Budget'!DY170","v":0},{"$f":"AND(DR$22>=$D51,DR$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JB51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OM51+($F51=\"Detail\")*'Development Budget'!DZ170","v":0},{"$f":"AND(DS$22>=$D51,DS$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JC51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*ON51+($F51=\"Detail\")*'Development Budget'!EA170","v":0},{"$f":"AND(DT$22>=$D51,DT$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JD51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OO51+($F51=\"Detail\")*'Development Budget'!EB170","v":0},{"$f":"AND(DU$22>=$D51,DU$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JE51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OP51+($F51=\"Detail\")*'Development Budget'!EC170","v":0},{"$f":"AND(DV$22>=$D51,DV$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JF51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OQ51+($F51=\"Detail\")*'Development Budget'!ED170","v":0},{"$f":"AND(DW$22>=$D51,DW$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JG51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OR51+($F51=\"Detail\")*'Development Budget'!EE170","v":0},{"$f":"AND(DX$22>=$D51,DX$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JH51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OS51+($F51=\"Detail\")*'Development Budget'!EF170","v":0},{"$f":"AND(DY$22>=$D51,DY$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JI51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OT51+($F51=\"Detail\")*'Development Budget'!EG170","v":0},{"$f":"AND(DZ$22>=$D51,DZ$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JJ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OU51+($F51=\"Detail\")*'Development Budget'!EH170","v":0},{"$f":"AND(EA$22>=$D51,EA$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JK51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OV51+($F51=\"Detail\")*'Development Budget'!EI170","v":0},{"$f":"AND(EB$22>=$D51,EB$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JL51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OW51+($F51=\"Detail\")*'Development Budget'!EJ170","v":0},{"$f":"AND(EC$22>=$D51,EC$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JM51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OX51+($F51=\"Detail\")*'Development Budget'!EK170","v":0},{"$f":"AND(ED$22>=$D51,ED$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JN51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OY51+($F51=\"Detail\")*'Development Budget'!EL170","v":0},{"$f":"AND(EE$22>=$D51,EE$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JO51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*OZ51+($F51=\"Detail\")*'Development Budget'!EM170","v":0},{"$f":"AND(EF$22>=$D51,EF$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JP51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*PA51+($F51=\"Detail\")*'Development Budget'!EN170","v":0},{"$f":"AND(EG$22>=$D51,EG$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JQ51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*PB51+($F51=\"Detail\")*'Development Budget'!EO170","v":0},{"$f":"AND(EH$22>=$D51,EH$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JR51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*PC51+($F51=\"Detail\")*'Development Budget'!EP170","v":0},{"$f":"AND(EI$22>=$D51,EI$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JS51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*PD51+($F51=\"Detail\")*'Development Budget'!EQ170","v":0},{"$f":"AND(EJ$22>=$D51,EJ$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JT51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*PE51+($F51=\"Detail\")*'Development Budget'!ER170","v":0},{"$f":"AND(EK$22>=$D51,EK$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JU51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*PF51+($F51=\"Detail\")*'Development Budget'!ES170","v":0},{"$f":"AND(EL$22>=$D51,EL$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JV51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*PG51+($F51=\"Detail\")*'Development Budget'!ET170","v":0},{"$f":"AND(EM$22>=$D51,EM$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JW51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*PH51+($F51=\"Detail\")*'Development Budget'!EU170","v":0},{"$f":"AND(EN$22>=$D51,EN$22<=$E51)*($F51=\"Straight-Line\")*($I51/$ES51)+($F51=\"S-Curve\")*JX51+OR($F51=\"Steady Growth\",$F51=\"Steady Decline\")*PI51+($F51=\"Detail\")*'Development Budget'!EV170","v":0},null,668855.0747,"2023-10-31","2025-03-31",18,"Straight-Line",4.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Project Fees",null,5,22,18,668855.0747,0,0,0,0,0,70405.797336842108,66494.364151461981,62582.930966081869,58671.497780701749,54760.064595321637,50848.631409941518,46937.198224561398,43025.765039181286,39114.331853801166,35202.898668421054,31291.465483040934,27380.032297660819,23468.599112280699,19557.165926900583,15645.732741520467,11734.29955614035,7822.8663707602336,3911.4331853801168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Soft Costs",null,{"$f":"MIN(D42:D51)","v":0},{"$f":"MAX(E42:E51)","v":22},null,{"$f":"SUM(G42:G51)","v":56.554400735197362},{"$f":"SUM(H42:H51)","v":66125.145475000012},{"$f":"SUM(I42:I51)","v":3438507.5647},null,"",{"$f":"SUM(L42:L51)","v":303394.86956521741},26127.16456521739,35995.16456521739,97787.831231884062,205468.36456521743,523692.47982632852,504811.81315966183,141943.47982632849,109478.47982632849,324799.02982632851,70382.029826328508,70382.029826328508,70382.029826328508,65586.279826328508,65586.279826328508,65586.279826328508,65586.279826328508,65586.279826328508,111986.27982632851,111986.27982632851,111986.27982632851,111986.27982632851,111986.27982632851,16500,16500,16500,16500,0,0,0,0,0,{"$f":"SUM(AR42:AR51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX42:BX51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD42:DD51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ42:EJ51)","v":0},0,0,0,0,null,null,"# of Soft Cost Items",{"$f":"COUNTA($B$42:$B$51)","v":10}]
[]
[null,"Total Project Cost before Financing",null,null,null,null,{"$f":"+G52+G39+G31","v":385.28918691940788},{"$f":"+H52+H39+H31","v":450491.97239807696},{"$f":"+I52+I39+I31","v":23425582.5647},null,null,{"$f":"+L52+L39+L31","v":553494.86956521741},26127.16456521739,35995.16456521739,97787.831231884062,205468.36456521743,869448.89960953512,992104.40493970271,808053.50967508869,986318.11844729737,1431536.6625618574,1406388.3015216652,1610493.5659086669,1764287.8489200992,1842251.3401863768,1842251.3401863768,1759492.0989200992,1605697.8159086669,1402113.3848549982,1223244.7458951899,993346.75178063184,782617.14300842257,631299.70493970183,489763.5329428683,16500,16500,16500,16500,0,0,0,0,0,{"$f":"+AR52+AR39+AR31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BX52+BX39+BX31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DD52+DD39+DD31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Carry Costs",null,null,null,"% of Lease-Up Income to Use to Pay Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOURCES AND USES CALCULATIONS",null,null,null,null,"Total",{"$f":"EV3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"GB3","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"HH3","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,{"$f":"IN3","v":96},97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132]
[null,"Capitalized Construction Interest",null,null,null,1,{"$f":"I57/E18","v":8.9461784685347574},{"$f":"I57/Units","v":10460.147132440641},{"$f":"SUM(L57:EN57)","v":543927.6508869133},null,null,{"$f":"EV63","v":0},{"$f":"EW63","v":0},{"$f":"EX63","v":0},{"$f":"EY63","v":0},{"$f":"EZ63","v":0},0,0,0,0,0,0,0,3427.7964107215189,12067.873166429719,21703.056950246042,31232.175867452901,38019.66581342744,46548.455870976286,51313.109355661778,58541.955799199357,62990.454749670651,60114.205533145578,69459.94282344605,58835.848394768509,29673.110151767425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JU63","v":0},{"$f":"JV63","v":0},{"$f":"JW63","v":0},{"$f":"JX63","v":0},null,"Total Development Costs (before Carry Costs)",null,null,null,null,{"$f":"SUM(EV57:JX57)","v":23425582.564699996},{"$f":"L52+L39+L31","v":553494.86956521741},26127.16456521739,35995.16456521739,97787.831231884062,205468.36456521743,869448.89960953512,992104.40493970271,808053.50967508869,986318.11844729737,1431536.6625618574,1406388.3015216652,1610493.5659086669,1764287.8489200992,1842251.3401863768,1842251.3401863768,1759492.0989200992,1605697.8159086669,1402113.3848549982,1223244.7458951899,993346.75178063184,782617.14300842257,631299.70493970183,489763.5329428683,16500,16500,16500,16500,0,0,0,0,0,{"$f":"AR52+AR39+AR31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX52+BX39+BX31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD52+DD39+DD31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ52+EJ39+EJ31","v":0},0,0,0,0]
[null,{"$f":"'Development Budget'!B190","v":"Other Carry Cost"},null,0,{"$f":"D58","v":0},"Straight-Line",{"$f":"I58/E18","v":0},{"$f":"I58/Units","v":0},{"$f":"IF('Development Budget'!$Q$3=\"Original Budget\",'Development Budget'!D190,'Development Budget'!G190)","v":0},null,{"$f":"IF(ROUND(SUM(L58:EN58),0)=ROUND(I58,0),\"\",\"Incomplete\")","v":""},{"$f":"IF($F$58=\"Straight-Line\",AND(L$22>=$D58,L$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!T190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(M$22>=$D58,M$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!U190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(N$22>=$D58,N$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!V190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(O$22>=$D58,O$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!W190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(P$22>=$D58,P$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!X190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(Q$22>=$D58,Q$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!Y190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(R$22>=$D58,R$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!Z190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(S$22>=$D58,S$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AA190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(T$22>=$D58,T$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AB190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(U$22>=$D58,U$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AC190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(V$22>=$D58,V$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AD190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(W$22>=$D58,W$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AE190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(X$22>=$D58,X$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AF190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(Y$22>=$D58,Y$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AG190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(Z$22>=$D58,Z$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AH190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AA$22>=$D58,AA$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AI190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AB$22>=$D58,AB$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AJ190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AC$22>=$D58,AC$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AK190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AD$22>=$D58,AD$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AL190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AE$22>=$D58,AE$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AM190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AF$22>=$D58,AF$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AN190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AG$22>=$D58,AG$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AO190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AH$22>=$D58,AH$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AP190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AI$22>=$D58,AI$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AQ190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AJ$22>=$D58,AJ$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AR190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AK$22>=$D58,AK$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AS190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AL$22>=$D58,AL$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AT190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AM$22>=$D58,AM$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AU190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AN$22>=$D58,AN$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AV190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AO$22>=$D58,AO$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AW190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AP$22>=$D58,AP$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AX190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AQ$22>=$D58,AQ$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AY190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AR$22>=$D58,AR$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!AZ190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AS$22>=$D58,AS$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BA190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AT$22>=$D58,AT$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BB190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AU$22>=$D58,AU$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BC190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AV$22>=$D58,AV$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BD190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AW$22>=$D58,AW$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BE190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AX$22>=$D58,AX$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BF190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AY$22>=$D58,AY$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BG190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(AZ$22>=$D58,AZ$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BH190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BA$22>=$D58,BA$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BI190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BB$22>=$D58,BB$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BJ190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BC$22>=$D58,BC$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BK190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BD$22>=$D58,BD$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BL190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BE$22>=$D58,BE$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BM190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BF$22>=$D58,BF$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BN190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BG$22>=$D58,BG$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BO190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BH$22>=$D58,BH$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BP190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BI$22>=$D58,BI$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BQ190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BJ$22>=$D58,BJ$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BR190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BK$22>=$D58,BK$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BS190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BL$22>=$D58,BL$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BT190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BM$22>=$D58,BM$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BU190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BN$22>=$D58,BN$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BV190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BO$22>=$D58,BO$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BW190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BP$22>=$D58,BP$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BX190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BQ$22>=$D58,BQ$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BY190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BR$22>=$D58,BR$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!BZ190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BS$22>=$D58,BS$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CA190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BT$22>=$D58,BT$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CB190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BU$22>=$D58,BU$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CC190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BV$22>=$D58,BV$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CD190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BW$22>=$D58,BW$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CE190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BX$22>=$D58,BX$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CF190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BY$22>=$D58,BY$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CG190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(BZ$22>=$D58,BZ$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CH190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CA$22>=$D58,CA$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CI190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CB$22>=$D58,CB$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CJ190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CC$22>=$D58,CC$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CK190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CD$22>=$D58,CD$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CL190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CE$22>=$D58,CE$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CM190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CF$22>=$D58,CF$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CN190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CG$22>=$D58,CG$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CO190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CH$22>=$D58,CH$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CP190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CI$22>=$D58,CI$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CQ190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CJ$22>=$D58,CJ$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CR190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CK$22>=$D58,CK$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CS190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CL$22>=$D58,CL$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CT190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CM$22>=$D58,CM$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CU190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CN$22>=$D58,CN$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CV190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CO$22>=$D58,CO$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CW190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CP$22>=$D58,CP$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CX190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CQ$22>=$D58,CQ$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CY190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CR$22>=$D58,CR$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!CZ190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CS$22>=$D58,CS$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DA190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CT$22>=$D58,CT$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DB190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CU$22>=$D58,CU$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DC190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CV$22>=$D58,CV$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DD190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CW$22>=$D58,CW$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DE190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CX$22>=$D58,CX$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DF190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CY$22>=$D58,CY$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DG190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(CZ$22>=$D58,CZ$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DH190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DA$22>=$D58,DA$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DI190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DB$22>=$D58,DB$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DJ190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DC$22>=$D58,DC$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DK190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DD$22>=$D58,DD$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DL190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DE$22>=$D58,DE$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DM190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DF$22>=$D58,DF$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DN190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DG$22>=$D58,DG$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DO190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DH$22>=$D58,DH$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DP190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DI$22>=$D58,DI$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DQ190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DJ$22>=$D58,DJ$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DR190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DK$22>=$D58,DK$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DS190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DL$22>=$D58,DL$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DT190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DM$22>=$D58,DM$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DU190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DN$22>=$D58,DN$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DV190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DO$22>=$D58,DO$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DW190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DP$22>=$D58,DP$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DX190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DQ$22>=$D58,DQ$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DY190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DR$22>=$D58,DR$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!DZ190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DS$22>=$D58,DS$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EA190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DT$22>=$D58,DT$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EB190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DU$22>=$D58,DU$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EC190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DV$22>=$D58,DV$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!ED190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DW$22>=$D58,DW$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EE190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DX$22>=$D58,DX$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EF190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DY$22>=$D58,DY$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EG190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(DZ$22>=$D58,DZ$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EH190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(EA$22>=$D58,EA$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EI190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(EB$22>=$D58,EB$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EJ190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(EC$22>=$D58,EC$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EK190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(ED$22>=$D58,ED$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EL190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(EE$22>=$D58,EE$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EM190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(EF$22>=$D58,EF$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EN190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(EG$22>=$D58,EG$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EO190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(EH$22>=$D58,EH$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EP190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(EI$22>=$D58,EI$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EQ190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(EJ$22>=$D58,EJ$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!ER190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(EK$22>=$D58,EK$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!ES190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(EL$22>=$D58,EL$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!ET190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(EM$22>=$D58,EM$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EU190)","v":0},{"$f":"IF($F$58=\"Straight-Line\",AND(EN$22>=$D58,EN$22<=$E58)*$I58/($E$58-$D$58+1),'Development Budget'!EV190)","v":0},null,"Carry Costs",null,null,null,null,{"$f":"SUM(EV58:JX58)","v":543927.6508869133},{"$f":"SUM(L57:L59)","v":0},0,0,0,0,0,0,0,0,0,0,0,3427.7964107215189,12067.873166429719,21703.056950246042,31232.175867452901,38019.66581342744,46548.455870976286,51313.109355661778,58541.955799199357,62990.454749670651,60114.205533145578,69459.94282344605,58835.848394768509,29673.110151767425,0,0,0,0,0,0,0,{"$f":"SUM(AR57:AR59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX57:BX59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD57:DD59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ57:EJ59)","v":0},0,0,0,0]
[null,"Operating Shortfall",null,null,null,null,{"$f":"I59/E18","v":0},{"$f":"I59/Units","v":0},{"$f":"SUM(L59:EN59)","v":0},null,{"$f":"IF(ROUND(SUM(L59:EN59),0)=ROUND(I59,0),\"\",\"Incomplete\")","v":""},{"$f":"EV64","v":0},{"$f":"EW64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GC64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IO64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JU64","v":0},{"$f":"JV64","v":0},{"$f":"JW64","v":0},{"$f":"JX64","v":0},null,{"$f":"B62","v":"Total Uses"},null,null,null,null,{"$f":"SUM(EV59:JX59)","v":23969510.215586916},{"$f":"L62","v":553494.86956521741},26127.16456521739,35995.16456521739,97787.831231884062,205468.36456521743,869448.89960953512,992104.40493970271,808053.50967508869,986318.11844729737,1431536.6625618574,1406388.3015216652,1610493.5659086669,1767715.6453308209,1854319.2133528066,1863954.397136623,1790724.2747875522,1643717.4817220946,1448661.8407259746,1274557.8552508519,1051888.7075798314,845607.59775809327,691413.9104728474,559223.47576631431,75335.848394768516,46173.110151767425,16500,16500,0,0,0,0,0,{"$f":"AR62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ62","v":0},0,0,0,0]
[null,"Total Carry Costs",null,null,null,null,{"$f":"SUM(G57:G59)","v":8.9461784685347574},{"$f":"SUM(H57:H59)","v":10460.147132440641},{"$f":"SUM(I57:I59)","v":543927.6508869133},null,{"$f":"IF(ROUND(SUM(L60:EN60),0)=ROUND(I60,0),\"\",\"Incomplete\")","v":""},{"$f":"SUM(L57:L59)","v":0},{"$f":"SUM(M57:M59)","v":0},0,0,0,0,0,0,0,0,0,0,3427.7964107215189,12067.873166429719,21703.056950246042,31232.175867452901,38019.66581342744,46548.455870976286,51313.109355661778,58541.955799199357,62990.454749670651,60114.205533145578,69459.94282344605,58835.848394768509,29673.110151767425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX57:BX59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ57:EJ59)","v":0},{"$f":"SUM(EK57:EK59)","v":0},{"$f":"SUM(EL57:EL59)","v":0},{"$f":"SUM(EM57:EM59)","v":0},{"$f":"SUM(EN57:EN59)","v":0},null,"CASH FLOW BY SOURCE",null,null,null,null,"Total",{"$f":"EV3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,{"$f":"FT3","v":24},25,26,27,28,29,30,31,{"$f":"GB3","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"HH3","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,{"$f":"IN3","v":96},97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity",null,null,null,null,{"$f":"SUM(EV61:JX61)","v":8400000},{"$f":"MIN(EU74,EV57+L58)","v":553494.86956521741},26127.16456521739,35995.16456521739,97787.831231884062,205468.36456521743,869448.89960953512,992104.40493970271,808053.50967508869,986318.11844729737,1431536.6625618574,1406388.3015216652,987276.70875209966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GA74,GB57+AR58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(HG74,HH57+BX58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IM74,IN57+DD58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JS74,JT57+EJ58)","v":0},0,0,0,0]
[null,"Total Uses",null,{"$f":"MIN(D58,D52,D39,D31)","v":0},{"$f":"MAX(E58,E52,E39,E31)","v":22},null,{"$f":"G60+G52+G39+G31","v":394.23536538794264},{"$f":"H60+H52+H39+H31","v":460952.11953051761},{"$f":"I60+I52+I39+I31","v":23969510.215586912},null,{"$f":"IF(ROUND(SUM(L62:EN62),0)=ROUND(I62,0),\"\",\"Incomplete\")","v":""},{"$f":"+L60+L52+L39+L31","v":553494.86956521741},26127.16456521739,35995.16456521739,97787.831231884062,205468.36456521743,869448.89960953512,992104.40493970271,808053.50967508869,986318.11844729737,1431536.6625618574,1406388.3015216652,1610493.5659086669,1767715.6453308209,1854319.2133528066,1863954.397136623,1790724.2747875522,1643717.4817220946,1448661.8407259746,1274557.8552508519,1051888.7075798314,845607.59775809327,691413.9104728474,559223.47576631431,75335.848394768516,46173.110151767425,16500,16500,0,0,0,0,0,{"$f":"+AR60+AR52+AR39+AR31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BX60+BX52+BX39+BX31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DD60+DD52+DD39+DD31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Debt w/o interest",null,null,null,null,{"$f":"EU75","v":15025582.564699996},{"$f":"MIN(EU75,EV57+L58-EV61)","v":0},0,0,0,0,0,0,0,0,0,0,623216.85715656728,1764287.8489200992,1842251.3401863768,1842251.3401863768,1759492.0989200992,1605697.8159086669,1402113.3848549982,1223244.7458951899,993346.75178063184,782617.14300842257,631299.70493970183,489763.5329428683,16500,16500,16500,16499.999999997905,0,0,0,0,0,{"$f":"MIN(GA75,GB57+AR58-GB61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(HG75,HH57+BX58-HH61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IM75,IN57+DD58-IN61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JS75,JT57+EJ58-JT61)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Interest Reserve",null,null,null,null,{"$f":"SUM(EV63:JX63)","v":543927.6508869133},{"$f":"EV66-EV67","v":0},0,0,0,0,{"$f":"FA66-FA67","v":0},0,0,0,{"$f":"FE66-FE67","v":0},0,0,3427.7964107215189,12067.873166429719,21703.056950246042,31232.175867452901,38019.66581342744,{"$f":"FM66-FM67","v":46548.455870976286},{"$f":"FN66-FN67","v":51313.109355661778},{"$f":"FO66-FO67","v":58541.955799199357},62990.454749670651,60114.205533145578,69459.94282344605,58835.848394768509,{"$f":"FT66-FT67","v":29673.110151767425},0,0,0,0,0,0,0,{"$f":"GB66-GB67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HH66-HH67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IN66-IN67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SOURCES","LTC","FUNDING ORDER","ANNUAL RATE","% OF SOURCES",{"$f":"G24","v":"/BUILDABLE SF"},"/UNIT","AMOUNT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Operating Shortfall Reserve",null,null,null,"Error Check",{"$f":"SUM(EV64:JX64)","v":0},{"$f":"IF(Debt_LTC_Target=0,0,IF(Perm_Debt?,(L3<=PermDebt_Fund)*-MIN(L166,0),(L3<=Timing_Analysis_End_Month)*-MIN(L166,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Debt_LTC_Target=0,0,IF(Perm_Debt?,(AR3<=PermDebt_Fund)*-MIN(AR166,0),(AR3<=Timing_Analysis_End_Month)*-MIN(AR166,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Debt_LTC_Target=0,0,IF(Perm_Debt?,(BX3<=PermDebt_Fund)*-MIN(BX166,0),(BX3<=Timing_Analysis_End_Month)*-MIN(BX166,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Debt_LTC_Target=0,0,IF(Perm_Debt?,(DD3<=PermDebt_Fund)*-MIN(DD166,0),(DD3<=Timing_Analysis_End_Month)*-MIN(DD166,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Debt_LTC_Target=0,0,IF(Perm_Debt?,(EJ3<=PermDebt_Fund)*-MIN(EJ166,0),(EJ3<=Timing_Analysis_End_Month)*-MIN(EJ166,0)))","v":0},0,0,0,0]
[null,"Equity",{"$f":"1-Debt_LTC_Target","v":0.35},"One","See Waterfall",{"$f":"I65/Project_Cost_Total","v":0.35044520828538422},{"$f":"I65/E18","v":138.15789473684211},{"$f":"I65/Units","v":161538.46153846153},8400000,null,null,"Funding (Construction Loan vs. Mezzanine Loan)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cash Flow by Source",null,null,null,{"$f":"IF(AND(ROUND(EU65,0)=ROUND(SUM($EV$65:$JX$65),0),ROUND(EU65,0)=ROUND(Project_Cost_Total,0)),\"OK\",\"ERR\")","v":"OK"},{"$f":"SUM(EU61:EU64)","v":23969510.215586908},{"$f":"SUM(EV61:EV64)","v":553494.86956521741},26127.16456521739,35995.16456521739,97787.831231884062,205468.36456521743,869448.89960953512,992104.40493970271,808053.50967508869,986318.11844729737,1431536.6625618574,1406388.3015216652,1610493.5659086669,1767715.6453308207,1854319.2133528066,1863954.3971366228,1790724.2747875522,1643717.4817220944,1448661.8407259744,1274557.8552508517,1051888.7075798311,845607.59775809327,691413.9104728474,559223.47576631431,75335.848394768516,{"$f":"SUM(FT61:FT64)","v":46173.110151767425},16500,16499.999999997905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HH61:HH64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JT61:JT64)","v":0},{"$f":"SUM(JU61:JU64)","v":0},{"$f":"SUM(JV61:JV64)","v":0},{"$f":"SUM(JW61:JW64)","v":0},{"$f":"SUM(JX61:JX64)","v":0}]
[null,"Construction Debt",0.65,"Two",{"$f":"IF(Debt_LTC_Target=0,\"NA\",SUMPRODUCT(EV71:JX71,EV87:JX87)/SUM(EV87:JX87))","v":5.4591150079217984E-2},{"$f":"I66/Project_Cost_Total","v":0.64955479171461583},{"$f":"I66/E18","v":256.0774706511005},{"$f":"I66/Units","v":299413.65799205599},{"$f":"Project_Cost_Total-Equity_Total","v":15569510.215586912},null,{"$f":"B70","v":"Construction Loan"},{"$f":"IF($D$70=$D$71,SUM(L77:L79)*$EP$66,SUM(L77:L79)*EV86)","v":0},0,0,0,0,0,0,0,0,0,0,623216.85715656728,1767715.6453308212,1854319.2133528071,1863954.3971366233,1790724.2747875527,1643717.4817220941,1448661.8407259746,1274557.8552508519,1051888.7075798302,845607.5977580928,691413.91047284822,559223.47576631478,75335.848394768516,46173.110151767425,16500,16499.999999998137,0,0,0,0,0,{"$f":"IF($D$70=$D$71,SUM(AR77:AR79)*$EP$66,SUM(AR77:AR79)*GB86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$70=$D$71,SUM(BX77:BX79)*$EP$66,SUM(BX77:BX79)*HH86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$70=$D$71,SUM(DD77:DD79)*$EP$66,SUM(DD77:DD79)*IN86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$70=$D$71,SUM(EJ77:EJ79)*$EP$66,SUM(EJ77:EJ79)*JT86)","v":0},0,0,0,0,null,{"$f":"C70/Debt_LTC_Target","v":1},null,null,null,"Gross Construction Interest",{"$f":"SUM(EV66:JX66)","v":1659619.4355334893},null,{"$f":"IF(Perm_Debt?,(M3<=PermDebt_Fund)*SUM($EV62:EV64)*Data!J40,(M3<=Timing_Analysis_End_Month)*SUM($EV62:EV64)*Data!J40)","v":0},{"$f":"IF(Perm_Debt?,(N3<=PermDebt_Fund)*SUM($EV62:EW64)*Data!K40,(N3<=Timing_Analysis_End_Month)*SUM($EV62:EW64)*Data!K40)","v":0},{"$f":"IF(Perm_Debt?,(O3<=PermDebt_Fund)*SUM($EV62:EX64)*Data!L40,(O3<=Timing_Analysis_End_Month)*SUM($EV62:EX64)*Data!L40)","v":0},{"$f":"IF(Perm_Debt?,(P3<=PermDebt_Fund)*SUM($EV62:EY64)*Data!M40,(P3<=Timing_Analysis_End_Month)*SUM($EV62:EY64)*Data!M40)","v":0},{"$f":"IF(Perm_Debt?,(Q3<=PermDebt_Fund)*SUM($EV62:EZ64)*Data!N40,(Q3<=Timing_Analysis_End_Month)*SUM($EV62:EZ64)*Data!N40)","v":0},{"$f":"IF(Perm_Debt?,(R3<=PermDebt_Fund)*SUM($EV62:FA64)*Data!O40,(R3<=Timing_Analysis_End_Month)*SUM($EV62:FA64)*Data!O40)","v":0},{"$f":"IF(Perm_Debt?,(S3<=PermDebt_Fund)*SUM($EV62:FB64)*Data!P40,(S3<=Timing_Analysis_End_Month)*SUM($EV62:FB64)*Data!P40)","v":0},{"$f":"IF(Perm_Debt?,(T3<=PermDebt_Fund)*SUM($EV62:FC64)*Data!Q40,(T3<=Timing_Analysis_End_Month)*SUM($EV62:FC64)*Data!Q40)","v":0},{"$f":"IF(Perm_Debt?,(U3<=PermDebt_Fund)*SUM($EV62:FD64)*Data!R40,(U3<=Timing_Analysis_End_Month)*SUM($EV62:FD64)*Data!R40)","v":0},{"$f":"IF(Perm_Debt?,(V3<=PermDebt_Fund)*SUM($EV62:FE64)*Data!S40,(V3<=Timing_Analysis_End_Month)*SUM($EV62:FE64)*Data!S40)","v":0},{"$f":"IF(Perm_Debt?,(W3<=PermDebt_Fund)*SUM($EV62:FF64)*Data!T40,(W3<=Timing_Analysis_End_Month)*SUM($EV62:FF64)*Data!T40)","v":0},{"$f":"IF(Perm_Debt?,(X3<=PermDebt_Fund)*SUM($EV62:FG64)*Data!U40,(X3<=Timing_Analysis_End_Month)*SUM($EV62:FG64)*Data!U40)","v":3427.7964107215189},{"$f":"IF(Perm_Debt?,(Y3<=PermDebt_Fund)*SUM($EV62:FH64)*Data!V40,(Y3<=Timing_Analysis_End_Month)*SUM($EV62:FH64)*Data!V40)","v":12067.873166429719},{"$f":"IF(Perm_Debt?,(Z3<=PermDebt_Fund)*SUM($EV62:FI64)*Data!W40,(Z3<=Timing_Analysis_End_Month)*SUM($EV62:FI64)*Data!W40)","v":21703.056950246042},{"$f":"IF(Perm_Debt?,(AA3<=PermDebt_Fund)*SUM($EV62:FJ64)*Data!X40,(AA3<=Timing_Analysis_End_Month)*SUM($EV62:FJ64)*Data!X40)","v":31232.175867452901},{"$f":"IF(Perm_Debt?,(AB3<=PermDebt_Fund)*SUM($EV62:FK64)*Data!Y40,(AB3<=Timing_Analysis_End_Month)*SUM($EV62:FK64)*Data!Y40)","v":38019.66581342744},{"$f":"IF(Perm_Debt?,(AC3<=PermDebt_Fund)*SUM($EV62:FL64)*Data!Z40,(AC3<=Timing_Analysis_End_Month)*SUM($EV62:FL64)*Data!Z40)","v":46548.455870976286},{"$f":"IF(Perm_Debt?,(AD3<=PermDebt_Fund)*SUM($EV62:FM64)*Data!AA40,(AD3<=Timing_Analysis_End_Month)*SUM($EV62:FM64)*Data!AA40)","v":51313.109355661778},{"$f":"IF(Perm_Debt?,(AE3<=PermDebt_Fund)*SUM($EV62:FN64)*Data!AB40,(AE3<=Timing_Analysis_End_Month)*SUM($EV62:FN64)*Data!AB40)","v":58541.955799199357},{"$f":"IF(Perm_Debt?,(AF3<=PermDebt_Fund)*SUM($EV62:FO64)*Data!AC40,(AF3<=Timing_Analysis_End_Month)*SUM($EV62:FO64)*Data!AC40)","v":62990.454749670651},{"$f":"IF(Perm_Debt?,(AG3<=PermDebt_Fund)*SUM($EV62:FP64)*Data!AD40,(AG3<=Timing_Analysis_End_Month)*SUM($EV62:FP64)*Data!AD40)","v":60114.205533145578},{"$f":"IF(Perm_Debt?,(AH3<=PermDebt_Fund)*SUM($EV62:FQ64)*Data!AE40,(AH3<=Timing_Analysis_End_Month)*SUM($EV62:FQ64)*Data!AE40)","v":69459.94282344605},{"$f":"IF(Perm_Debt?,(AI3<=PermDebt_Fund)*SUM($EV62:FR64)*Data!AF40,(AI3<=Timing_Analysis_End_Month)*SUM($EV62:FR64)*Data!AF40)","v":69521.912585939717},{"$f":"IF(Perm_Debt?,(AJ3<=PermDebt_Fund)*SUM($EV62:FS64)*Data!AG40,(AJ3<=Timing_Analysis_End_Month)*SUM($EV62:FS64)*Data!AG40)","v":72089.158873459251},{"$f":"IF(Perm_Debt?,(AK3<=PermDebt_Fund)*SUM($EV62:FT64)*Data!AH40,(AK3<=Timing_Analysis_End_Month)*SUM($EV62:FT64)*Data!AH40)","v":69889.567024714634},{"$f":"IF(Perm_Debt?,(AL3<=PermDebt_Fund)*SUM($EV62:FU64)*Data!AI40,(AL3<=Timing_Analysis_End_Month)*SUM($EV62:FU64)*Data!AI40)","v":72217.033117197774},{"$f":"IF(Perm_Debt?,(AM3<=PermDebt_Fund)*SUM($EV62:FV64)*Data!AJ40,(AM3<=Timing_Analysis_End_Month)*SUM($EV62:FV64)*Data!AJ40)","v":72229.695528987257},{"$f":"IF(Perm_Debt?,(AN3<=PermDebt_Fund)*SUM($EV62:FW64)*Data!AK40,(AN3<=Timing_Analysis_End_Month)*SUM($EV62:FW64)*Data!AK40)","v":69841.968416916687},{"$f":"IF(Perm_Debt?,(AO3<=PermDebt_Fund)*SUM($EV62:FX64)*Data!AL40,(AO3<=Timing_Analysis_End_Month)*SUM($EV62:FX64)*Data!AL40)","v":72116.271647066693},{"$f":"IF(Perm_Debt?,(AP3<=PermDebt_Fund)*SUM($EV62:FY64)*Data!AM40,(AP3<=Timing_Analysis_End_Month)*SUM($EV62:FY64)*Data!AM40)","v":69749.97856072626},{"$f":"IF(Perm_Debt?,(AQ3<=PermDebt_Fund)*SUM($EV62:FZ64)*Data!AN40,(AQ3<=Timing_Analysis_End_Month)*SUM($EV62:FZ64)*Data!AN40)","v":72041.326079698381},{"$f":"IF(Perm_Debt?,(AR3<=PermDebt_Fund)*SUM($EV62:GA64)*Data!AO40,(AR3<=Timing_Analysis_End_Month)*SUM($EV62:GA64)*Data!AO40)","v":72014.243781651167},{"$f":"IF(Perm_Debt?,(AS3<=PermDebt_Fund)*SUM($EV62:GB64)*Data!AP40,(AS3<=Timing_Analysis_End_Month)*SUM($EV62:GB64)*Data!AP40)","v":65025.263640432167},{"$f":"IF(Perm_Debt?,(AT3<=PermDebt_Fund)*SUM($EV62:GC64)*Data!AQ40,(AT3<=Timing_Analysis_End_Month)*SUM($EV62:GC64)*Data!AQ40)","v":71986.759271256713},{"$f":"IF(Perm_Debt?,(AU3<=PermDebt_Fund)*SUM($EV62:GD64)*Data!AR40,(AU3<=Timing_Analysis_End_Month)*SUM($EV62:GD64)*Data!AR40)","v":69659.545655557391},{"$f":"IF(Perm_Debt?,(AV3<=PermDebt_Fund)*SUM($EV62:GE64)*Data!AS40,(AV3<=Timing_Analysis_End_Month)*SUM($EV62:GE64)*Data!AS40)","v":71989.17254534013},{"$f":"IF(Perm_Debt?,(AW3<=PermDebt_Fund)*SUM($EV62:GF64)*Data!AT40,(AW3<=Timing_Analysis_End_Month)*SUM($EV62:GF64)*Data!AT40)","v":69686.532806597752},{"$f":"IF(Perm_Debt?,(AX3<=PermDebt_Fund)*SUM($EV62:GG64)*Data!AU40,(AX3<=Timing_Analysis_End_Month)*SUM($EV62:GG64)*Data!AU40)","v":72044.677849258689},{"$f":"IF(Perm_Debt?,(AY3<=PermDebt_Fund)*SUM($EV62:GH64)*Data!AV40,(AY3<=Timing_Analysis_End_Month)*SUM($EV62:GH64)*Data!AV40)","v":72097.635808311432},{"$f":"IF(Perm_Debt?,(AZ3<=PermDebt_Fund)*SUM($EV62:GI64)*Data!AW40,(AZ3<=Timing_Analysis_End_Month)*SUM($EV62:GI64)*Data!AW40)","v":0},{"$f":"IF(Perm_Debt?,(BA3<=PermDebt_Fund)*SUM($EV62:GJ64)*Data!AX40,(BA3<=Timing_Analysis_End_Month)*SUM($EV62:GJ64)*Data!AX40)","v":0},{"$f":"IF(Perm_Debt?,(BB3<=PermDebt_Fund)*SUM($EV62:GK64)*Data!AY40,(BB3<=Timing_Analysis_End_Month)*SUM($EV62:GK64)*Data!AY40)","v":0},{"$f":"IF(Perm_Debt?,(BC3<=PermDebt_Fund)*SUM($EV62:GL64)*Data!AZ40,(BC3<=Timing_Analysis_End_Month)*SUM($EV62:GL64)*Data!AZ40)","v":0},{"$f":"IF(Perm_Debt?,(BD3<=PermDebt_Fund)*SUM($EV62:GM64)*Data!BA40,(BD3<=Timing_Analysis_End_Month)*SUM($EV62:GM64)*Data!BA40)","v":0},{"$f":"IF(Perm_Debt?,(BE3<=PermDebt_Fund)*SUM($EV62:GN64)*Data!BB40,(BE3<=Timing_Analysis_End_Month)*SUM($EV62:GN64)*Data!BB40)","v":0},{"$f":"IF(Perm_Debt?,(BF3<=PermDebt_Fund)*SUM($EV62:GO64)*Data!BC40,(BF3<=Timing_Analysis_End_Month)*SUM($EV62:GO64)*Data!BC40)","v":0},{"$f":"IF(Perm_Debt?,(BG3<=PermDebt_Fund)*SUM($EV62:GP64)*Data!BD40,(BG3<=Timing_Analysis_End_Month)*SUM($EV62:GP64)*Data!BD40)","v":0},{"$f":"IF(Perm_Debt?,(BH3<=PermDebt_Fund)*SUM($EV62:GQ64)*Data!BE40,(BH3<=Timing_Analysis_End_Month)*SUM($EV62:GQ64)*Data!BE40)","v":0},{"$f":"IF(Perm_Debt?,(BI3<=PermDebt_Fund)*SUM($EV62:GR64)*Data!BF40,(BI3<=Timing_Analysis_End_Month)*SUM($EV62:GR64)*Data!BF40)","v":0},{"$f":"IF(Perm_Debt?,(BJ3<=PermDebt_Fund)*SUM($EV62:GS64)*Data!BG40,(BJ3<=Timing_Analysis_End_Month)*SUM($EV62:GS64)*Data!BG40)","v":0},{"$f":"IF(Perm_Debt?,(BK3<=PermDebt_Fund)*SUM($EV62:GT64)*Data!BH40,(BK3<=Timing_Analysis_End_Month)*SUM($EV62:GT64)*Data!BH40)","v":0},{"$f":"IF(Perm_Debt?,(BL3<=PermDebt_Fund)*SUM($EV62:GU64)*Data!BI40,(BL3<=Timing_Analysis_End_Month)*SUM($EV62:GU64)*Data!BI40)","v":0},{"$f":"IF(Perm_Debt?,(BM3<=PermDebt_Fund)*SUM($EV62:GV64)*Data!BJ40,(BM3<=Timing_Analysis_End_Month)*SUM($EV62:GV64)*Data!BJ40)","v":0},{"$f":"IF(Perm_Debt?,(BN3<=PermDebt_Fund)*SUM($EV62:GW64)*Data!BK40,(BN3<=Timing_Analysis_End_Month)*SUM($EV62:GW64)*Data!BK40)","v":0},{"$f":"IF(Perm_Debt?,(BO3<=PermDebt_Fund)*SUM($EV62:GX64)*Data!BL40,(BO3<=Timing_Analysis_End_Month)*SUM($EV62:GX64)*Data!BL40)","v":0},{"$f":"IF(Perm_Debt?,(BP3<=PermDebt_Fund)*SUM($EV62:GY64)*Data!BM40,(BP3<=Timing_Analysis_End_Month)*SUM($EV62:GY64)*Data!BM40)","v":0},{"$f":"IF(Perm_Debt?,(BQ3<=PermDebt_Fund)*SUM($EV62:GZ64)*Data!BN40,(BQ3<=Timing_Analysis_End_Month)*SUM($EV62:GZ64)*Data!BN40)","v":0},{"$f":"IF(Perm_Debt?,(BR3<=PermDebt_Fund)*SUM($EV62:HA64)*Data!BO40,(BR3<=Timing_Analysis_End_Month)*SUM($EV62:HA64)*Data!BO40)","v":0},{"$f":"IF(Perm_Debt?,(BS3<=PermDebt_Fund)*SUM($EV62:HB64)*Data!BP40,(BS3<=Timing_Analysis_End_Month)*SUM($EV62:HB64)*Data!BP40)","v":0},{"$f":"IF(Perm_Debt?,(BT3<=PermDebt_Fund)*SUM($EV62:HC64)*Data!BQ40,(BT3<=Timing_Analysis_End_Month)*SUM($EV62:HC64)*Data!BQ40)","v":0},{"$f":"IF(Perm_Debt?,(BU3<=PermDebt_Fund)*SUM($EV62:HD64)*Data!BR40,(BU3<=Timing_Analysis_End_Month)*SUM($EV62:HD64)*Data!BR40)","v":0},{"$f":"IF(Perm_Debt?,(BV3<=PermDebt_Fund)*SUM($EV62:HE64)*Data!BS40,(BV3<=Timing_Analysis_End_Month)*SUM($EV62:HE64)*Data!BS40)","v":0},{"$f":"IF(Perm_Debt?,(BW3<=PermDebt_Fund)*SUM($EV62:HF64)*Data!BT40,(BW3<=Timing_Analysis_End_Month)*SUM($EV62:HF64)*Data!BT40)","v":0},{"$f":"IF(Perm_Debt?,(BX3<=PermDebt_Fund)*SUM($EV62:HG64)*Data!BU40,(BX3<=Timing_Analysis_End_Month)*SUM($EV62:HG64)*Data!BU40)","v":0},{"$f":"IF(Perm_Debt?,(BY3<=PermDebt_Fund)*SUM($EV62:HH64)*Data!BV40,(BY3<=Timing_Analysis_End_Month)*SUM($EV62:HH64)*Data!BV40)","v":0},{"$f":"IF(Perm_Debt?,(BZ3<=PermDebt_Fund)*SUM($EV62:HI64)*Data!BW40,(BZ3<=Timing_Analysis_End_Month)*SUM($EV62:HI64)*Data!BW40)","v":0},{"$f":"IF(Perm_Debt?,(CA3<=PermDebt_Fund)*SUM($EV62:HJ64)*Data!BX40,(CA3<=Timing_Analysis_End_Month)*SUM($EV62:HJ64)*Data!BX40)","v":0},{"$f":"IF(Perm_Debt?,(CB3<=PermDebt_Fund)*SUM($EV62:HK64)*Data!BY40,(CB3<=Timing_Analysis_End_Month)*SUM($EV62:HK64)*Data!BY40)","v":0},{"$f":"IF(Perm_Debt?,(CC3<=PermDebt_Fund)*SUM($EV62:HL64)*Data!BZ40,(CC3<=Timing_Analysis_End_Month)*SUM($EV62:HL64)*Data!BZ40)","v":0},{"$f":"IF(Perm_Debt?,(CD3<=PermDebt_Fund)*SUM($EV62:HM64)*Data!CA40,(CD3<=Timing_Analysis_End_Month)*SUM($EV62:HM64)*Data!CA40)","v":0},{"$f":"IF(Perm_Debt?,(CE3<=PermDebt_Fund)*SUM($EV62:HN64)*Data!CB40,(CE3<=Timing_Analysis_End_Month)*SUM($EV62:HN64)*Data!CB40)","v":0},{"$f":"IF(Perm_Debt?,(CF3<=PermDebt_Fund)*SUM($EV62:HO64)*Data!CC40,(CF3<=Timing_Analysis_End_Month)*SUM($EV62:HO64)*Data!CC40)","v":0},{"$f":"IF(Perm_Debt?,(CG3<=PermDebt_Fund)*SUM($EV62:HP64)*Data!CD40,(CG3<=Timing_Analysis_End_Month)*SUM($EV62:HP64)*Data!CD40)","v":0},{"$f":"IF(Perm_Debt?,(CH3<=PermDebt_Fund)*SUM($EV62:HQ64)*Data!CE40,(CH3<=Timing_Analysis_End_Month)*SUM($EV62:HQ64)*Data!CE40)","v":0},{"$f":"IF(Perm_Debt?,(CI3<=PermDebt_Fund)*SUM($EV62:HR64)*Data!CF40,(CI3<=Timing_Analysis_End_Month)*SUM($EV62:HR64)*Data!CF40)","v":0},{"$f":"IF(Perm_Debt?,(CJ3<=PermDebt_Fund)*SUM($EV62:HS64)*Data!CG40,(CJ3<=Timing_Analysis_End_Month)*SUM($EV62:HS64)*Data!CG40)","v":0},{"$f":"IF(Perm_Debt?,(CK3<=PermDebt_Fund)*SUM($EV62:HT64)*Data!CH40,(CK3<=Timing_Analysis_End_Month)*SUM($EV62:HT64)*Data!CH40)","v":0},{"$f":"IF(Perm_Debt?,(CL3<=PermDebt_Fund)*SUM($EV62:HU64)*Data!CI40,(CL3<=Timing_Analysis_End_Month)*SUM($EV62:HU64)*Data!CI40)","v":0},{"$f":"IF(Perm_Debt?,(CM3<=PermDebt_Fund)*SUM($EV62:HV64)*Data!CJ40,(CM3<=Timing_Analysis_End_Month)*SUM($EV62:HV64)*Data!CJ40)","v":0},{"$f":"IF(Perm_Debt?,(CN3<=PermDebt_Fund)*SUM($EV62:HW64)*Data!CK40,(CN3<=Timing_Analysis_End_Month)*SUM($EV62:HW64)*Data!CK40)","v":0},{"$f":"IF(Perm_Debt?,(CO3<=PermDebt_Fund)*SUM($EV62:HX64)*Data!CL40,(CO3<=Timing_Analysis_End_Month)*SUM($EV62:HX64)*Data!CL40)","v":0},{"$f":"IF(Perm_Debt?,(CP3<=PermDebt_Fund)*SUM($EV62:HY64)*Data!CM40,(CP3<=Timing_Analysis_End_Month)*SUM($EV62:HY64)*Data!CM40)","v":0},{"$f":"IF(Perm_Debt?,(CQ3<=PermDebt_Fund)*SUM($EV62:HZ64)*Data!CN40,(CQ3<=Timing_Analysis_End_Month)*SUM($EV62:HZ64)*Data!CN40)","v":0},{"$f":"IF(Perm_Debt?,(CR3<=PermDebt_Fund)*SUM($EV62:IA64)*Data!CO40,(CR3<=Timing_Analysis_End_Month)*SUM($EV62:IA64)*Data!CO40)","v":0},{"$f":"IF(Perm_Debt?,(CS3<=PermDebt_Fund)*SUM($EV62:IB64)*Data!CP40,(CS3<=Timing_Analysis_End_Month)*SUM($EV62:IB64)*Data!CP40)","v":0},{"$f":"IF(Perm_Debt?,(CT3<=PermDebt_Fund)*SUM($EV62:IC64)*Data!CQ40,(CT3<=Timing_Analysis_End_Month)*SUM($EV62:IC64)*Data!CQ40)","v":0},{"$f":"IF(Perm_Debt?,(CU3<=PermDebt_Fund)*SUM($EV62:ID64)*Data!CR40,(CU3<=Timing_Analysis_End_Month)*SUM($EV62:ID64)*Data!CR40)","v":0},{"$f":"IF(Perm_Debt?,(CV3<=PermDebt_Fund)*SUM($EV62:IE64)*Data!CS40,(CV3<=Timing_Analysis_End_Month)*SUM($EV62:IE64)*Data!CS40)","v":0},{"$f":"IF(Perm_Debt?,(CW3<=PermDebt_Fund)*SUM($EV62:IF64)*Data!CT40,(CW3<=Timing_Analysis_End_Month)*SUM($EV62:IF64)*Data!CT40)","v":0},{"$f":"IF(Perm_Debt?,(CX3<=PermDebt_Fund)*SUM($EV62:IG64)*Data!CU40,(CX3<=Timing_Analysis_End_Month)*SUM($EV62:IG64)*Data!CU40)","v":0},{"$f":"IF(Perm_Debt?,(CY3<=PermDebt_Fund)*SUM($EV62:IH64)*Data!CV40,(CY3<=Timing_Analysis_End_Month)*SUM($EV62:IH64)*Data!CV40)","v":0},{"$f":"IF(Perm_Debt?,(CZ3<=PermDebt_Fund)*SUM($EV62:II64)*Data!CW40,(CZ3<=Timing_Analysis_End_Month)*SUM($EV62:II64)*Data!CW40)","v":0},{"$f":"IF(Perm_Debt?,(DA3<=PermDebt_Fund)*SUM($EV62:IJ64)*Data!CX40,(DA3<=Timing_Analysis_End_Month)*SUM($EV62:IJ64)*Data!CX40)","v":0},{"$f":"IF(Perm_Debt?,(DB3<=PermDebt_Fund)*SUM($EV62:IK64)*Data!CY40,(DB3<=Timing_Analysis_End_Month)*SUM($EV62:IK64)*Data!CY40)","v":0},{"$f":"IF(Perm_Debt?,(DC3<=PermDebt_Fund)*SUM($EV62:IL64)*Data!CZ40,(DC3<=Timing_Analysis_End_Month)*SUM($EV62:IL64)*Data!CZ40)","v":0},{"$f":"IF(Perm_Debt?,(DD3<=PermDebt_Fund)*SUM($EV62:IM64)*Data!DA40,(DD3<=Timing_Analysis_End_Month)*SUM($EV62:IM64)*Data!DA40)","v":0},{"$f":"IF(Perm_Debt?,(DE3<=PermDebt_Fund)*SUM($EV62:IN64)*Data!DB40,(DE3<=Timing_Analysis_End_Month)*SUM($EV62:IN64)*Data!DB40)","v":0},{"$f":"IF(Perm_Debt?,(DF3<=PermDebt_Fund)*SUM($EV62:IO64)*Data!DC40,(DF3<=Timing_Analysis_End_Month)*SUM($EV62:IO64)*Data!DC40)","v":0},{"$f":"IF(Perm_Debt?,(DG3<=PermDebt_Fund)*SUM($EV62:IP64)*Data!DD40,(DG3<=Timing_Analysis_End_Month)*SUM($EV62:IP64)*Data!DD40)","v":0},{"$f":"IF(Perm_Debt?,(DH3<=PermDebt_Fund)*SUM($EV62:IQ64)*Data!DE40,(DH3<=Timing_Analysis_End_Month)*SUM($EV62:IQ64)*Data!DE40)","v":0},{"$f":"IF(Perm_Debt?,(DI3<=PermDebt_Fund)*SUM($EV62:IR64)*Data!DF40,(DI3<=Timing_Analysis_End_Month)*SUM($EV62:IR64)*Data!DF40)","v":0},{"$f":"IF(Perm_Debt?,(DJ3<=PermDebt_Fund)*SUM($EV62:IS64)*Data!DG40,(DJ3<=Timing_Analysis_End_Month)*SUM($EV62:IS64)*Data!DG40)","v":0},{"$f":"IF(Perm_Debt?,(DK3<=PermDebt_Fund)*SUM($EV62:IT64)*Data!DH40,(DK3<=Timing_Analysis_End_Month)*SUM($EV62:IT64)*Data!DH40)","v":0},{"$f":"IF(Perm_Debt?,(DL3<=PermDebt_Fund)*SUM($EV62:IU64)*Data!DI40,(DL3<=Timing_Analysis_End_Month)*SUM($EV62:IU64)*Data!DI40)","v":0},{"$f":"IF(Perm_Debt?,(DM3<=PermDebt_Fund)*SUM($EV62:IV64)*Data!DJ40,(DM3<=Timing_Analysis_End_Month)*SUM($EV62:IV64)*Data!DJ40)","v":0},{"$f":"IF(Perm_Debt?,(DN3<=PermDebt_Fund)*SUM($EV62:IW64)*Data!DK40,(DN3<=Timing_Analysis_End_Month)*SUM($EV62:IW64)*Data!DK40)","v":0},{"$f":"IF(Perm_Debt?,(DO3<=PermDebt_Fund)*SUM($EV62:IX64)*Data!DL40,(DO3<=Timing_Analysis_End_Month)*SUM($EV62:IX64)*Data!DL40)","v":0},{"$f":"IF(Perm_Debt?,(DP3<=PermDebt_Fund)*SUM($EV62:IY64)*Data!DM40,(DP3<=Timing_Analysis_End_Month)*SUM($EV62:IY64)*Data!DM40)","v":0},{"$f":"IF(Perm_Debt?,(DQ3<=PermDebt_Fund)*SUM($EV62:IZ64)*Data!DN40,(DQ3<=Timing_Analysis_End_Month)*SUM($EV62:IZ64)*Data!DN40)","v":0},{"$f":"IF(Perm_Debt?,(DR3<=PermDebt_Fund)*SUM($EV62:JA64)*Data!DO40,(DR3<=Timing_Analysis_End_Month)*SUM($EV62:JA64)*Data!DO40)","v":0},{"$f":"IF(Perm_Debt?,(DS3<=PermDebt_Fund)*SUM($EV62:JB64)*Data!DP40,(DS3<=Timing_Analysis_End_Month)*SUM($EV62:JB64)*Data!DP40)","v":0},{"$f":"IF(Perm_Debt?,(DT3<=PermDebt_Fund)*SUM($EV62:JC64)*Data!DQ40,(DT3<=Timing_Analysis_End_Month)*SUM($EV62:JC64)*Data!DQ40)","v":0},{"$f":"IF(Perm_Debt?,(DU3<=PermDebt_Fund)*SUM($EV62:JD64)*Data!DR40,(DU3<=Timing_Analysis_End_Month)*SUM($EV62:JD64)*Data!DR40)","v":0},{"$f":"IF(Perm_Debt?,(DV3<=PermDebt_Fund)*SUM($EV62:JE64)*Data!DS40,(DV3<=Timing_Analysis_End_Month)*SUM($EV62:JE64)*Data!DS40)","v":0},{"$f":"IF(Perm_Debt?,(DW3<=PermDebt_Fund)*SUM($EV62:JF64)*Data!DT40,(DW3<=Timing_Analysis_End_Month)*SUM($EV62:JF64)*Data!DT40)","v":0},{"$f":"IF(Perm_Debt?,(DX3<=PermDebt_Fund)*SUM($EV62:JG64)*Data!DU40,(DX3<=Timing_Analysis_End_Month)*SUM($EV62:JG64)*Data!DU40)","v":0},{"$f":"IF(Perm_Debt?,(DY3<=PermDebt_Fund)*SUM($EV62:JH64)*Data!DV40,(DY3<=Timing_Analysis_End_Month)*SUM($EV62:JH64)*Data!DV40)","v":0},{"$f":"IF(Perm_Debt?,(DZ3<=PermDebt_Fund)*SUM($EV62:JI64)*Data!DW40,(DZ3<=Timing_Analysis_End_Month)*SUM($EV62:JI64)*Data!DW40)","v":0},{"$f":"IF(Perm_Debt?,(EA3<=PermDebt_Fund)*SUM($EV62:JJ64)*Data!DX40,(EA3<=Timing_Analysis_End_Month)*SUM($EV62:JJ64)*Data!DX40)","v":0},{"$f":"IF(Perm_Debt?,(EB3<=PermDebt_Fund)*SUM($EV62:JK64)*Data!DY40,(EB3<=Timing_Analysis_End_Month)*SUM($EV62:JK64)*Data!DY40)","v":0},{"$f":"IF(Perm_Debt?,(EC3<=PermDebt_Fund)*SUM($EV62:JL64)*Data!DZ40,(EC3<=Timing_Analysis_End_Month)*SUM($EV62:JL64)*Data!DZ40)","v":0},{"$f":"IF(Perm_Debt?,(ED3<=PermDebt_Fund)*SUM($EV62:JM64)*Data!EA40,(ED3<=Timing_Analysis_End_Month)*SUM($EV62:JM64)*Data!EA40)","v":0},{"$f":"IF(Perm_Debt?,(EE3<=PermDebt_Fund)*SUM($EV62:JN64)*Data!EB40,(EE3<=Timing_Analysis_End_Month)*SUM($EV62:JN64)*Data!EB40)","v":0},{"$f":"IF(Perm_Debt?,(EF3<=PermDebt_Fund)*SUM($EV62:JO64)*Data!EC40,(EF3<=Timing_Analysis_End_Month)*SUM($EV62:JO64)*Data!EC40)","v":0},{"$f":"IF(Perm_Debt?,(EG3<=PermDebt_Fund)*SUM($EV62:JP64)*Data!ED40,(EG3<=Timing_Analysis_End_Month)*SUM($EV62:JP64)*Data!ED40)","v":0},{"$f":"IF(Perm_Debt?,(EH3<=PermDebt_Fund)*SUM($EV62:JQ64)*Data!EE40,(EH3<=Timing_Analysis_End_Month)*SUM($EV62:JQ64)*Data!EE40)","v":0},{"$f":"IF(Perm_Debt?,(EI3<=PermDebt_Fund)*SUM($EV62:JR64)*Data!EF40,(EI3<=Timing_Analysis_End_Month)*SUM($EV62:JR64)*Data!EF40)","v":0},{"$f":"IF(Perm_Debt?,(EJ3<=PermDebt_Fund)*SUM($EV62:JS64)*Data!EG40,(EJ3<=Timing_Analysis_End_Month)*SUM($EV62:JS64)*Data!EG40)","v":0},{"$f":"IF(Perm_Debt?,(EK3<=PermDebt_Fund)*SUM($EV62:JT64)*Data!EH40,(EK3<=Timing_Analysis_End_Month)*SUM($EV62:JT64)*Data!EH40)","v":0},{"$f":"IF(Perm_Debt?,(EL3<=PermDebt_Fund)*SUM($EV62:JU64)*Data!EI40,(EL3<=Timing_Analysis_End_Month)*SUM($EV62:JU64)*Data!EI40)","v":0},{"$f":"IF(Perm_Debt?,(EM3<=PermDebt_Fund)*SUM($EV62:JV64)*Data!EJ40,(EM3<=Timing_Analysis_End_Month)*SUM($EV62:JV64)*Data!EJ40)","v":0},{"$f":"IF(Perm_Debt?,(EN3<=PermDebt_Fund)*SUM($EV62:JW64)*Data!EK40,(EN3<=Timing_Analysis_End_Month)*SUM($EV62:JW64)*Data!EK40)","v":0}]
[null,"Total Sources",null,null,null,{"$f":"SUM(F65:F66)","v":1},{"$f":"SUM(G65:G66)","v":394.23536538794258},{"$f":"SUM(H65:H66)","v":460952.11953051749},{"$f":"SUM(I65:I66)","v":23969510.215586912},null,{"$f":"B71","v":"Mezzanine Loan"},{"$f":"IF($D$70=$D$71,L66/$EP$66*$EP$67,SUM(L77:L79)-L66)","v":0},0,0,0,0,0,0,0,0,0,0,0,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,9.3132257461547852E-10,4.6566128730773926E-10,-8.149072527885437E-10,-4.6566128730773926E-10,0,0,0,-2.3283064365386963E-10,0,0,0,0,0,{"$f":"IF($D$70=$D$71,AR66/$EP$66*$EP$67,SUM(AR77:AR79)-AR66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$70=$D$71,BX66/$EP$66*$EP$67,SUM(BX77:BX79)-BX66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$70=$D$71,DD66/$EP$66*$EP$67,SUM(DD77:DD79)-DD66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$70=$D$71,EJ66/$EP$66*$EP$67,SUM(EJ77:EJ79)-EJ66)","v":0},0,0,0,0,null,{"$f":"1-EP66","v":0},null,null,null,"Lease-up Income Available to Pay Construction Interest",{"$f":"SUM(EV67:JX67)","v":1115691.7846465763},null,{"$f":"MIN(EW66,MAX(M166,0))*$F$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10686.064191171208,42416.048721691826,69889.567024714634,72217.033117197774,72229.695528987257,69841.968416916687,72116.271647066693,69749.97856072626,72041.326079698381,72014.243781651167,{"$f":"MIN(GC66,MAX(AS166,0))*$F$57","v":65025.263640432167},71986.759271256713,69659.545655557391,71989.17254534013,69686.532806597752,72044.677849258689,72097.635808311432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(HI66,MAX(BY166,0))*$F$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IO66,MAX(DE166,0))*$F$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JU66,MAX(EK166,0))*$F$57","v":0},0,0,0]
[]
[null,"Construction Debt","LTC","FUNDING ORDER","ANNUAL RATE","% OF SOURCES","/BUILDABLE SF","/UNIT","AMOUNT"]
[null,"Construction Loan",{"$f":"Debt_LTC_Target","v":0.65},"One",0.06,{"$f":"IF(C70=0,0,(C70/Debt_LTC_Target)*Debt_LTC_Actual)","v":0.64955479171461583},{"$f":"I70/E18","v":256.0774706511005},{"$f":"I70/Units","v":299413.65799205599},{"$f":"IF(Debt_LTC_Target=0,0,(Project_Cost_Total-Equity_Total)*(C70/Debt_LTC_Target))","v":15569510.215586912},null,"Construction Loan",{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!L$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":7.8083E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!M$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":7.8218899999999994E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!N$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":7.7785199999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!O$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":7.7160699999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!P$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":7.6253299999999996E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!Q$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":7.4487100000000001E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!R$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":7.2562600000000005E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!S$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":7.0132700000000006E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!T$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":6.9286600000000004E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!U$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":6.9281800000000004E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!V$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":6.5269800000000003E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!W$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":6.3872899999999996E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!X$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":6.3872899999999996E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!Y$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":6.0568200000000003E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!Z$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9368799999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AA$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9368799999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AB$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.7751900000000002E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AC$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.66411E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AD$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.60171E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AE$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.5420999999999998E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AF$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.4922700000000005E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AG$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.4566299999999998E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AH$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.4297499999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AI$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.41202E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AJ$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.4044300000000003E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AK$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3980899999999998E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AL$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3921999999999998E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AM$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.38743E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AN$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3829799999999997E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AO$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3789699999999996E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AP$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3758899999999998E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AQ$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3733799999999998E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AR$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.37136E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AS$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.36972E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AT$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3693100000000001E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AU$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3689199999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AV$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3694900000000004E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AW$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3710000000000001E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AX$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3736300000000001E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AY$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3775799999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!AZ$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3822499999999995E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BA$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3880399999999995E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BB$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.3950999999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BC$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.4033299999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BD$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.4120100000000004E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BE$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.42155E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BF$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.4327100000000003E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BG$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.4448999999999997E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BH$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.4588100000000001E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BI$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.4721499999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BJ$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.4844699999999996E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BK$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.4979399999999998E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BL$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.5107299999999998E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BM$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.5230700000000001E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BN$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.5357799999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BO$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.5483400000000002E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BP$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.5609699999999998E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BQ$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.5728E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BR$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.5843699999999996E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BS$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.5956599999999995E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BT$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.6074200000000005E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BU$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.6187600000000004E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BV$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.6307300000000005E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BW$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.6420999999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BX$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.6521399999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BY$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.6632200000000001E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!BZ$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.6736399999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CA$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.6836999999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CB$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.69396E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CC$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.7031700000000005E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CD$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.7129200000000005E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CE$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.72287E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CF$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.7323700000000005E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CG$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.7407799999999995E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CH$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.7500999999999997E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CI$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.7590000000000002E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CJ$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.7671399999999998E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CK$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.7758699999999996E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CL$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.7839000000000002E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CM$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.7922399999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CN$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8001200000000003E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CO$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8065499999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CP$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8140799999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CQ$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8213899999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CR$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8285199999999995E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CS$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8350899999999997E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CT$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8420799999999995E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CU$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8489899999999997E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CV$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8563199999999996E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CW$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8630399999999999E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CX$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8688500000000005E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CY$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8757600000000007E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!CZ$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8823100000000003E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DA$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8878799999999995E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DB$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.8949000000000001E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DC$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9009599999999995E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DD$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9068999999999997E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DE$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.91338E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DF$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9195200000000003E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DG$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9252299999999994E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DH$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9315099999999996E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DI$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9374399999999994E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DJ$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9427300000000002E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DK$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.94861E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DL$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9543899999999997E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DM$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9596300000000005E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DN$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9653700000000004E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DO$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9707200000000002E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DP$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9767399999999998E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DQ$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9818399999999994E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DR$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9869199999999997E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DS$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9924599999999995E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DT$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":5.9974100000000002E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DU$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":6.0024800000000003E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DV$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":6.0075900000000002E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DW$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":6.0126200000000005E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DX$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":6.0178899999999994E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DY$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":6.0219800000000004E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!DZ$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":6.0270199999999996E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!EA$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":6.0312699999999997E-2},{"$f":"IF(Fixed_Variable=1,INDEX('SOFR-Prime Index'!$S:$S,MATCH(Underwriting!EB$3,'SOFR-Prime Index'!$Q:$Q,0),0),Interest_Const_Loan)","v":6.0362700000000005E-2},{"$f":"EB70","v":6.0362700000000005E-2},{"$f":"EC70","v":6.0362700000000005E-2},6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2]
[null,"Mezzanine Loan",{"$f":"Debt_LTC_Target-C70","v":0},"Two",0.1,{"$f":"IF(C71=0,0,(C71/Debt_LTC_Target)*Debt_LTC_Actual)","v":0},{"$f":"I71/E18","v":0},{"$f":"I71/Units","v":0},{"$f":"IF(Debt_LTC_Target=0,0,(Project_Cost_Total-Equity_Total)*(C71/Debt_LTC_Target))","v":0},null,"Mezzanine Loan",{"$f":"Interest_Mezz_Loan","v":0.1},{"$f":"Interest_Mezz_Loan","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Interest_Mezz_Loan","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Interest_Mezz_Loan","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"Interest_Mezz_Loan","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,null,null,null,"Blended Interest Rate",null,{"$f":"IFERROR((EV72*EV84+EV73*EV85)/SUM(EV84:EV85),EV72)","v":7.8083E-2},{"$f":"IFERROR((EW72*EW84+EW73*EW85)/SUM(EW84:EW85),EW72)","v":7.8218899999999994E-2},7.7785199999999999E-2,7.7160699999999999E-2,7.6253299999999996E-2,7.4487100000000001E-2,7.2562600000000005E-2,7.0132700000000006E-2,6.9286600000000004E-2,6.9281800000000004E-2,6.5269800000000003E-2,6.3872899999999996E-2,6.3872899999999996E-2,6.0568200000000003E-2,5.9368799999999999E-2,5.9368800000000006E-2,5.7751900000000009E-2,5.66411E-2,5.6017100000000007E-2,5.5420999999999991E-2,5.4922700000000005E-2,5.4566299999999998E-2,5.4297499999999999E-2,5.41202E-2,{"$f":"IFERROR((FT72*FT84+FT73*FT85)/SUM(FT84:FT85),FT72)","v":5.4044300000000003E-2},5.3980899999999998E-2,5.3921999999999998E-2,5.38743E-2,5.3829799999999997E-2,5.3789699999999996E-2,5.3758899999999998E-2,5.3733799999999998E-2,5.37136E-2,5.3697200000000007E-2,5.3693100000000001E-2,5.3689199999999999E-2,5.3694900000000004E-2,5.3710000000000001E-2,5.3736300000000001E-2,5.3775799999999999E-2,5.3822499999999995E-2,5.3880399999999995E-2,5.3950999999999999E-2,5.4033299999999999E-2,5.4120100000000004E-2,5.42155E-2,5.4327100000000003E-2,5.4448999999999997E-2,5.4588100000000001E-2,5.4721499999999999E-2,5.4844699999999996E-2,5.4979399999999998E-2,5.5107299999999998E-2,5.5230700000000001E-2,5.5357799999999999E-2,5.5483400000000002E-2,5.5609699999999998E-2,5.5728E-2,5.5843699999999996E-2,5.5956599999999995E-2,5.6074200000000005E-2,5.6187600000000004E-2,5.6307300000000005E-2,5.6420999999999999E-2,5.6521399999999999E-2,{"$f":"IFERROR((HI72*HI84+HI73*HI85)/SUM(HI84:HI85),HI72)","v":5.6632200000000001E-2},5.6736399999999999E-2,5.6836999999999999E-2,5.69396E-2,5.7031700000000005E-2,5.7129200000000005E-2,5.72287E-2,5.7323700000000005E-2,5.7407799999999995E-2,5.7500999999999997E-2,5.7590000000000002E-2,5.7671399999999998E-2,5.7758699999999996E-2,5.7839000000000002E-2,5.7922399999999999E-2,5.8001200000000003E-2,5.8065499999999999E-2,5.8140799999999999E-2,5.8213899999999999E-2,5.8285199999999995E-2,5.8350899999999997E-2,5.8420799999999995E-2,5.8489899999999997E-2,5.8563199999999996E-2,5.8630399999999999E-2,5.8688500000000005E-2,5.8757600000000007E-2,5.8823100000000003E-2,5.8878799999999995E-2,5.8949000000000001E-2,5.9009599999999995E-2,5.9068999999999997E-2,5.91338E-2,5.9195200000000003E-2,5.9252299999999994E-2,5.9315099999999996E-2,5.9374399999999994E-2,5.9427300000000002E-2,5.94861E-2,5.9543899999999997E-2,5.9596300000000005E-2,5.9653700000000004E-2,5.9707200000000002E-2,5.9767399999999998E-2,5.9818399999999994E-2,5.9869199999999997E-2,5.9924599999999995E-2,5.9974100000000002E-2,6.0024800000000003E-2,6.0075900000000002E-2,6.0126200000000005E-2,6.0178899999999994E-2,6.0219800000000004E-2,6.0270199999999996E-2,6.0312699999999997E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,{"$f":"IFERROR((JU72*JU84+JU73*JU85)/SUM(JU84:JU85),JU72)","v":6.0362700000000005E-2},6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2]
[1,null,null,"Fixed","Variable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Loan Interest Rate",null,{"$f":"IF(Fixed_Variable=1,L70,Interest_Const_Loan)","v":7.8083E-2},7.8218899999999994E-2,7.7785199999999999E-2,7.7160699999999999E-2,7.6253299999999996E-2,7.4487100000000001E-2,7.2562600000000005E-2,7.0132700000000006E-2,6.9286600000000004E-2,6.9281800000000004E-2,6.5269800000000003E-2,6.3872899999999996E-2,6.3872899999999996E-2,6.0568200000000003E-2,5.9368799999999999E-2,5.9368799999999999E-2,5.7751900000000002E-2,5.66411E-2,5.60171E-2,5.5420999999999998E-2,5.4922700000000005E-2,5.4566299999999998E-2,5.4297499999999999E-2,5.41202E-2,5.4044300000000003E-2,5.3980899999999998E-2,5.3921999999999998E-2,5.38743E-2,5.3829799999999997E-2,5.3789699999999996E-2,5.3758899999999998E-2,5.3733799999999998E-2,{"$f":"IF(Fixed_Variable=1,AR70,Interest_Const_Loan)","v":5.37136E-2},5.36972E-2,5.3693100000000001E-2,5.3689199999999999E-2,5.3694900000000004E-2,5.3710000000000001E-2,5.3736300000000001E-2,5.3775799999999999E-2,5.3822499999999995E-2,5.3880399999999995E-2,5.3950999999999999E-2,5.4033299999999999E-2,5.4120100000000004E-2,5.42155E-2,5.4327100000000003E-2,5.4448999999999997E-2,5.4588100000000001E-2,5.4721499999999999E-2,5.4844699999999996E-2,5.4979399999999998E-2,5.5107299999999998E-2,5.5230700000000001E-2,5.5357799999999999E-2,5.5483400000000002E-2,5.5609699999999998E-2,5.5728E-2,5.5843699999999996E-2,5.5956599999999995E-2,5.6074200000000005E-2,5.6187600000000004E-2,5.6307300000000005E-2,5.6420999999999999E-2,{"$f":"IF(Fixed_Variable=1,BX70,Interest_Const_Loan)","v":5.6521399999999999E-2},5.6632200000000001E-2,5.6736399999999999E-2,5.6836999999999999E-2,5.69396E-2,5.7031700000000005E-2,5.7129200000000005E-2,5.72287E-2,5.7323700000000005E-2,5.7407799999999995E-2,5.7500999999999997E-2,5.7590000000000002E-2,5.7671399999999998E-2,5.7758699999999996E-2,5.7839000000000002E-2,5.7922399999999999E-2,5.8001200000000003E-2,5.8065499999999999E-2,5.8140799999999999E-2,5.8213899999999999E-2,5.8285199999999995E-2,5.8350899999999997E-2,5.8420799999999995E-2,5.8489899999999997E-2,5.8563199999999996E-2,5.8630399999999999E-2,5.8688500000000005E-2,5.8757600000000007E-2,5.8823100000000003E-2,5.8878799999999995E-2,5.8949000000000001E-2,5.9009599999999995E-2,{"$f":"IF(Fixed_Variable=1,DD70,Interest_Const_Loan)","v":5.9068999999999997E-2},5.91338E-2,5.9195200000000003E-2,5.9252299999999994E-2,5.9315099999999996E-2,5.9374399999999994E-2,5.9427300000000002E-2,5.94861E-2,5.9543899999999997E-2,5.9596300000000005E-2,5.9653700000000004E-2,5.9707200000000002E-2,5.9767399999999998E-2,5.9818399999999994E-2,5.9869199999999997E-2,5.9924599999999995E-2,5.9974100000000002E-2,6.0024800000000003E-2,6.0075900000000002E-2,6.0126200000000005E-2,6.0178899999999994E-2,6.0219800000000004E-2,6.0270199999999996E-2,6.0312699999999997E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,{"$f":"IF(Fixed_Variable=1,EJ70,Interest_Const_Loan)","v":6.0362700000000005E-2},6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2,6.0362700000000005E-2]
[null,"CASH FLOW OF SOURCES",null,"Interest Calc.","Actual/360","% OF SOURCES",{"$f":"+G64","v":"/BUILDABLE SF"},"/UNIT","AMOUNT",null,null,{"$f":"L3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AR3","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BX3","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,{"$f":"DD3","v":96},97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,null,"BALANCE TRACKING",null,null,null,"Mezzanine Loan Interest Rate",null,{"$f":"IF(Fixed_Variable=1,Interest_Mezz_Loan,Interest_Mezz_Loan)","v":0.1},{"$f":"IF(Fixed_Variable=1,M71,Interest_Mezz_Loan)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"IF(Fixed_Variable=1,AS71,Interest_Mezz_Loan)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"IF(Fixed_Variable=1,BY71,Interest_Mezz_Loan)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"IF(Fixed_Variable=1,DE71,Interest_Mezz_Loan)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"IF(Fixed_Variable=1,EK71,Interest_Mezz_Loan)","v":0.1},0.1,0.1,0.1]
[null,"Total Equity",null,null,null,{"$f":"I74/Project_Cost_Total","v":0.35044520828538422},{"$f":"I74/E18","v":138.15789473684211},{"$f":"I74/Units","v":161538.46153846153},{"$f":"SUM(L74:EN74)","v":8400000},null,null,{"$f":"EV61","v":553494.86956521741},26127.16456521739,35995.16456521739,97787.831231884062,205468.36456521743,869448.89960953512,992104.40493970271,808053.50967508869,986318.11844729737,1431536.6625618574,1406388.3015216652,987276.70875209966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GB61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HH61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IN61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JT61","v":0},{"$f":"JU61","v":0},{"$f":"JV61","v":0},{"$f":"JW61","v":0},{"$f":"JX61","v":0},null,"Equity",null,null,null,null,{"$f":"I65","v":8400000},{"$f":"EU74-EV61","v":7846505.1304347822},7820377.9658695646,7784382.8013043469,7686594.9700724632,7481126.6055072453,6611677.7058977103,5619573.3009580076,4811519.7912829192,3825201.672835622,2393665.0102737648,987276.70875209966,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS74-FT61","v":0},0,0,0,0,0,0,0,{"$f":"GA74-GB61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HG74-HH61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IM74-IN61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt w/o interest",null,null,null,"Available",{"$f":"EU57+I58-EU61","v":15025582.564699996},{"$f":"EU75-EV62","v":15025582.564699996},15025582.564699996,15025582.564699996,15025582.564699996,15025582.564699996,{"$f":"EZ75-FA62","v":15025582.564699996},15025582.564699996,15025582.564699996,15025582.564699996,{"$f":"FD75-FE62","v":15025582.564699996},15025582.564699996,14402365.707543429,12638077.85862333,10795826.518436953,8953575.1782505773,7194083.0793304779,5588385.2634218112,4186271.8785668127,2963027.1326716226,1969680.3808909906,1187063.237882568,555763.53294286621,65999.999999997905,49499.999999997905,{"$f":"FS75-FT62","v":32999.999999997905},16499.999999997905,0,{"$f":"FV75-FW62","v":0},0,0,0,0,{"$f":"GA75-GB62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HG75-HH62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IM75-IN62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt interest reserve",null,null,null,"Available",{"$f":"EU63","v":543927.6508869133},{"$f":"EU76-EV63","v":543927.6508869133},543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,{"$f":"EZ76-FA63","v":543927.6508869133},543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,540499.8544761918,528431.98130976211,506728.92435951607,475496.74849206314,437477.08267863572,390928.62680765946,339615.51745199767,281073.56165279832,218083.10690312769,157968.90136998211,88508.958546536058,29673.110151767549,{"$f":"FS76-FT63","v":1.2369127944111824E-10},1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,{"$f":"GA76-GB63","v":1.2369127944111824E-10},1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,{"$f":"HG76-HH63","v":1.2369127944111824E-10},1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,{"$f":"IM76-IN63","v":1.2369127944111824E-10},1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10,1.2369127944111824E-10]
[null,"Construction Debt before Reserves",null,null,null,{"$f":"I77/Project_Cost_Total","v":0.6268623108923248},{"$f":"I77/E18","v":247.13129218256577},{"$f":"I77/Units","v":288953.51085961534},{"$f":"SUM(L77:EN77)","v":15025582.564699998},null,null,{"$f":"EV62","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FF62","v":0},623216.85715656728,1764287.8489200992,1842251.3401863768,1842251.3401863768,1759492.0989200992,1605697.8159086669,1402113.3848549982,1223244.7458951899,993346.75178063184,{"$f":"FP62","v":782617.14300842257},631299.70493970183,489763.5329428683,16500,16500,16500,16499.999999997905,0,0,0,{"$f":"FZ62","v":0},0,0,0,0,0,0,0,0,0,{"$f":"GJ62","v":0},0,0,0,0,0,0,0,0,0,{"$f":"GT62","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HD62","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HN62","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HX62","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IH62","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IR62","v":0},0,0,0,0,0,0,0,0,0,{"$f":"JB62","v":0},0,0,0,0,0,0,0,0,0,{"$f":"JL62","v":0},0,0,0,0,0,0,0,0,0,{"$f":"JV62","v":0},0,0,null,"Debt with Operating Shortfall",null,null,"Error Check","Available",{"$f":"EU64","v":0},{"$f":"EU77-EV64","v":0},0,0,0,0,{"$f":"EZ77-FA64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS77-FT64","v":0},0,0,0,0,0,0,0,{"$f":"GA77-GB64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HG77-HH64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IM77-IN64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Reserve",null,null,null,{"$f":"I78/Project_Cost_Total","v":2.2692480822290962E-2},{"$f":"I78/E18","v":8.9461784685347574},{"$f":"I78/Units","v":10460.147132440641},{"$f":"SUM(L78:EN78)","v":543927.6508869133},null,null,0,0,0,0,0,0,0,0,0,0,0,0,3427.7964107215189,12067.873166429719,21703.056950246042,31232.175867452901,38019.66581342744,46548.455870976286,51313.109355661778,58541.955799199357,62990.454749670651,60114.205533145578,69459.94282344605,58835.848394768509,29673.110151767425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Debt w/o interest",null,null,{"$f":"IF(MAX(EV78:JX78)=SUM(EV62:JX62),\"OK\",\"ERROR\")","v":"OK"},"Outstanding",0,{"$f":"(EV$60<=Timing_Analysis_End_Month)*(EU78+EV62)","v":0},{"$f":"(EW$60<=Timing_Analysis_End_Month)*(EV78+EW62)","v":0},0,0,0,{"$f":"(FA$60<=Timing_Analysis_End_Month)*(EZ78+FA62)","v":0},0,0,0,0,0,623216.85715656728,2387504.7060766667,4229756.0462630438,6072007.3864494208,7831499.4853695203,9437197.301278187,10839310.686133185,12062555.432028376,13055902.183809007,13838519.326817429,14469819.031757131,14959582.5647,14976082.5647,{"$f":"(FT$60<=Timing_Analysis_End_Month)*(FS78+FT62)","v":14992582.5647},15009082.5647,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,{"$f":"(GB$60<=Timing_Analysis_End_Month)*(GA78+GB62)","v":15025582.564699998},15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$60<=Timing_Analysis_End_Month)*(HG78+HH62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$60<=Timing_Analysis_End_Month)*(IM78+IN62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Shortfall Reserve",null,null,"PAYOFF MONTH",{"$f":"I79/Project_Cost_Total","v":0},{"$f":"I79/E18","v":0},{"$f":"I79/Units","v":0},{"$f":"SUM(L79:EN79)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Debt interest reserve",null,null,{"$f":"IF(MAX(EV79:JX79)=SUM(EV63:JX63),\"OK\",\"ERROR\")","v":"OK"},"Outstanding",0,{"$f":"+EU79+EV63","v":0},0,0,0,0,{"$f":"+EZ79+FA63","v":0},0,0,0,0,0,0,3427.7964107215189,15495.669577151239,37198.726527397281,68430.902394850185,106450.56820827763,152999.02407925393,204312.13343491571,262854.08923411509,325844.54398378573,385958.7495169313,455418.69234037737,514254.54073514586,{"$f":"+FS79+FT63","v":543927.6508869133},543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,{"$f":"+GA79+GB63","v":543927.6508869133},543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,{"$f":"+HG79+HH63","v":543927.6508869133},543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,{"$f":"+IM79+IN63","v":543927.6508869133},543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133,543927.6508869133]
[null,"Total Construction Debt",null,null,{"$f":"IF(Perm_Debt?,C87,Timing_Reversion_Month)","v":39},{"$f":"I80/Project_Cost_Total","v":0.64955479171461583},{"$f":"SUM(G77:G79)","v":256.07747065110055},{"$f":"SUM(H77:H79)","v":299413.65799205599},{"$f":"SUM(I77:I79)","v":15569510.215586912},null,{"$f":"IF(AND(ROUND(SUM(L80:EN80),0)=ROUND(Debt_Total,0),ROUND(SUM(L66:EN67),0)=ROUND(SUM(I70:I71),0)),\"\",\"ERROR\")","v":""},{"$f":"SUM(L77:L79)","v":0},{"$f":"SUM(M77:M79)","v":0},0,0,0,0,0,0,0,0,0,623216.85715656728,1767715.6453308207,1854319.2133528066,1863954.3971366228,1790724.2747875522,1643717.4817220944,1448661.8407259744,1274557.8552508517,1051888.7075798311,845607.59775809327,691413.9104728474,559223.47576631431,75335.848394768516,46173.110151767425,16500,16499.999999997905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY77:BY79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK77:EK79)","v":0},{"$f":"SUM(EL77:EL79)","v":0},{"$f":"SUM(EM77:EM79)","v":0},{"$f":"SUM(EN77:EN79)","v":0},null,"Debt with Operating Shortfall",null,null,{"$f":"IF(MAX(EV80:JX80)=SUM(EV64:JX64),\"OK\",\"ERROR\")","v":"OK"},"Outstanding",0,{"$f":"+EU80+EV64","v":0},0,0,0,0,{"$f":"+EZ80+FA64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+FS80+FT64","v":0},0,0,0,0,0,0,0,{"$f":"+GA80+GB64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+HG80+HH64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IM80+IN64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Sources",null,null,null,{"$f":"(I82/Project_Cost_Total)","v":1},{"$f":"G80+G74","v":394.23536538794269},{"$f":"H80+H74","v":460952.11953051749},{"$f":"I80+I74","v":23969510.215586912},null,null,{"$f":"+L80+L74","v":553494.86956521741},{"$f":"+M80+M74","v":26127.16456521739},35995.16456521739,97787.831231884062,205468.36456521743,869448.89960953512,992104.40493970271,808053.50967508869,986318.11844729737,1431536.6625618574,1406388.3015216652,1610493.5659086669,1767715.6453308207,1854319.2133528066,1863954.3971366228,1790724.2747875522,1643717.4817220944,1448661.8407259744,1274557.8552508517,1051888.7075798311,845607.59775809327,691413.9104728474,559223.47576631431,75335.848394768516,46173.110151767425,16500,16499.999999997905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BY80+BY74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EK80+EK74","v":0},{"$f":"+EL80+EL74","v":0},{"$f":"+EM80+EM74","v":0},{"$f":"+EN80+EN74","v":0},null,"First Loan Draw",{"$f":"MAX(EV82:JX82)","v":11},null,null,null,null,{"$f":"AND(EV78>0,SUM($EU$82:EU82)=0)*EV56","v":0},{"$f":"AND(EW78>0,SUM($EU$82:EV82)=0)*EW56","v":0},{"$f":"AND(EX78>0,SUM($EU$82:EW82)=0)*EX56","v":0},{"$f":"AND(EY78>0,SUM($EU$82:EX82)=0)*EY56","v":0},{"$f":"AND(EZ78>0,SUM($EU$82:EY82)=0)*EZ56","v":0},{"$f":"AND(FA78>0,SUM($EU$82:EZ82)=0)*FA56","v":0},{"$f":"AND(FB78>0,SUM($EU$82:FA82)=0)*FB56","v":0},{"$f":"AND(FC78>0,SUM($EU$82:FB82)=0)*FC56","v":0},{"$f":"AND(FD78>0,SUM($EU$82:FC82)=0)*FD56","v":0},{"$f":"AND(FE78>0,SUM($EU$82:FD82)=0)*FE56","v":0},{"$f":"AND(FF78>0,SUM($EU$82:FE82)=0)*FF56","v":0},{"$f":"AND(FG78>0,SUM($EU$82:FF82)=0)*FG56","v":11},{"$f":"AND(FH78>0,SUM($EU$82:FG82)=0)*FH56","v":0},{"$f":"AND(FI78>0,SUM($EU$82:FH82)=0)*FI56","v":0},{"$f":"AND(FJ78>0,SUM($EU$82:FI82)=0)*FJ56","v":0},{"$f":"AND(FK78>0,SUM($EU$82:FJ82)=0)*FK56","v":0},{"$f":"AND(FL78>0,SUM($EU$82:FK82)=0)*FL56","v":0},{"$f":"AND(FM78>0,SUM($EU$82:FL82)=0)*FM56","v":0},{"$f":"AND(FN78>0,SUM($EU$82:FM82)=0)*FN56","v":0},{"$f":"AND(FO78>0,SUM($EU$82:FN82)=0)*FO56","v":0},{"$f":"AND(FP78>0,SUM($EU$82:FO82)=0)*FP56","v":0},{"$f":"AND(FQ78>0,SUM($EU$82:FP82)=0)*FQ56","v":0},{"$f":"AND(FR78>0,SUM($EU$82:FQ82)=0)*FR56","v":0},{"$f":"AND(FS78>0,SUM($EU$82:FR82)=0)*FS56","v":0},{"$f":"AND(FT78>0,SUM($EU$82:FS82)=0)*FT56","v":0},{"$f":"AND(FU78>0,SUM($EU$82:FT82)=0)*FU56","v":0},{"$f":"AND(FV78>0,SUM($EU$82:FU82)=0)*FV56","v":0},{"$f":"AND(FW78>0,SUM($EU$82:FV82)=0)*FW56","v":0},{"$f":"AND(FX78>0,SUM($EU$82:FW82)=0)*FX56","v":0},{"$f":"AND(FY78>0,SUM($EU$82:FX82)=0)*FY56","v":0},{"$f":"AND(FZ78>0,SUM($EU$82:FY82)=0)*FZ56","v":0},{"$f":"AND(GA78>0,SUM($EU$82:FZ82)=0)*GA56","v":0},{"$f":"AND(GB78>0,SUM($EU$82:GA82)=0)*GB56","v":0},{"$f":"AND(GC78>0,SUM($EU$82:GB82)=0)*GC56","v":0},{"$f":"AND(GD78>0,SUM($EU$82:GC82)=0)*GD56","v":0},{"$f":"AND(GE78>0,SUM($EU$82:GD82)=0)*GE56","v":0},{"$f":"AND(GF78>0,SUM($EU$82:GE82)=0)*GF56","v":0},{"$f":"AND(GG78>0,SUM($EU$82:GF82)=0)*GG56","v":0},{"$f":"AND(GH78>0,SUM($EU$82:GG82)=0)*GH56","v":0},{"$f":"AND(GI78>0,SUM($EU$82:GH82)=0)*GI56","v":0},{"$f":"AND(GJ78>0,SUM($EU$82:GI82)=0)*GJ56","v":0},{"$f":"AND(GK78>0,SUM($EU$82:GJ82)=0)*GK56","v":0},{"$f":"AND(GL78>0,SUM($EU$82:GK82)=0)*GL56","v":0},{"$f":"AND(GM78>0,SUM($EU$82:GL82)=0)*GM56","v":0},{"$f":"AND(GN78>0,SUM($EU$82:GM82)=0)*GN56","v":0},{"$f":"AND(GO78>0,SUM($EU$82:GN82)=0)*GO56","v":0},{"$f":"AND(GP78>0,SUM($EU$82:GO82)=0)*GP56","v":0},{"$f":"AND(GQ78>0,SUM($EU$82:GP82)=0)*GQ56","v":0},{"$f":"AND(GR78>0,SUM($EU$82:GQ82)=0)*GR56","v":0},{"$f":"AND(GS78>0,SUM($EU$82:GR82)=0)*GS56","v":0},{"$f":"AND(GT78>0,SUM($EU$82:GS82)=0)*GT56","v":0},{"$f":"AND(GU78>0,SUM($EU$82:GT82)=0)*GU56","v":0},{"$f":"AND(GV78>0,SUM($EU$82:GU82)=0)*GV56","v":0},{"$f":"AND(GW78>0,SUM($EU$82:GV82)=0)*GW56","v":0},{"$f":"AND(GX78>0,SUM($EU$82:GW82)=0)*GX56","v":0},{"$f":"AND(GY78>0,SUM($EU$82:GX82)=0)*GY56","v":0},{"$f":"AND(GZ78>0,SUM($EU$82:GY82)=0)*GZ56","v":0},{"$f":"AND(HA78>0,SUM($EU$82:GZ82)=0)*HA56","v":0},{"$f":"AND(HB78>0,SUM($EU$82:HA82)=0)*HB56","v":0},{"$f":"AND(HC78>0,SUM($EU$82:HB82)=0)*HC56","v":0},{"$f":"AND(HD78>0,SUM($EU$82:HC82)=0)*HD56","v":0},{"$f":"AND(HE78>0,SUM($EU$82:HD82)=0)*HE56","v":0},{"$f":"AND(HF78>0,SUM($EU$82:HE82)=0)*HF56","v":0},{"$f":"AND(HG78>0,SUM($EU$82:HF82)=0)*HG56","v":0},{"$f":"AND(HH78>0,SUM($EU$82:HG82)=0)*HH56","v":0},{"$f":"AND(HI78>0,SUM($EU$82:HH82)=0)*HI56","v":0},{"$f":"AND(HJ78>0,SUM($EU$82:HI82)=0)*HJ56","v":0},{"$f":"AND(HK78>0,SUM($EU$82:HJ82)=0)*HK56","v":0},{"$f":"AND(HL78>0,SUM($EU$82:HK82)=0)*HL56","v":0},{"$f":"AND(HM78>0,SUM($EU$82:HL82)=0)*HM56","v":0},{"$f":"AND(HN78>0,SUM($EU$82:HM82)=0)*HN56","v":0},{"$f":"AND(HO78>0,SUM($EU$82:HN82)=0)*HO56","v":0},{"$f":"AND(HP78>0,SUM($EU$82:HO82)=0)*HP56","v":0},{"$f":"AND(HQ78>0,SUM($EU$82:HP82)=0)*HQ56","v":0},{"$f":"AND(HR78>0,SUM($EU$82:HQ82)=0)*HR56","v":0},{"$f":"AND(HS78>0,SUM($EU$82:HR82)=0)*HS56","v":0},{"$f":"AND(HT78>0,SUM($EU$82:HS82)=0)*HT56","v":0},{"$f":"AND(HU78>0,SUM($EU$82:HT82)=0)*HU56","v":0},{"$f":"AND(HV78>0,SUM($EU$82:HU82)=0)*HV56","v":0},{"$f":"AND(HW78>0,SUM($EU$82:HV82)=0)*HW56","v":0},{"$f":"AND(HX78>0,SUM($EU$82:HW82)=0)*HX56","v":0},{"$f":"AND(HY78>0,SUM($EU$82:HX82)=0)*HY56","v":0},{"$f":"AND(HZ78>0,SUM($EU$82:HY82)=0)*HZ56","v":0},{"$f":"AND(IA78>0,SUM($EU$82:HZ82)=0)*IA56","v":0},{"$f":"AND(IB78>0,SUM($EU$82:IA82)=0)*IB56","v":0},{"$f":"AND(IC78>0,SUM($EU$82:IB82)=0)*IC56","v":0},{"$f":"AND(ID78>0,SUM($EU$82:IC82)=0)*ID56","v":0},{"$f":"AND(IE78>0,SUM($EU$82:ID82)=0)*IE56","v":0},{"$f":"AND(IF78>0,SUM($EU$82:IE82)=0)*IF56","v":0},{"$f":"AND(IG78>0,SUM($EU$82:IF82)=0)*IG56","v":0},{"$f":"AND(IH78>0,SUM($EU$82:IG82)=0)*IH56","v":0},{"$f":"AND(II78>0,SUM($EU$82:IH82)=0)*II56","v":0},{"$f":"AND(IJ78>0,SUM($EU$82:II82)=0)*IJ56","v":0},{"$f":"AND(IK78>0,SUM($EU$82:IJ82)=0)*IK56","v":0},{"$f":"AND(IL78>0,SUM($EU$82:IK82)=0)*IL56","v":0},{"$f":"AND(IM78>0,SUM($EU$82:IL82)=0)*IM56","v":0},{"$f":"AND(IN78>0,SUM($EU$82:IM82)=0)*IN56","v":0},{"$f":"AND(IO78>0,SUM($EU$82:IN82)=0)*IO56","v":0},{"$f":"AND(IP78>0,SUM($EU$82:IO82)=0)*IP56","v":0},{"$f":"AND(IQ78>0,SUM($EU$82:IP82)=0)*IQ56","v":0},{"$f":"AND(IR78>0,SUM($EU$82:IQ82)=0)*IR56","v":0},{"$f":"AND(IS78>0,SUM($EU$82:IR82)=0)*IS56","v":0},{"$f":"AND(IT78>0,SUM($EU$82:IS82)=0)*IT56","v":0},{"$f":"AND(IU78>0,SUM($EU$82:IT82)=0)*IU56","v":0},{"$f":"AND(IV78>0,SUM($EU$82:IU82)=0)*IV56","v":0},{"$f":"AND(IW78>0,SUM($EU$82:IV82)=0)*IW56","v":0},{"$f":"AND(IX78>0,SUM($EU$82:IW82)=0)*IX56","v":0},{"$f":"AND(IY78>0,SUM($EU$82:IX82)=0)*IY56","v":0},{"$f":"AND(IZ78>0,SUM($EU$82:IY82)=0)*IZ56","v":0},{"$f":"AND(JA78>0,SUM($EU$82:IZ82)=0)*JA56","v":0},{"$f":"AND(JB78>0,SUM($EU$82:JA82)=0)*JB56","v":0},{"$f":"AND(JC78>0,SUM($EU$82:JB82)=0)*JC56","v":0},{"$f":"AND(JD78>0,SUM($EU$82:JC82)=0)*JD56","v":0},{"$f":"AND(JE78>0,SUM($EU$82:JD82)=0)*JE56","v":0},{"$f":"AND(JF78>0,SUM($EU$82:JE82)=0)*JF56","v":0},{"$f":"AND(JG78>0,SUM($EU$82:JF82)=0)*JG56","v":0},{"$f":"AND(JH78>0,SUM($EU$82:JG82)=0)*JH56","v":0},{"$f":"AND(JI78>0,SUM($EU$82:JH82)=0)*JI56","v":0},{"$f":"AND(JJ78>0,SUM($EU$82:JI82)=0)*JJ56","v":0},{"$f":"AND(JK78>0,SUM($EU$82:JJ82)=0)*JK56","v":0},{"$f":"AND(JL78>0,SUM($EU$82:JK82)=0)*JL56","v":0},{"$f":"AND(JM78>0,SUM($EU$82:JL82)=0)*JM56","v":0},{"$f":"AND(JN78>0,SUM($EU$82:JM82)=0)*JN56","v":0},{"$f":"AND(JO78>0,SUM($EU$82:JN82)=0)*JO56","v":0},{"$f":"AND(JP78>0,SUM($EU$82:JO82)=0)*JP56","v":0},{"$f":"AND(JQ78>0,SUM($EU$82:JP82)=0)*JQ56","v":0},{"$f":"AND(JR78>0,SUM($EU$82:JQ82)=0)*JR56","v":0},{"$f":"AND(JS78>0,SUM($EU$82:JR82)=0)*JS56","v":0},{"$f":"AND(JT78>0,SUM($EU$82:JS82)=0)*JT56","v":0},{"$f":"AND(JU78>0,SUM($EU$82:JT82)=0)*JU56","v":0},{"$f":"AND(JV78>0,SUM($EU$82:JU82)=0)*JV56","v":0},{"$f":"AND(JW78>0,SUM($EU$82:JV82)=0)*JW56","v":0},{"$f":"AND(JX78>0,SUM($EU$82:JW82)=0)*JX56","v":0}]
[null,{"$f":"IF(Perm_Debt?=0,\"PERMANENT DEBT - NOT IN USE\",\"PERMANENT DEBT - ACTIVE\")","v":"PERMANENT DEBT - NOT IN USE"},null,null,null,null,null,"No Perm. Debt","Perm. Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error Check","Share","Amount w/o Int"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Loan Balance (w/o interest)",null,null,{"$f":"IF(ROUND(MAX(EV84:JX84),0)=ROUND(EU84,0),\"OK\",\"ERROR\")","v":"OK"},{"$f":"+C70/Debt_LTC_Target","v":1},{"$f":"+$I$77*ET84","v":15025582.564699998},{"$f":"IF($D$71<>$D$70,MIN(EV78,$EU$84),EV$78*$ET84)","v":0},0,0,0,0,0,0,0,0,0,0,623216.85715656728,2387504.7060766667,4229756.0462630438,6072007.3864494208,7831499.4853695203,9437197.301278187,10839310.686133185,12062555.432028376,13055902.183809007,13838519.326817429,14469819.031757131,14959582.5647,14976082.5647,14992582.5647,15009082.5647,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,{"$f":"IF($D$71<>$D$70,MIN(GB78,$EU$84),GB$78*$ET84)","v":15025582.564699998},15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$71<>$D$70,MIN(HH78,$EU$84),HH$78*$ET84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$71<>$D$70,MIN(IN78,$EU$84),IN$78*$ET84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"% of Stab. Value","% OF COST","ANNUAL RATE","INTEREST-ONLY?","AMORT.","PAYMENT","AMOUNT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mezzanine Loan Balance (w/o interest)",null,null,{"$f":"IF(ROUND(MAX(EV85:JX85),0)=ROUND(EU85,0),\"OK\",\"ERROR\")","v":"OK"},{"$f":"1-ET84","v":0},{"$f":"+$I$77*ET85","v":0},{"$f":"IF($D$71<>$D$70,EV78-EV84,EV78*$ET$85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$71<>$D$70,GB78-GB84,GB78*$ET$85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$71<>$D$70,HH78-HH84,HH78*$ET$85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$71<>$D$70,IN78-IN84,IN78*$ET$85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$71<>$D$70,JT78-JT84,JT78*$ET$85)","v":0},0,0,0,0]
[null,"Permanent Debt",{"$f":"+I86/Valuation_Trended","v":0.54752353998681291},{"$f":"+I86/Project_Cost_Total","v":0.65611595122688471},0.06,"No",30,{"$f":"IF(F86=\"Yes\",I86*E86,PMT(E86/12,G86*12,-I86)*12)","v":1131479.7607425787},{"$f":"(Debt_Total+0)/(1-H87)","v":15726777.995542336},null,null,{"$f":"+L3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"+AR3","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"+BX3","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,{"$f":"+DD3","v":96},97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,null,"Share of Required Debt Funding",null,null,null,null,null,{"$f":"IFERROR(EV84/EV62,0)","v":0},{"$f":"IFERROR((EW84-EV84)/EW62,0)","v":0},{"$f":"IFERROR((EX84-EW84)/EX62,0)","v":0},0,0,0,0,0,0,0,0,1,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,0.99999999999999989,1.0000000000000002,1.0000000000000002,0.99999999999999922,0.99999999999999944,1.0000000000000011,1.0000000000000009,1,1,1,1.0000000000000142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((HJ84-HI84)/HJ62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((JV84-JU84)/JV62,0)","v":0},0,0]
[null,"Loan Funding",{"$f":"D48+35","v":40},null,null,null,"Loan Fees + Closing Costs",0.01,{"$f":"-H87*I86","v":-157267.77995542338},null,null,{"$f":"(PermDebt_Fund=L3)*Perm_Debt?*$I86*(1-$H$87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PermDebt_Fund=AR3)*Perm_Debt?*$I86*(1-$H$87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PermDebt_Fund=BX3)*Perm_Debt?*$I86*(1-$H$87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PermDebt_Fund=DD3)*Perm_Debt?*$I86*(1-$H$87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PermDebt_Fund=EJ3)*Perm_Debt?*$I86*(1-$H$87)","v":0},0,0,0,0,null,"Total Construction Debt Balance",null,null,null,null,{"$f":"EU84+EU85","v":15025582.564699998},{"$f":"(EV3<=ConstDebt_Payoff)*(EV84+EV85)","v":0},0,0,0,0,0,0,0,0,0,0,623216.85715656728,2387504.7060766667,4229756.0462630438,6072007.3864494208,7831499.4853695203,9437197.301278187,10839310.686133185,12062555.432028376,13055902.183809007,13838519.326817429,14469819.031757131,14959582.5647,14976082.5647,14992582.5647,15009082.5647,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,{"$f":"(GB3<=ConstDebt_Payoff)*(GB84+GB85)","v":15025582.564699998},15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,15025582.564699998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH3<=ConstDebt_Payoff)*(HH84+HH85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN3<=ConstDebt_Payoff)*(IN84+IN85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan Payoff",{"$f":"Timing_Reversion_Month","v":39},null,null,null,{"$f":"\"Debt Service Coverage Ratio (Month \"&PermDebt_Fund+1&\"):\"","v":"Debt Service Coverage Ratio (Month 41):"},{"$f":"IF(Perm_Debt?=0,\"\",SUM(OFFSET(INDEX($M$158:$EN$158,1,PermDebt_Fund+1),0,0,1,12))/H86)","v":""},{"$f":"IF(F86=\"No\",PV(E86/12,G86*12-(PermDebt_Payoff-PermDebt_Fund),H86/12),-I86)","v":-15742356.194630885},null,null,{"$f":"(PermDebt_Payoff=L3)*Perm_Debt?*$I88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PermDebt_Payoff=AR3)*Perm_Debt?*$I88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PermDebt_Payoff=BX3)*Perm_Debt?*$I88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PermDebt_Payoff=DD3)*Perm_Debt?*$I88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"OPERATING PERIOD CASH FLOWS",null,null,null,null,null,null,null,null,"Analysis Month",{"$f":"L22","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AR22","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BX22","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,{"$f":"DD22","v":96},97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132]
[null,"INCOME",null,null,null,null,{"$f":"IF(LeaseUp_Method=1,\"Detailed Lease Up Method\",\"Basic Lease Up Method\")","v":"Basic Lease Up Method"},null,null,null,"Analysis Date",{"$f":"L23","v":"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","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31",{"$f":"AR23","v":"2026-01-31"},"2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31",{"$f":"BX23","v":"2028-09-30"},"2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30",{"$f":"DD23","v":"2031-05-31"},"2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31",null,"LEASE-UP CALCULATION",null,"% Prelease",null,null,"Operation Month",null,{"$f":"MAX(EW3-Timing_Operation_Begin_Month+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,{"$f":"MAX(GC3-Timing_Operation_Begin_Month+1,0)","v":11},12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,{"$f":"MAX(HI3-Timing_Operation_Begin_Month+1,0)","v":43},44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,{"$f":"MAX(IO3-Timing_Operation_Begin_Month+1,0)","v":75},76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110]
[0,"Operation Begin Month",null,{"$f":"Timing_Construction_End+1","v":23},null,null,"Basic","Detailed",null,null,"Leased %",{"$f":"IF(L91<Timing_Operation_Begin_Month,0,1-(EV93/Units))","v":0},{"$f":"IF(M91<Timing_Operation_Begin_Month,0,1-(EW93/Units))","v":0},{"$f":"IF(N91<Timing_Operation_Begin_Month,0,1-(EX93/Units))","v":0},{"$f":"IF(O91<Timing_Operation_Begin_Month,0,1-(EY93/Units))","v":0},{"$f":"IF(P91<Timing_Operation_Begin_Month,0,1-(EZ93/Units))","v":0},{"$f":"IF(Q91<Timing_Operation_Begin_Month,0,1-(FA93/Units))","v":0},{"$f":"IF(R91<Timing_Operation_Begin_Month,0,1-(FB93/Units))","v":0},{"$f":"IF(S91<Timing_Operation_Begin_Month,0,1-(FC93/Units))","v":0},{"$f":"IF(T91<Timing_Operation_Begin_Month,0,1-(FD93/Units))","v":0},{"$f":"IF(U91<Timing_Operation_Begin_Month,0,1-(FE93/Units))","v":0},{"$f":"IF(V91<Timing_Operation_Begin_Month,0,1-(FF93/Units))","v":0},{"$f":"IF(W91<Timing_Operation_Begin_Month,0,1-(FG93/Units))","v":0},{"$f":"IF(X91<Timing_Operation_Begin_Month,0,1-(FH93/Units))","v":0},{"$f":"IF(Y91<Timing_Operation_Begin_Month,0,1-(FI93/Units))","v":0},{"$f":"IF(Z91<Timing_Operation_Begin_Month,0,1-(FJ93/Units))","v":0},{"$f":"IF(AA91<Timing_Operation_Begin_Month,0,1-(FK93/Units))","v":0},{"$f":"IF(AB91<Timing_Operation_Begin_Month,0,1-(FL93/Units))","v":0},{"$f":"IF(AC91<Timing_Operation_Begin_Month,0,1-(FM93/Units))","v":0},{"$f":"IF(AD91<Timing_Operation_Begin_Month,0,1-(FN93/Units))","v":0},{"$f":"IF(AE91<Timing_Operation_Begin_Month,0,1-(FO93/Units))","v":0},{"$f":"IF(AF91<Timing_Operation_Begin_Month,0,1-(FP93/Units))","v":0},{"$f":"IF(AG91<Timing_Operation_Begin_Month,0,1-(FQ93/Units))","v":0},{"$f":"IF(AH91<Timing_Operation_Begin_Month,0,1-(FR93/Units))","v":0},{"$f":"IF(AI91<Timing_Operation_Begin_Month,0,1-(FS93/Units))","v":0.4},{"$f":"IF(AJ91<Timing_Operation_Begin_Month,0,1-(FT93/Units))","v":0.59230769230769231},{"$f":"IF(AK91<Timing_Operation_Begin_Month,0,1-(FU93/Units))","v":0.78461538461538449},{"$f":"IF(AL91<Timing_Operation_Begin_Month,0,1-(FV93/Units))","v":0.97692307692307689},{"$f":"IF(AM91<Timing_Operation_Begin_Month,0,1-(FW93/Units))","v":1},{"$f":"IF(AN91<Timing_Operation_Begin_Month,0,1-(FX93/Units))","v":1},{"$f":"IF(AO91<Timing_Operation_Begin_Month,0,1-(FY93/Units))","v":1},{"$f":"IF(AP91<Timing_Operation_Begin_Month,0,1-(FZ93/Units))","v":1},{"$f":"IF(AQ91<Timing_Operation_Begin_Month,0,1-(GA93/Units))","v":1},{"$f":"IF(AR91<Timing_Operation_Begin_Month,0,1-(GB93/Units))","v":1},{"$f":"IF(AS91<Timing_Operation_Begin_Month,0,1-(GC93/Units))","v":1},{"$f":"IF(AT91<Timing_Operation_Begin_Month,0,1-(GD93/Units))","v":1},{"$f":"IF(AU91<Timing_Operation_Begin_Month,0,1-(GE93/Units))","v":1},{"$f":"IF(AV91<Timing_Operation_Begin_Month,0,1-(GF93/Units))","v":1},{"$f":"IF(AW91<Timing_Operation_Begin_Month,0,1-(GG93/Units))","v":1},{"$f":"IF(AX91<Timing_Operation_Begin_Month,0,1-(GH93/Units))","v":1},{"$f":"IF(AY91<Timing_Operation_Begin_Month,0,1-(GI93/Units))","v":1},{"$f":"IF(AZ91<Timing_Operation_Begin_Month,0,1-(GJ93/Units))","v":1},{"$f":"IF(BA91<Timing_Operation_Begin_Month,0,1-(GK93/Units))","v":1},{"$f":"IF(BB91<Timing_Operation_Begin_Month,0,1-(GL93/Units))","v":1},{"$f":"IF(BC91<Timing_Operation_Begin_Month,0,1-(GM93/Units))","v":1},{"$f":"IF(BD91<Timing_Operation_Begin_Month,0,1-(GN93/Units))","v":1},{"$f":"IF(BE91<Timing_Operation_Begin_Month,0,1-(GO93/Units))","v":1},{"$f":"IF(BF91<Timing_Operation_Begin_Month,0,1-(GP93/Units))","v":1},{"$f":"IF(BG91<Timing_Operation_Begin_Month,0,1-(GQ93/Units))","v":1},{"$f":"IF(BH91<Timing_Operation_Begin_Month,0,1-(GR93/Units))","v":1},{"$f":"IF(BI91<Timing_Operation_Begin_Month,0,1-(GS93/Units))","v":1},{"$f":"IF(BJ91<Timing_Operation_Begin_Month,0,1-(GT93/Units))","v":1},{"$f":"IF(BK91<Timing_Operation_Begin_Month,0,1-(GU93/Units))","v":1},{"$f":"IF(BL91<Timing_Operation_Begin_Month,0,1-(GV93/Units))","v":1},{"$f":"IF(BM91<Timing_Operation_Begin_Month,0,1-(GW93/Units))","v":1},{"$f":"IF(BN91<Timing_Operation_Begin_Month,0,1-(GX93/Units))","v":1},{"$f":"IF(BO91<Timing_Operation_Begin_Month,0,1-(GY93/Units))","v":1},{"$f":"IF(BP91<Timing_Operation_Begin_Month,0,1-(GZ93/Units))","v":1},{"$f":"IF(BQ91<Timing_Operation_Begin_Month,0,1-(HA93/Units))","v":1},{"$f":"IF(BR91<Timing_Operation_Begin_Month,0,1-(HB93/Units))","v":1},{"$f":"IF(BS91<Timing_Operation_Begin_Month,0,1-(HC93/Units))","v":1},{"$f":"IF(BT91<Timing_Operation_Begin_Month,0,1-(HD93/Units))","v":1},{"$f":"IF(BU91<Timing_Operation_Begin_Month,0,1-(HE93/Units))","v":1},{"$f":"IF(BV91<Timing_Operation_Begin_Month,0,1-(HF93/Units))","v":1},{"$f":"IF(BW91<Timing_Operation_Begin_Month,0,1-(HG93/Units))","v":1},{"$f":"IF(BX91<Timing_Operation_Begin_Month,0,1-(HH93/Units))","v":1},{"$f":"IF(BY91<Timing_Operation_Begin_Month,0,1-(HI93/Units))","v":1},{"$f":"IF(BZ91<Timing_Operation_Begin_Month,0,1-(HJ93/Units))","v":1},{"$f":"IF(CA91<Timing_Operation_Begin_Month,0,1-(HK93/Units))","v":1},{"$f":"IF(CB91<Timing_Operation_Begin_Month,0,1-(HL93/Units))","v":1},{"$f":"IF(CC91<Timing_Operation_Begin_Month,0,1-(HM93/Units))","v":1},{"$f":"IF(CD91<Timing_Operation_Begin_Month,0,1-(HN93/Units))","v":1},{"$f":"IF(CE91<Timing_Operation_Begin_Month,0,1-(HO93/Units))","v":1},{"$f":"IF(CF91<Timing_Operation_Begin_Month,0,1-(HP93/Units))","v":1},{"$f":"IF(CG91<Timing_Operation_Begin_Month,0,1-(HQ93/Units))","v":1},{"$f":"IF(CH91<Timing_Operation_Begin_Month,0,1-(HR93/Units))","v":1},{"$f":"IF(CI91<Timing_Operation_Begin_Month,0,1-(HS93/Units))","v":1},{"$f":"IF(CJ91<Timing_Operation_Begin_Month,0,1-(HT93/Units))","v":1},{"$f":"IF(CK91<Timing_Operation_Begin_Month,0,1-(HU93/Units))","v":1},{"$f":"IF(CL91<Timing_Operation_Begin_Month,0,1-(HV93/Units))","v":1},{"$f":"IF(CM91<Timing_Operation_Begin_Month,0,1-(HW93/Units))","v":1},{"$f":"IF(CN91<Timing_Operation_Begin_Month,0,1-(HX93/Units))","v":1},{"$f":"IF(CO91<Timing_Operation_Begin_Month,0,1-(HY93/Units))","v":1},{"$f":"IF(CP91<Timing_Operation_Begin_Month,0,1-(HZ93/Units))","v":1},{"$f":"IF(CQ91<Timing_Operation_Begin_Month,0,1-(IA93/Units))","v":1},{"$f":"IF(CR91<Timing_Operation_Begin_Month,0,1-(IB93/Units))","v":1},{"$f":"IF(CS91<Timing_Operation_Begin_Month,0,1-(IC93/Units))","v":1},{"$f":"IF(CT91<Timing_Operation_Begin_Month,0,1-(ID93/Units))","v":1},{"$f":"IF(CU91<Timing_Operation_Begin_Month,0,1-(IE93/Units))","v":1},{"$f":"IF(CV91<Timing_Operation_Begin_Month,0,1-(IF93/Units))","v":1},{"$f":"IF(CW91<Timing_Operation_Begin_Month,0,1-(IG93/Units))","v":1},{"$f":"IF(CX91<Timing_Operation_Begin_Month,0,1-(IH93/Units))","v":1},{"$f":"IF(CY91<Timing_Operation_Begin_Month,0,1-(II93/Units))","v":1},{"$f":"IF(CZ91<Timing_Operation_Begin_Month,0,1-(IJ93/Units))","v":1},{"$f":"IF(DA91<Timing_Operation_Begin_Month,0,1-(IK93/Units))","v":1},{"$f":"IF(DB91<Timing_Operation_Begin_Month,0,1-(IL93/Units))","v":1},{"$f":"IF(DC91<Timing_Operation_Begin_Month,0,1-(IM93/Units))","v":1},{"$f":"IF(DD91<Timing_Operation_Begin_Month,0,1-(IN93/Units))","v":1},{"$f":"IF(DE91<Timing_Operation_Begin_Month,0,1-(IO93/Units))","v":1},{"$f":"IF(DF91<Timing_Operation_Begin_Month,0,1-(IP93/Units))","v":1},{"$f":"IF(DG91<Timing_Operation_Begin_Month,0,1-(IQ93/Units))","v":1},{"$f":"IF(DH91<Timing_Operation_Begin_Month,0,1-(IR93/Units))","v":1},{"$f":"IF(DI91<Timing_Operation_Begin_Month,0,1-(IS93/Units))","v":1},{"$f":"IF(DJ91<Timing_Operation_Begin_Month,0,1-(IT93/Units))","v":1},{"$f":"IF(DK91<Timing_Operation_Begin_Month,0,1-(IU93/Units))","v":1},{"$f":"IF(DL91<Timing_Operation_Begin_Month,0,1-(IV93/Units))","v":1},{"$f":"IF(DM91<Timing_Operation_Begin_Month,0,1-(IW93/Units))","v":1},{"$f":"IF(DN91<Timing_Operation_Begin_Month,0,1-(IX93/Units))","v":1},{"$f":"IF(DO91<Timing_Operation_Begin_Month,0,1-(IY93/Units))","v":1},{"$f":"IF(DP91<Timing_Operation_Begin_Month,0,1-(IZ93/Units))","v":1},{"$f":"IF(DQ91<Timing_Operation_Begin_Month,0,1-(JA93/Units))","v":1},{"$f":"IF(DR91<Timing_Operation_Begin_Month,0,1-(JB93/Units))","v":1},{"$f":"IF(DS91<Timing_Operation_Begin_Month,0,1-(JC93/Units))","v":1},{"$f":"IF(DT91<Timing_Operation_Begin_Month,0,1-(JD93/Units))","v":1},{"$f":"IF(DU91<Timing_Operation_Begin_Month,0,1-(JE93/Units))","v":1},{"$f":"IF(DV91<Timing_Operation_Begin_Month,0,1-(JF93/Units))","v":1},{"$f":"IF(DW91<Timing_Operation_Begin_Month,0,1-(JG93/Units))","v":1},{"$f":"IF(DX91<Timing_Operation_Begin_Month,0,1-(JH93/Units))","v":1},{"$f":"IF(DY91<Timing_Operation_Begin_Month,0,1-(JI93/Units))","v":1},{"$f":"IF(DZ91<Timing_Operation_Begin_Month,0,1-(JJ93/Units))","v":1},{"$f":"IF(EA91<Timing_Operation_Begin_Month,0,1-(JK93/Units))","v":1},{"$f":"IF(EB91<Timing_Operation_Begin_Month,0,1-(JL93/Units))","v":1},{"$f":"IF(EC91<Timing_Operation_Begin_Month,0,1-(JM93/Units))","v":1},{"$f":"IF(ED91<Timing_Operation_Begin_Month,0,1-(JN93/Units))","v":1},{"$f":"IF(EE91<Timing_Operation_Begin_Month,0,1-(JO93/Units))","v":1},{"$f":"IF(EF91<Timing_Operation_Begin_Month,0,1-(JP93/Units))","v":1},{"$f":"IF(EG91<Timing_Operation_Begin_Month,0,1-(JQ93/Units))","v":1},{"$f":"IF(EH91<Timing_Operation_Begin_Month,0,1-(JR93/Units))","v":1},{"$f":"IF(EI91<Timing_Operation_Begin_Month,0,1-(JS93/Units))","v":1},{"$f":"IF(EJ91<Timing_Operation_Begin_Month,0,1-(JT93/Units))","v":1},{"$f":"IF(EK91<Timing_Operation_Begin_Month,0,1-(JU93/Units))","v":1},{"$f":"IF(EL91<Timing_Operation_Begin_Month,0,1-(JV93/Units))","v":1},{"$f":"IF(EM91<Timing_Operation_Begin_Month,0,1-(JW93/Units))","v":1},{"$f":"IF(EN91<Timing_Operation_Begin_Month,0,1-(JX93/Units))","v":1},null,"Available Units",null,null,null,null,null,null,{"$f":"(EW92>0)*(Units-SUM($EU$94:EW94))","v":0},{"$f":"(EX92>0)*(Units-SUM($EU$94:EX94))","v":0},{"$f":"(EY92>0)*(Units-SUM($EU$94:EY94))","v":0},{"$f":"(EZ92>0)*(Units-SUM($EU$94:EZ94))","v":0},{"$f":"(FA92>0)*(Units-SUM($EU$94:FA94))","v":0},{"$f":"(FB92>0)*(Units-SUM($EU$94:FB94))","v":0},{"$f":"(FC92>0)*(Units-SUM($EU$94:FC94))","v":0},{"$f":"(FD92>0)*(Units-SUM($EU$94:FD94))","v":0},{"$f":"(FE92>0)*(Units-SUM($EU$94:FE94))","v":0},{"$f":"(FF92>0)*(Units-SUM($EU$94:FF94))","v":0},{"$f":"(FG92>0)*(Units-SUM($EU$94:FG94))","v":0},{"$f":"(FH92>0)*(Units-SUM($EU$94:FH94))","v":0},{"$f":"(FI92>0)*(Units-SUM($EU$94:FI94))","v":0},{"$f":"(FJ92>0)*(Units-SUM($EU$94:FJ94))","v":0},{"$f":"(FK92>0)*(Units-SUM($EU$94:FK94))","v":0},{"$f":"(FL92>0)*(Units-SUM($EU$94:FL94))","v":0},{"$f":"(FM92>0)*(Units-SUM($EU$94:FM94))","v":0},{"$f":"(FN92>0)*(Units-SUM($EU$94:FN94))","v":0},{"$f":"(FO92>0)*(Units-SUM($EU$94:FO94))","v":0},{"$f":"(FP92>0)*(Units-SUM($EU$94:FP94))","v":0},{"$f":"(FQ92>0)*(Units-SUM($EU$94:FQ94))","v":0},{"$f":"(FR92>0)*(Units-SUM($EU$94:FR94))","v":0},{"$f":"(FS92>0)*(Units-SUM($EU$94:FS94))","v":31.2},{"$f":"(FT92>0)*(Units-SUM($EU$94:FT94))","v":21.2},{"$f":"(FU92>0)*(Units-SUM($EU$94:FU94))","v":11.200000000000003},{"$f":"(FV92>0)*(Units-SUM($EU$94:FV94))","v":1.2000000000000028},{"$f":"(FW92>0)*(Units-SUM($EU$94:FW94))","v":0},{"$f":"(FX92>0)*(Units-SUM($EU$94:FX94))","v":0},{"$f":"(FY92>0)*(Units-SUM($EU$94:FY94))","v":0},{"$f":"(FZ92>0)*(Units-SUM($EU$94:FZ94))","v":0},{"$f":"(GA92>0)*(Units-SUM($EU$94:GA94))","v":0},{"$f":"(GB92>0)*(Units-SUM($EU$94:GB94))","v":0},{"$f":"(GC92>0)*(Units-SUM($EU$94:GC94))","v":0},{"$f":"(GD92>0)*(Units-SUM($EU$94:GD94))","v":0},{"$f":"(GE92>0)*(Units-SUM($EU$94:GE94))","v":0},{"$f":"(GF92>0)*(Units-SUM($EU$94:GF94))","v":0},{"$f":"(GG92>0)*(Units-SUM($EU$94:GG94))","v":0},{"$f":"(GH92>0)*(Units-SUM($EU$94:GH94))","v":0},{"$f":"(GI92>0)*(Units-SUM($EU$94:GI94))","v":0},{"$f":"(GJ92>0)*(Units-SUM($EU$94:GJ94))","v":0},{"$f":"(GK92>0)*(Units-SUM($EU$94:GK94))","v":0},{"$f":"(GL92>0)*(Units-SUM($EU$94:GL94))","v":0},{"$f":"(GM92>0)*(Units-SUM($EU$94:GM94))","v":0},{"$f":"(GN92>0)*(Units-SUM($EU$94:GN94))","v":0},{"$f":"(GO92>0)*(Units-SUM($EU$94:GO94))","v":0},{"$f":"(GP92>0)*(Units-SUM($EU$94:GP94))","v":0},{"$f":"(GQ92>0)*(Units-SUM($EU$94:GQ94))","v":0},{"$f":"(GR92>0)*(Units-SUM($EU$94:GR94))","v":0},{"$f":"(GS92>0)*(Units-SUM($EU$94:GS94))","v":0},{"$f":"(GT92>0)*(Units-SUM($EU$94:GT94))","v":0},{"$f":"(GU92>0)*(Units-SUM($EU$94:GU94))","v":0},{"$f":"(GV92>0)*(Units-SUM($EU$94:GV94))","v":0},{"$f":"(GW92>0)*(Units-SUM($EU$94:GW94))","v":0},{"$f":"(GX92>0)*(Units-SUM($EU$94:GX94))","v":0},{"$f":"(GY92>0)*(Units-SUM($EU$94:GY94))","v":0},{"$f":"(GZ92>0)*(Units-SUM($EU$94:GZ94))","v":0},{"$f":"(HA92>0)*(Units-SUM($EU$94:HA94))","v":0},{"$f":"(HB92>0)*(Units-SUM($EU$94:HB94))","v":0},{"$f":"(HC92>0)*(Units-SUM($EU$94:HC94))","v":0},{"$f":"(HD92>0)*(Units-SUM($EU$94:HD94))","v":0},{"$f":"(HE92>0)*(Units-SUM($EU$94:HE94))","v":0},{"$f":"(HF92>0)*(Units-SUM($EU$94:HF94))","v":0},{"$f":"(HG92>0)*(Units-SUM($EU$94:HG94))","v":0},{"$f":"(HH92>0)*(Units-SUM($EU$94:HH94))","v":0},{"$f":"(HI92>0)*(Units-SUM($EU$94:HI94))","v":0},{"$f":"(HJ92>0)*(Units-SUM($EU$94:HJ94))","v":0},{"$f":"(HK92>0)*(Units-SUM($EU$94:HK94))","v":0},{"$f":"(HL92>0)*(Units-SUM($EU$94:HL94))","v":0},{"$f":"(HM92>0)*(Units-SUM($EU$94:HM94))","v":0},{"$f":"(HN92>0)*(Units-SUM($EU$94:HN94))","v":0},{"$f":"(HO92>0)*(Units-SUM($EU$94:HO94))","v":0},{"$f":"(HP92>0)*(Units-SUM($EU$94:HP94))","v":0},{"$f":"(HQ92>0)*(Units-SUM($EU$94:HQ94))","v":0},{"$f":"(HR92>0)*(Units-SUM($EU$94:HR94))","v":0},{"$f":"(HS92>0)*(Units-SUM($EU$94:HS94))","v":0},{"$f":"(HT92>0)*(Units-SUM($EU$94:HT94))","v":0},{"$f":"(HU92>0)*(Units-SUM($EU$94:HU94))","v":0},{"$f":"(HV92>0)*(Units-SUM($EU$94:HV94))","v":0},{"$f":"(HW92>0)*(Units-SUM($EU$94:HW94))","v":0},{"$f":"(HX92>0)*(Units-SUM($EU$94:HX94))","v":0},{"$f":"(HY92>0)*(Units-SUM($EU$94:HY94))","v":0},{"$f":"(HZ92>0)*(Units-SUM($EU$94:HZ94))","v":0},{"$f":"(IA92>0)*(Units-SUM($EU$94:IA94))","v":0},{"$f":"(IB92>0)*(Units-SUM($EU$94:IB94))","v":0},{"$f":"(IC92>0)*(Units-SUM($EU$94:IC94))","v":0},{"$f":"(ID92>0)*(Units-SUM($EU$94:ID94))","v":0},{"$f":"(IE92>0)*(Units-SUM($EU$94:IE94))","v":0},{"$f":"(IF92>0)*(Units-SUM($EU$94:IF94))","v":0},{"$f":"(IG92>0)*(Units-SUM($EU$94:IG94))","v":0},{"$f":"(IH92>0)*(Units-SUM($EU$94:IH94))","v":0},{"$f":"(II92>0)*(Units-SUM($EU$94:II94))","v":0},{"$f":"(IJ92>0)*(Units-SUM($EU$94:IJ94))","v":0},{"$f":"(IK92>0)*(Units-SUM($EU$94:IK94))","v":0},{"$f":"(IL92>0)*(Units-SUM($EU$94:IL94))","v":0},{"$f":"(IM92>0)*(Units-SUM($EU$94:IM94))","v":0},{"$f":"(IN92>0)*(Units-SUM($EU$94:IN94))","v":0},{"$f":"(IO92>0)*(Units-SUM($EU$94:IO94))","v":0},{"$f":"(IP92>0)*(Units-SUM($EU$94:IP94))","v":0},{"$f":"(IQ92>0)*(Units-SUM($EU$94:IQ94))","v":0},{"$f":"(IR92>0)*(Units-SUM($EU$94:IR94))","v":0},{"$f":"(IS92>0)*(Units-SUM($EU$94:IS94))","v":0},{"$f":"(IT92>0)*(Units-SUM($EU$94:IT94))","v":0},{"$f":"(IU92>0)*(Units-SUM($EU$94:IU94))","v":0},{"$f":"(IV92>0)*(Units-SUM($EU$94:IV94))","v":0},{"$f":"(IW92>0)*(Units-SUM($EU$94:IW94))","v":0},{"$f":"(IX92>0)*(Units-SUM($EU$94:IX94))","v":0},{"$f":"(IY92>0)*(Units-SUM($EU$94:IY94))","v":0},{"$f":"(IZ92>0)*(Units-SUM($EU$94:IZ94))","v":0},{"$f":"(JA92>0)*(Units-SUM($EU$94:JA94))","v":0},{"$f":"(JB92>0)*(Units-SUM($EU$94:JB94))","v":0},{"$f":"(JC92>0)*(Units-SUM($EU$94:JC94))","v":0},{"$f":"(JD92>0)*(Units-SUM($EU$94:JD94))","v":0},{"$f":"(JE92>0)*(Units-SUM($EU$94:JE94))","v":0},{"$f":"(JF92>0)*(Units-SUM($EU$94:JF94))","v":0},{"$f":"(JG92>0)*(Units-SUM($EU$94:JG94))","v":0},{"$f":"(JH92>0)*(Units-SUM($EU$94:JH94))","v":0},{"$f":"(JI92>0)*(Units-SUM($EU$94:JI94))","v":0},{"$f":"(JJ92>0)*(Units-SUM($EU$94:JJ94))","v":0},{"$f":"(JK92>0)*(Units-SUM($EU$94:JK94))","v":0},{"$f":"(JL92>0)*(Units-SUM($EU$94:JL94))","v":0},{"$f":"(JM92>0)*(Units-SUM($EU$94:JM94))","v":0},{"$f":"(JN92>0)*(Units-SUM($EU$94:JN94))","v":0},{"$f":"(JO92>0)*(Units-SUM($EU$94:JO94))","v":0},{"$f":"(JP92>0)*(Units-SUM($EU$94:JP94))","v":0},{"$f":"(JQ92>0)*(Units-SUM($EU$94:JQ94))","v":0},{"$f":"(JR92>0)*(Units-SUM($EU$94:JR94))","v":0},{"$f":"(JS92>0)*(Units-SUM($EU$94:JS94))","v":0},{"$f":"(JT92>0)*(Units-SUM($EU$94:JT94))","v":0},{"$f":"(JU92>0)*(Units-SUM($EU$94:JU94))","v":0},{"$f":"(JV92>0)*(Units-SUM($EU$94:JV94))","v":0},{"$f":"(JW92>0)*(Units-SUM($EU$94:JW94))","v":0},{"$f":"(JX92>0)*(Units-SUM($EU$94:JX94))","v":0}]
[null,"Annual Income Growth Rate",null,{"$f":"IF('Residential Income'!G39<>'Residential Income'!G40<>'Residential Income'!G41,'Residential Income'!G41,'Residential Income'!G39)","v":0.03},1,null,"% Pre-Leased",null,{"$f":"'Residential Income'!D44","v":0.4},null,"Economic Occ. %",null,{"$f":"IFERROR(M139/(M124+M134),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35334725960509611,0.53538253575973227,0.69933115642251464,0.87398496819829929,0.95,0.95,0.95,0.95,0.97069370608282834,{"$f":"IFERROR(AR139/(AR124+AR134),0)","v":0.97069370608282834},{"$f":"IFERROR(AS139/(AS124+AS134),0)","v":0.97069370608282834},0.97069370608282834,0.97069370608282834,0.97069370608282834,0.97009097677944489,0.97009097677944489,0.97009097677944489,0.97009097677944489,0.97009097677944489,0.97009097677944489,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.97069370608282823,0.97069370608282823,0.97069370608282823,0.97069370608282823,0.97069370608282823,0.97069370608282823,0.97009097677944489,0.97009097677944489,0.97009097677944489,0.97009097677944489,{"$f":"IFERROR(BY139/(BY124+BY134),0)","v":0.97009097677944489},0.97009097677944489,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.97069370608282846,0.97069370608282846,0.97069370608282846,0.97069370608282846,0.97069370608282846,0.97069370608282846,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.97069370608282834,{"$f":"IFERROR(DE139/(DE124+DE134),0)","v":0.970090976779445},0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.97069370608282823,0.97069370608282823,0.97069370608282823,0.97069370608282823,0.97069370608282823,0.97069370608282823,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.97069370608282834,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.970090976779445,0.97069370608282823,0.97069370608282823,0.97069370608282823,0.97069370608282823,0.97069370608282823,0.97069370608282823,null,"New Leasing",null,null,null,null,null,null,{"$f":"(EW92=1)*($I$94*Units)+(EW92>1)*(MIN($I$95,EV93))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.8,10,10,10,1.2000000000000028,0,0,0,0,0,{"$f":"(GC92=1)*($I$94*Units)+(GC92>1)*(MIN($I$95,GB93))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HI92=1)*($I$94*Units)+(HI92>1)*(MIN($I$95,HH93))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IO92=1)*($I$94*Units)+(IO92>1)*(MIN($I$95,IN93))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1st Stabilized Month",null,{"$f":"MATCH(1,$EW$95:$JX$95)","v":27},null,null,"Lease-up Pace (Units/Mo)",null,{"$f":"'Residential Income'!D45","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stabilized Month",null,{"$f":"IF(M93=1,EV95+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,{"$f":"IF(AS93=1,GB95+1,0)","v":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,{"$f":"IF(BY93=1,HH95+1,0)","v":39},40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,{"$f":"IF(DE93=1,IN95+1,0)","v":71},72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,{"$f":"IF(EK93=1,JT95+1,0)","v":103},104,105,106]
[null,null,null,null,null,null,"Lease Contract Length",null,{"$f":"'Residential Income'!D46","v":13},null,"Cumulative Rent Growth (Mkt.)",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Residential Income'!$G$39","v":0.04},{"$f":"'Residential Income'!$G$39","v":0.04},{"$f":"'Residential Income'!$G$39","v":0.04},{"$f":"'Residential Income'!$G$39","v":0.04},{"$f":"'Residential Income'!$G$39","v":0.04},{"$f":"'Residential Income'!$G$39","v":0.04},{"$f":"'Residential Income'!$G$39","v":0.04},{"$f":"'Residential Income'!$G$39","v":0.04},{"$f":"'Residential Income'!$G$39","v":0.04},{"$f":"'Residential Income'!$G$39","v":0.04},{"$f":"'Residential Income'!$G$39","v":0.04},{"$f":"'Residential Income'!$G$39","v":0.04},{"$f":"(1+Y96)*(1+'Residential Income'!$G$40)-1","v":8.1600000000000117E-2},{"$f":"(1+Z96)*(1+'Residential Income'!$G$40)-1","v":8.1600000000000117E-2},{"$f":"(1+AA96)*(1+'Residential Income'!$G$40)-1","v":8.1600000000000117E-2},{"$f":"(1+AB96)*(1+'Residential Income'!$G$40)-1","v":8.1600000000000117E-2},{"$f":"(1+AC96)*(1+'Residential Income'!$G$40)-1","v":8.1600000000000117E-2},{"$f":"(1+AD96)*(1+'Residential Income'!$G$40)-1","v":8.1600000000000117E-2},{"$f":"(1+AE96)*(1+'Residential Income'!$G$40)-1","v":8.1600000000000117E-2},{"$f":"(1+AF96)*(1+'Residential Income'!$G$40)-1","v":8.1600000000000117E-2},{"$f":"(1+AG96)*(1+'Residential Income'!$G$40)-1","v":8.1600000000000117E-2},{"$f":"(1+AH96)*(1+'Residential Income'!$G$40)-1","v":8.1600000000000117E-2},{"$f":"(1+AI96)*(1+'Residential Income'!$G$40)-1","v":8.1600000000000117E-2},{"$f":"(1+AJ96)*(1+'Residential Income'!$G$40)-1","v":8.1600000000000117E-2},{"$f":"(1+AK96)*(1+'Residential Income'!$G$41)-1","v":0.11404800000000015},{"$f":"(1+AL96)*(1+'Residential Income'!$G$41)-1","v":0.11404800000000015},{"$f":"(1+AM96)*(1+'Residential Income'!$G$41)-1","v":0.11404800000000015},{"$f":"(1+AN96)*(1+'Residential Income'!$G$41)-1","v":0.11404800000000015},{"$f":"(1+AO96)*(1+'Residential Income'!$G$41)-1","v":0.11404800000000015},{"$f":"(1+AP96)*(1+'Residential Income'!$G$41)-1","v":0.11404800000000015},{"$f":"(1+AQ96)*(1+'Residential Income'!$G$41)-1","v":0.11404800000000015},{"$f":"(1+AR96)*(1+'Residential Income'!$G$41)-1","v":0.11404800000000015},{"$f":"(1+AS96)*(1+'Residential Income'!$G$41)-1","v":0.11404800000000015},{"$f":"(1+AT96)*(1+'Residential Income'!$G$41)-1","v":0.11404800000000015},{"$f":"(1+AU96)*(1+'Residential Income'!$G$41)-1","v":0.11404800000000015},{"$f":"(1+AV96)*(1+'Residential Income'!$G$41)-1","v":0.11404800000000015},{"$f":"(1+AW96)*(1+'Residential Income'!$G$41)-1","v":0.14746944000000028},{"$f":"(1+AX96)*(1+'Residential Income'!$G$41)-1","v":0.14746944000000028},{"$f":"(1+AY96)*(1+'Residential Income'!$G$41)-1","v":0.14746944000000028},{"$f":"(1+AZ96)*(1+'Residential Income'!$G$41)-1","v":0.14746944000000028},{"$f":"(1+BA96)*(1+'Residential Income'!$G$41)-1","v":0.14746944000000028},{"$f":"(1+BB96)*(1+'Residential Income'!$G$41)-1","v":0.14746944000000028},{"$f":"(1+BC96)*(1+'Residential Income'!$G$41)-1","v":0.14746944000000028},{"$f":"(1+BD96)*(1+'Residential Income'!$G$41)-1","v":0.14746944000000028},{"$f":"(1+BE96)*(1+'Residential Income'!$G$41)-1","v":0.14746944000000028},{"$f":"(1+BF96)*(1+'Residential Income'!$G$41)-1","v":0.14746944000000028},{"$f":"(1+BG96)*(1+'Residential Income'!$G$41)-1","v":0.14746944000000028},{"$f":"(1+BH96)*(1+'Residential Income'!$G$41)-1","v":0.14746944000000028},{"$f":"(1+BI96)*(1+'Residential Income'!$G$41)-1","v":0.1818935232000003},{"$f":"(1+BJ96)*(1+'Residential Income'!$G$41)-1","v":0.1818935232000003},{"$f":"(1+BK96)*(1+'Residential Income'!$G$41)-1","v":0.1818935232000003},{"$f":"(1+BL96)*(1+'Residential Income'!$G$41)-1","v":0.1818935232000003},{"$f":"(1+BM96)*(1+'Residential Income'!$G$41)-1","v":0.1818935232000003},{"$f":"(1+BN96)*(1+'Residential Income'!$G$41)-1","v":0.1818935232000003},{"$f":"(1+BO96)*(1+'Residential Income'!$G$41)-1","v":0.1818935232000003},{"$f":"(1+BP96)*(1+'Residential Income'!$G$41)-1","v":0.1818935232000003},{"$f":"(1+BQ96)*(1+'Residential Income'!$G$41)-1","v":0.1818935232000003},{"$f":"(1+BR96)*(1+'Residential Income'!$G$41)-1","v":0.1818935232000003},{"$f":"(1+BS96)*(1+'Residential Income'!$G$41)-1","v":0.1818935232000003},{"$f":"(1+BT96)*(1+'Residential Income'!$G$41)-1","v":0.1818935232000003},{"$f":"(1+BU96)*(1+'Residential Income'!$G$41)-1","v":0.21735032889600037},{"$f":"(1+BV96)*(1+'Residential Income'!$G$41)-1","v":0.21735032889600037},{"$f":"(1+BW96)*(1+'Residential Income'!$G$41)-1","v":0.21735032889600037},{"$f":"(1+BX96)*(1+'Residential Income'!$G$41)-1","v":0.21735032889600037},{"$f":"(1+BY96)*(1+'Residential Income'!$G$41)-1","v":0.21735032889600037},{"$f":"(1+BZ96)*(1+'Residential Income'!$G$41)-1","v":0.21735032889600037},{"$f":"(1+CA96)*(1+'Residential Income'!$G$41)-1","v":0.21735032889600037},{"$f":"(1+CB96)*(1+'Residential Income'!$G$41)-1","v":0.21735032889600037},{"$f":"(1+CC96)*(1+'Residential Income'!$G$41)-1","v":0.21735032889600037},{"$f":"(1+CD96)*(1+'Residential Income'!$G$41)-1","v":0.21735032889600037},{"$f":"(1+CE96)*(1+'Residential Income'!$G$41)-1","v":0.21735032889600037},{"$f":"(1+CF96)*(1+'Residential Income'!$G$41)-1","v":0.21735032889600037},{"$f":"(1+CG96)*(1+'Residential Income'!$G$41)-1","v":0.2538708387628803},{"$f":"(1+CH96)*(1+'Residential Income'!$G$41)-1","v":0.2538708387628803},{"$f":"(1+CI96)*(1+'Residential Income'!$G$41)-1","v":0.2538708387628803},{"$f":"(1+CJ96)*(1+'Residential Income'!$G$41)-1","v":0.2538708387628803},{"$f":"(1+CK96)*(1+'Residential Income'!$G$41)-1","v":0.2538708387628803},{"$f":"(1+CL96)*(1+'Residential Income'!$G$41)-1","v":0.2538708387628803},{"$f":"(1+CM96)*(1+'Residential Income'!$G$41)-1","v":0.2538708387628803},{"$f":"(1+CN96)*(1+'Residential Income'!$G$41)-1","v":0.2538708387628803},{"$f":"(1+CO96)*(1+'Residential Income'!$G$41)-1","v":0.2538708387628803},{"$f":"(1+CP96)*(1+'Residential Income'!$G$41)-1","v":0.2538708387628803},{"$f":"(1+CQ96)*(1+'Residential Income'!$G$41)-1","v":0.2538708387628803},{"$f":"(1+CR96)*(1+'Residential Income'!$G$41)-1","v":0.2538708387628803},{"$f":"(1+CS96)*(1+'Residential Income'!$G$41)-1","v":0.29148696392576667},{"$f":"(1+CT96)*(1+'Residential Income'!$G$41)-1","v":0.29148696392576667},{"$f":"(1+CU96)*(1+'Residential Income'!$G$41)-1","v":0.29148696392576667},{"$f":"(1+CV96)*(1+'Residential Income'!$G$41)-1","v":0.29148696392576667},{"$f":"(1+CW96)*(1+'Residential Income'!$G$41)-1","v":0.29148696392576667},{"$f":"(1+CX96)*(1+'Residential Income'!$G$41)-1","v":0.29148696392576667},{"$f":"(1+CY96)*(1+'Residential Income'!$G$41)-1","v":0.29148696392576667},{"$f":"(1+CZ96)*(1+'Residential Income'!$G$41)-1","v":0.29148696392576667},{"$f":"(1+DA96)*(1+'Residential Income'!$G$41)-1","v":0.29148696392576667},{"$f":"(1+DB96)*(1+'Residential Income'!$G$41)-1","v":0.29148696392576667},{"$f":"(1+DC96)*(1+'Residential Income'!$G$41)-1","v":0.29148696392576667},{"$f":"(1+DD96)*(1+'Residential Income'!$G$41)-1","v":0.29148696392576667},{"$f":"(1+DE96)*(1+'Residential Income'!$G$41)-1","v":0.33023157284353966},{"$f":"(1+DF96)*(1+'Residential Income'!$G$41)-1","v":0.33023157284353966},{"$f":"(1+DG96)*(1+'Residential Income'!$G$41)-1","v":0.33023157284353966},{"$f":"(1+DH96)*(1+'Residential Income'!$G$41)-1","v":0.33023157284353966},{"$f":"(1+DI96)*(1+'Residential Income'!$G$41)-1","v":0.33023157284353966},{"$f":"(1+DJ96)*(1+'Residential Income'!$G$41)-1","v":0.33023157284353966},{"$f":"(1+DK96)*(1+'Residential Income'!$G$41)-1","v":0.33023157284353966},{"$f":"(1+DL96)*(1+'Residential Income'!$G$41)-1","v":0.33023157284353966},{"$f":"(1+DM96)*(1+'Residential Income'!$G$41)-1","v":0.33023157284353966},{"$f":"(1+DN96)*(1+'Residential Income'!$G$41)-1","v":0.33023157284353966},{"$f":"(1+DO96)*(1+'Residential Income'!$G$41)-1","v":0.33023157284353966},{"$f":"(1+DP96)*(1+'Residential Income'!$G$41)-1","v":0.33023157284353966},{"$f":"(1+DQ96)*(1+'Residential Income'!$G$41)-1","v":0.37013852002884584},{"$f":"(1+DR96)*(1+'Residential Income'!$G$41)-1","v":0.37013852002884584},{"$f":"(1+DS96)*(1+'Residential Income'!$G$41)-1","v":0.37013852002884584},{"$f":"(1+DT96)*(1+'Residential Income'!$G$41)-1","v":0.37013852002884584},{"$f":"(1+DU96)*(1+'Residential Income'!$G$41)-1","v":0.37013852002884584},{"$f":"(1+DV96)*(1+'Residential Income'!$G$41)-1","v":0.37013852002884584},{"$f":"(1+DW96)*(1+'Residential Income'!$G$41)-1","v":0.37013852002884584},{"$f":"(1+DX96)*(1+'Residential Income'!$G$41)-1","v":0.37013852002884584},{"$f":"(1+DY96)*(1+'Residential Income'!$G$41)-1","v":0.37013852002884584},{"$f":"(1+DZ96)*(1+'Residential Income'!$G$41)-1","v":0.37013852002884584},{"$f":"(1+EA96)*(1+'Residential Income'!$G$41)-1","v":0.37013852002884584},{"$f":"(1+EB96)*(1+'Residential Income'!$G$41)-1","v":0.37013852002884584},null,null,null,null,null,null,"Income Growth Year",null,{"$f":"ROUNDUP(EW98/12,0)","v":1},{"$f":"ROUNDUP(EX98/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"ROUNDUP(HJ98/12,0)","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,{"$f":"ROUNDUP(JV98/12,0)","v":11},{"$f":"ROUNDUP(JW98/12,0)","v":11},{"$f":"ROUNDUP(JX98/12,0)","v":11}]
[null,null,null,null,null,null,null,null,null,null,"Cumulative Rent Growth (Aff.)",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Residential Income'!$H$39","v":0.03},{"$f":"'Residential Income'!$H$39","v":0.03},{"$f":"'Residential Income'!$H$39","v":0.03},{"$f":"'Residential Income'!$H$39","v":0.03},{"$f":"'Residential Income'!$H$39","v":0.03},{"$f":"'Residential Income'!$H$39","v":0.03},{"$f":"'Residential Income'!$H$39","v":0.03},{"$f":"'Residential Income'!$H$39","v":0.03},{"$f":"'Residential Income'!$H$39","v":0.03},{"$f":"'Residential Income'!$H$39","v":0.03},{"$f":"'Residential Income'!$H$39","v":0.03},{"$f":"'Residential Income'!$H$39","v":0.03},{"$f":"(1+Y97)*(1+'Residential Income'!$H$40)-1","v":6.0899999999999954E-2},{"$f":"(1+Z97)*(1+'Residential Income'!$H$40)-1","v":6.0899999999999954E-2},{"$f":"(1+AA97)*(1+'Residential Income'!$H$40)-1","v":6.0899999999999954E-2},{"$f":"(1+AB97)*(1+'Residential Income'!$H$40)-1","v":6.0899999999999954E-2},{"$f":"(1+AC97)*(1+'Residential Income'!$H$40)-1","v":6.0899999999999954E-2},{"$f":"(1+AD97)*(1+'Residential Income'!$H$40)-1","v":6.0899999999999954E-2},{"$f":"(1+AE97)*(1+'Residential Income'!$H$40)-1","v":6.0899999999999954E-2},{"$f":"(1+AF97)*(1+'Residential Income'!$H$40)-1","v":6.0899999999999954E-2},{"$f":"(1+AG97)*(1+'Residential Income'!$H$40)-1","v":6.0899999999999954E-2},{"$f":"(1+AH97)*(1+'Residential Income'!$H$40)-1","v":6.0899999999999954E-2},{"$f":"(1+AI97)*(1+'Residential Income'!$H$40)-1","v":6.0899999999999954E-2},{"$f":"(1+AJ97)*(1+'Residential Income'!$H$40)-1","v":6.0899999999999954E-2},{"$f":"(1+AK97)*(1+'Residential Income'!$H$41)-1","v":9.2727000000000004E-2},{"$f":"(1+AL97)*(1+'Residential Income'!$H$41)-1","v":9.2727000000000004E-2},{"$f":"(1+AM97)*(1+'Residential Income'!$H$41)-1","v":9.2727000000000004E-2},{"$f":"(1+AN97)*(1+'Residential Income'!$H$41)-1","v":9.2727000000000004E-2},{"$f":"(1+AO97)*(1+'Residential Income'!$H$41)-1","v":9.2727000000000004E-2},{"$f":"(1+AP97)*(1+'Residential Income'!$H$41)-1","v":9.2727000000000004E-2},{"$f":"(1+AQ97)*(1+'Residential Income'!$H$41)-1","v":9.2727000000000004E-2},{"$f":"(1+AR97)*(1+'Residential Income'!$H$41)-1","v":9.2727000000000004E-2},{"$f":"(1+AS97)*(1+'Residential Income'!$H$41)-1","v":9.2727000000000004E-2},{"$f":"(1+AT97)*(1+'Residential Income'!$H$41)-1","v":9.2727000000000004E-2},{"$f":"(1+AU97)*(1+'Residential Income'!$H$41)-1","v":9.2727000000000004E-2},{"$f":"(1+AV97)*(1+'Residential Income'!$H$41)-1","v":9.2727000000000004E-2},{"$f":"(1+AW97)*(1+'Residential Income'!$H$41)-1","v":0.12550881000000014},{"$f":"(1+AX97)*(1+'Residential Income'!$H$41)-1","v":0.12550881000000014},{"$f":"(1+AY97)*(1+'Residential Income'!$H$41)-1","v":0.12550881000000014},{"$f":"(1+AZ97)*(1+'Residential Income'!$H$41)-1","v":0.12550881000000014},{"$f":"(1+BA97)*(1+'Residential Income'!$H$41)-1","v":0.12550881000000014},{"$f":"(1+BB97)*(1+'Residential Income'!$H$41)-1","v":0.12550881000000014},{"$f":"(1+BC97)*(1+'Residential Income'!$H$41)-1","v":0.12550881000000014},{"$f":"(1+BD97)*(1+'Residential Income'!$H$41)-1","v":0.12550881000000014},{"$f":"(1+BE97)*(1+'Residential Income'!$H$41)-1","v":0.12550881000000014},{"$f":"(1+BF97)*(1+'Residential Income'!$H$41)-1","v":0.12550881000000014},{"$f":"(1+BG97)*(1+'Residential Income'!$H$41)-1","v":0.12550881000000014},{"$f":"(1+BH97)*(1+'Residential Income'!$H$41)-1","v":0.12550881000000014},{"$f":"(1+BI97)*(1+'Residential Income'!$H$41)-1","v":0.15927407430000007},{"$f":"(1+BJ97)*(1+'Residential Income'!$H$41)-1","v":0.15927407430000007},{"$f":"(1+BK97)*(1+'Residential Income'!$H$41)-1","v":0.15927407430000007},{"$f":"(1+BL97)*(1+'Residential Income'!$H$41)-1","v":0.15927407430000007},{"$f":"(1+BM97)*(1+'Residential Income'!$H$41)-1","v":0.15927407430000007},{"$f":"(1+BN97)*(1+'Residential Income'!$H$41)-1","v":0.15927407430000007},{"$f":"(1+BO97)*(1+'Residential Income'!$H$41)-1","v":0.15927407430000007},{"$f":"(1+BP97)*(1+'Residential Income'!$H$41)-1","v":0.15927407430000007},{"$f":"(1+BQ97)*(1+'Residential Income'!$H$41)-1","v":0.15927407430000007},{"$f":"(1+BR97)*(1+'Residential Income'!$H$41)-1","v":0.15927407430000007},{"$f":"(1+BS97)*(1+'Residential Income'!$H$41)-1","v":0.15927407430000007},{"$f":"(1+BT97)*(1+'Residential Income'!$H$41)-1","v":0.15927407430000007},{"$f":"(1+BU97)*(1+'Residential Income'!$H$41)-1","v":0.19405229652900013},{"$f":"(1+BV97)*(1+'Residential Income'!$H$41)-1","v":0.19405229652900013},{"$f":"(1+BW97)*(1+'Residential Income'!$H$41)-1","v":0.19405229652900013},{"$f":"(1+BX97)*(1+'Residential Income'!$H$41)-1","v":0.19405229652900013},{"$f":"(1+BY97)*(1+'Residential Income'!$H$41)-1","v":0.19405229652900013},{"$f":"(1+BZ97)*(1+'Residential Income'!$H$41)-1","v":0.19405229652900013},{"$f":"(1+CA97)*(1+'Residential Income'!$H$41)-1","v":0.19405229652900013},{"$f":"(1+CB97)*(1+'Residential Income'!$H$41)-1","v":0.19405229652900013},{"$f":"(1+CC97)*(1+'Residential Income'!$H$41)-1","v":0.19405229652900013},{"$f":"(1+CD97)*(1+'Residential Income'!$H$41)-1","v":0.19405229652900013},{"$f":"(1+CE97)*(1+'Residential Income'!$H$41)-1","v":0.19405229652900013},{"$f":"(1+CF97)*(1+'Residential Income'!$H$41)-1","v":0.19405229652900013},{"$f":"(1+CG97)*(1+'Residential Income'!$H$41)-1","v":0.22987386542487021},{"$f":"(1+CH97)*(1+'Residential Income'!$H$41)-1","v":0.22987386542487021},{"$f":"(1+CI97)*(1+'Residential Income'!$H$41)-1","v":0.22987386542487021},{"$f":"(1+CJ97)*(1+'Residential Income'!$H$41)-1","v":0.22987386542487021},{"$f":"(1+CK97)*(1+'Residential Income'!$H$41)-1","v":0.22987386542487021},{"$f":"(1+CL97)*(1+'Residential Income'!$H$41)-1","v":0.22987386542487021},{"$f":"(1+CM97)*(1+'Residential Income'!$H$41)-1","v":0.22987386542487021},{"$f":"(1+CN97)*(1+'Residential Income'!$H$41)-1","v":0.22987386542487021},{"$f":"(1+CO97)*(1+'Residential Income'!$H$41)-1","v":0.22987386542487021},{"$f":"(1+CP97)*(1+'Residential Income'!$H$41)-1","v":0.22987386542487021},{"$f":"(1+CQ97)*(1+'Residential Income'!$H$41)-1","v":0.22987386542487021},{"$f":"(1+CR97)*(1+'Residential Income'!$H$41)-1","v":0.22987386542487021},{"$f":"(1+CS97)*(1+'Residential Income'!$H$41)-1","v":0.26677008138761638},{"$f":"(1+CT97)*(1+'Residential Income'!$H$41)-1","v":0.26677008138761638},{"$f":"(1+CU97)*(1+'Residential Income'!$H$41)-1","v":0.26677008138761638},{"$f":"(1+CV97)*(1+'Residential Income'!$H$41)-1","v":0.26677008138761638},{"$f":"(1+CW97)*(1+'Residential Income'!$H$41)-1","v":0.26677008138761638},{"$f":"(1+CX97)*(1+'Residential Income'!$H$41)-1","v":0.26677008138761638},{"$f":"(1+CY97)*(1+'Residential Income'!$H$41)-1","v":0.26677008138761638},{"$f":"(1+CZ97)*(1+'Residential Income'!$H$41)-1","v":0.26677008138761638},{"$f":"(1+DA97)*(1+'Residential Income'!$H$41)-1","v":0.26677008138761638},{"$f":"(1+DB97)*(1+'Residential Income'!$H$41)-1","v":0.26677008138761638},{"$f":"(1+DC97)*(1+'Residential Income'!$H$41)-1","v":0.26677008138761638},{"$f":"(1+DD97)*(1+'Residential Income'!$H$41)-1","v":0.26677008138761638},{"$f":"(1+DE97)*(1+'Residential Income'!$H$41)-1","v":0.3047731838292449},{"$f":"(1+DF97)*(1+'Residential Income'!$H$41)-1","v":0.3047731838292449},{"$f":"(1+DG97)*(1+'Residential Income'!$H$41)-1","v":0.3047731838292449},{"$f":"(1+DH97)*(1+'Residential Income'!$H$41)-1","v":0.3047731838292449},{"$f":"(1+DI97)*(1+'Residential Income'!$H$41)-1","v":0.3047731838292449},{"$f":"(1+DJ97)*(1+'Residential Income'!$H$41)-1","v":0.3047731838292449},{"$f":"(1+DK97)*(1+'Residential Income'!$H$41)-1","v":0.3047731838292449},{"$f":"(1+DL97)*(1+'Residential Income'!$H$41)-1","v":0.3047731838292449},{"$f":"(1+DM97)*(1+'Residential Income'!$H$41)-1","v":0.3047731838292449},{"$f":"(1+DN97)*(1+'Residential Income'!$H$41)-1","v":0.3047731838292449},{"$f":"(1+DO97)*(1+'Residential Income'!$H$41)-1","v":0.3047731838292449},{"$f":"(1+DP97)*(1+'Residential Income'!$H$41)-1","v":0.3047731838292449},{"$f":"(1+DQ97)*(1+'Residential Income'!$H$41)-1","v":0.34391637934412222},{"$f":"(1+DR97)*(1+'Residential Income'!$H$41)-1","v":0.34391637934412222},{"$f":"(1+DS97)*(1+'Residential Income'!$H$41)-1","v":0.34391637934412222},{"$f":"(1+DT97)*(1+'Residential Income'!$H$41)-1","v":0.34391637934412222},{"$f":"(1+DU97)*(1+'Residential Income'!$H$41)-1","v":0.34391637934412222},{"$f":"(1+DV97)*(1+'Residential Income'!$H$41)-1","v":0.34391637934412222},{"$f":"(1+DW97)*(1+'Residential Income'!$H$41)-1","v":0.34391637934412222},{"$f":"(1+DX97)*(1+'Residential Income'!$H$41)-1","v":0.34391637934412222},{"$f":"(1+DY97)*(1+'Residential Income'!$H$41)-1","v":0.34391637934412222},{"$f":"(1+DZ97)*(1+'Residential Income'!$H$41)-1","v":0.34391637934412222},{"$f":"(1+EA97)*(1+'Residential Income'!$H$41)-1","v":0.34391637934412222},{"$f":"(1+EB97)*(1+'Residential Income'!$H$41)-1","v":0.34391637934412222}]
[null,"RENTAL INCOME",null,null,null,null,{"$f":"Units_SF_M2","v":39808},{"$f":"G98/I98","v":0.65473684210526317},{"$f":"E18","v":60800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of Unit Types",{"$f":"COUNTA($B$100:$B$123)","v":24},null,null,"Income Growth Month",null,{"$f":"MAX(EW3-Timing_Growth_Begin_Income+1,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"MAX(GC3-Timing_Growth_Begin_Income+1,0)","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"MAX(HI3-Timing_Growth_Begin_Income+1,0)","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"MAX(IO3-Timing_Growth_Begin_Income+1,0)","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132]
[null,"UNIT TYPE","UNITS",{"$f":"\"AVG. \"&Unit_Type","v":"AVG. SF"},"INITIAL FREE RENT","STAB. FREE RENT",{"$f":"\"RENT/\"&Unit_Type&\"/MO\"","v":"RENT/SF/MO"},"RENT/UNIT/MO","TOTAL RENT/YR",null,"Rental Income",null,{"$f":"M91","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AS91","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BY91","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"DE91","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,null,"CONCESSIONS CALCULATION",null,"Lease-up","Stabilized",null,"Operation Year",null,{"$f":"ROUNDUP(EW92/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(GC92/12,0)","v":1},1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,{"$f":"ROUNDUP(HI92/12,0)","v":4},4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,{"$f":"ROUNDUP(IO92/12,0)","v":7},7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10]
[null,{"$f":"IF(C100=0,0,'Residential Income'!B8)","v":"Studio"},{"$f":"'Residential Income'!E8","v":2},{"$f":"'Residential Income'!G8","v":506},{"$f":"'Residential Income'!$D$40","v":1},0,{"$f":"IFERROR(H100/D100,0)","v":5.5335968379446641},{"$f":"'Residential Income'!I8","v":2800},{"$f":"H100*C100*12","v":67200},null,{"$f":"IF(AND(C100>0,SUM(C101:$C$123)=0),\"true\",\"false\")","v":"false"},null,{"$f":"(M$93>0)*($C100*$H100*(1+M$96))","v":0},{"$f":"(N$93>0)*($C100*$H100*(1+N$96))","v":0},{"$f":"(O$93>0)*($C100*$H100*(1+O$96))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5824,5824,6056.9600000000009,6056.9600000000009,6056.9600000000009,6056.9600000000009,6056.9600000000009,6056.9600000000009,6056.9600000000009,6056.9600000000009,6056.9600000000009,6056.9600000000009,6056.9600000000009,6056.9600000000009,6238.6688000000013,6238.6688000000013,6238.6688000000013,6238.6688000000013,6238.6688000000013,6238.6688000000013,6238.6688000000013,6238.6688000000013,6238.6688000000013,6238.6688000000013,6238.6688000000013,6238.6688000000013,6425.8288640000019,6425.8288640000019,6425.8288640000019,6425.8288640000019,6425.8288640000019,6425.8288640000019,6425.8288640000019,6425.8288640000019,6425.8288640000019,6425.8288640000019,6425.8288640000019,6425.8288640000019,6618.6037299200016,6618.6037299200016,6618.6037299200016,6618.6037299200016,6618.6037299200016,6618.6037299200016,{"$f":"(CA$93>0)*($C100*$H100*(1+CA$96))","v":6618.6037299200016},6618.6037299200016,6618.6037299200016,6618.6037299200016,6618.6037299200016,6618.6037299200016,6817.1618418176022,6817.1618418176022,6817.1618418176022,6817.1618418176022,6817.1618418176022,6817.1618418176022,6817.1618418176022,6817.1618418176022,6817.1618418176022,6817.1618418176022,6817.1618418176022,6817.1618418176022,7021.6766970721301,7021.6766970721301,7021.6766970721301,7021.6766970721301,7021.6766970721301,7021.6766970721301,7021.6766970721301,7021.6766970721301,7021.6766970721301,7021.6766970721301,7021.6766970721301,7021.6766970721301,7232.3269979842935,7232.3269979842935,7232.3269979842935,7232.3269979842935,7232.3269979842935,7232.3269979842935,7232.3269979842935,7232.3269979842935,7232.3269979842935,7232.3269979842935,7232.3269979842935,7232.3269979842935,7449.2968079238217,7449.2968079238217,7449.2968079238217,7449.2968079238217,7449.2968079238217,7449.2968079238217,7449.2968079238217,7449.2968079238217,7449.2968079238217,7449.2968079238217,7449.2968079238217,7449.2968079238217,7672.7757121615368,7672.7757121615368,7672.7757121615368,7672.7757121615368,7672.7757121615368,7672.7757121615368,7672.7757121615368,7672.7757121615368,7672.7757121615368,7672.7757121615368,{"$f":"(EM$93>0)*($C100*$H100*(1+EM$96))","v":7672.7757121615368},7672.7757121615368,null,{"$f":"B100","v":"Studio"},null,{"$f":"E100/$I$96","v":7.6923076923076927E-2},{"$f":"F100/$I$96","v":0},null,null,null,{"$f":"IF(EW$95=0,$ER100*M100,$ES100*M100)","v":0},{"$f":"IF(EX$95=0,$ER100*N100,$ES100*N100)","v":0},{"$f":"IF(EY$95=0,$ER100*O100,$ES100*O100)","v":0},{"$f":"IF(EZ$95=0,$ER100*P100,$ES100*P100)","v":0},{"$f":"IF(FA$95=0,$ER100*Q100,$ES100*Q100)","v":0},{"$f":"IF(FB$95=0,$ER100*R100,$ES100*R100)","v":0},{"$f":"IF(FC$95=0,$ER100*S100,$ES100*S100)","v":0},{"$f":"IF(FD$95=0,$ER100*T100,$ES100*T100)","v":0},{"$f":"IF(FE$95=0,$ER100*U100,$ES100*U100)","v":0},{"$f":"IF(FF$95=0,$ER100*V100,$ES100*V100)","v":0},{"$f":"IF(FG$95=0,$ER100*W100,$ES100*W100)","v":0},{"$f":"IF(FH$95=0,$ER100*X100,$ES100*X100)","v":0},{"$f":"IF(FI$95=0,$ER100*Y100,$ES100*Y100)","v":0},{"$f":"IF(FJ$95=0,$ER100*Z100,$ES100*Z100)","v":0},{"$f":"IF(FK$95=0,$ER100*AA100,$ES100*AA100)","v":0},{"$f":"IF(FL$95=0,$ER100*AB100,$ES100*AB100)","v":0},{"$f":"IF(FM$95=0,$ER100*AC100,$ES100*AC100)","v":0},{"$f":"IF(FN$95=0,$ER100*AD100,$ES100*AD100)","v":0},{"$f":"IF(FO$95=0,$ER100*AE100,$ES100*AE100)","v":0},{"$f":"IF(FP$95=0,$ER100*AF100,$ES100*AF100)","v":0},{"$f":"IF(FQ$95=0,$ER100*AG100,$ES100*AG100)","v":0},{"$f":"IF(FR$95=0,$ER100*AH100,$ES100*AH100)","v":0},{"$f":"IF(FS$95=0,$ER100*AI100,$ES100*AI100)","v":448},{"$f":"IF(FT$95=0,$ER100*AJ100,$ES100*AJ100)","v":448},{"$f":"IF(FU$95=0,$ER100*AK100,$ES100*AK100)","v":465.92000000000007},{"$f":"IF(FV$95=0,$ER100*AL100,$ES100*AL100)","v":465.92000000000007},{"$f":"IF(FW$95=0,$ER100*AM100,$ES100*AM100)","v":0},{"$f":"IF(FX$95=0,$ER100*AN100,$ES100*AN100)","v":0},{"$f":"IF(FY$95=0,$ER100*AO100,$ES100*AO100)","v":0},{"$f":"IF(FZ$95=0,$ER100*AP100,$ES100*AP100)","v":0},{"$f":"IF(GA$95=0,$ER100*AQ100,$ES100*AQ100)","v":0},{"$f":"IF(GB$95=0,$ER100*AR100,$ES100*AR100)","v":0},{"$f":"IF(GC$95=0,$ER100*AS100,$ES100*AS100)","v":0},{"$f":"IF(GD$95=0,$ER100*AT100,$ES100*AT100)","v":0},{"$f":"IF(GE$95=0,$ER100*AU100,$ES100*AU100)","v":0},{"$f":"IF(GF$95=0,$ER100*AV100,$ES100*AV100)","v":0},{"$f":"IF(GG$95=0,$ER100*AW100,$ES100*AW100)","v":0},{"$f":"IF(GH$95=0,$ER100*AX100,$ES100*AX100)","v":0},{"$f":"IF(GI$95=0,$ER100*AY100,$ES100*AY100)","v":0},{"$f":"IF(GJ$95=0,$ER100*AZ100,$ES100*AZ100)","v":0},{"$f":"IF(GK$95=0,$ER100*BA100,$ES100*BA100)","v":0},{"$f":"IF(GL$95=0,$ER100*BB100,$ES100*BB100)","v":0},{"$f":"IF(GM$95=0,$ER100*BC100,$ES100*BC100)","v":0},{"$f":"IF(GN$95=0,$ER100*BD100,$ES100*BD100)","v":0},{"$f":"IF(GO$95=0,$ER100*BE100,$ES100*BE100)","v":0},{"$f":"IF(GP$95=0,$ER100*BF100,$ES100*BF100)","v":0},{"$f":"IF(GQ$95=0,$ER100*BG100,$ES100*BG100)","v":0},{"$f":"IF(GR$95=0,$ER100*BH100,$ES100*BH100)","v":0},{"$f":"IF(GS$95=0,$ER100*BI100,$ES100*BI100)","v":0},{"$f":"IF(GT$95=0,$ER100*BJ100,$ES100*BJ100)","v":0},{"$f":"IF(GU$95=0,$ER100*BK100,$ES100*BK100)","v":0},{"$f":"IF(GV$95=0,$ER100*BL100,$ES100*BL100)","v":0},{"$f":"IF(GW$95=0,$ER100*BM100,$ES100*BM100)","v":0},{"$f":"IF(GX$95=0,$ER100*BN100,$ES100*BN100)","v":0},{"$f":"IF(GY$95=0,$ER100*BO100,$ES100*BO100)","v":0},{"$f":"IF(GZ$95=0,$ER100*BP100,$ES100*BP100)","v":0},{"$f":"IF(HA$95=0,$ER100*BQ100,$ES100*BQ100)","v":0},{"$f":"IF(HB$95=0,$ER100*BR100,$ES100*BR100)","v":0},{"$f":"IF(HC$95=0,$ER100*BS100,$ES100*BS100)","v":0},{"$f":"IF(HD$95=0,$ER100*BT100,$ES100*BT100)","v":0},{"$f":"IF(HE$95=0,$ER100*BU100,$ES100*BU100)","v":0},{"$f":"IF(HF$95=0,$ER100*BV100,$ES100*BV100)","v":0},{"$f":"IF(HG$95=0,$ER100*BW100,$ES100*BW100)","v":0},{"$f":"IF(HH$95=0,$ER100*BX100,$ES100*BX100)","v":0},{"$f":"IF(HI$95=0,$ER100*BY100,$ES100*BY100)","v":0},{"$f":"IF(HJ$95=0,$ER100*BZ100,$ES100*BZ100)","v":0},{"$f":"IF(HK$95=0,$ER100*CA100,$ES100*CA100)","v":0},{"$f":"IF(HL$95=0,$ER100*CB100,$ES100*CB100)","v":0},{"$f":"IF(HM$95=0,$ER100*CC100,$ES100*CC100)","v":0},{"$f":"IF(HN$95=0,$ER100*CD100,$ES100*CD100)","v":0},{"$f":"IF(HO$95=0,$ER100*CE100,$ES100*CE100)","v":0},{"$f":"IF(HP$95=0,$ER100*CF100,$ES100*CF100)","v":0},{"$f":"IF(HQ$95=0,$ER100*CG100,$ES100*CG100)","v":0},{"$f":"IF(HR$95=0,$ER100*CH100,$ES100*CH100)","v":0},{"$f":"IF(HS$95=0,$ER100*CI100,$ES100*CI100)","v":0},{"$f":"IF(HT$95=0,$ER100*CJ100,$ES100*CJ100)","v":0},{"$f":"IF(HU$95=0,$ER100*CK100,$ES100*CK100)","v":0},{"$f":"IF(HV$95=0,$ER100*CL100,$ES100*CL100)","v":0},{"$f":"IF(HW$95=0,$ER100*CM100,$ES100*CM100)","v":0},{"$f":"IF(HX$95=0,$ER100*CN100,$ES100*CN100)","v":0},{"$f":"IF(HY$95=0,$ER100*CO100,$ES100*CO100)","v":0},{"$f":"IF(HZ$95=0,$ER100*CP100,$ES100*CP100)","v":0},{"$f":"IF(IA$95=0,$ER100*CQ100,$ES100*CQ100)","v":0},{"$f":"IF(IB$95=0,$ER100*CR100,$ES100*CR100)","v":0},{"$f":"IF(IC$95=0,$ER100*CS100,$ES100*CS100)","v":0},{"$f":"IF(ID$95=0,$ER100*CT100,$ES100*CT100)","v":0},{"$f":"IF(IE$95=0,$ER100*CU100,$ES100*CU100)","v":0},{"$f":"IF(IF$95=0,$ER100*CV100,$ES100*CV100)","v":0},{"$f":"IF(IG$95=0,$ER100*CW100,$ES100*CW100)","v":0},{"$f":"IF(IH$95=0,$ER100*CX100,$ES100*CX100)","v":0},{"$f":"IF(II$95=0,$ER100*CY100,$ES100*CY100)","v":0},{"$f":"IF(IJ$95=0,$ER100*CZ100,$ES100*CZ100)","v":0},{"$f":"IF(IK$95=0,$ER100*DA100,$ES100*DA100)","v":0},{"$f":"IF(IL$95=0,$ER100*DB100,$ES100*DB100)","v":0},{"$f":"IF(IM$95=0,$ER100*DC100,$ES100*DC100)","v":0},{"$f":"IF(IN$95=0,$ER100*DD100,$ES100*DD100)","v":0},{"$f":"IF(IO$95=0,$ER100*DE100,$ES100*DE100)","v":0},{"$f":"IF(IP$95=0,$ER100*DF100,$ES100*DF100)","v":0},{"$f":"IF(IQ$95=0,$ER100*DG100,$ES100*DG100)","v":0},{"$f":"IF(IR$95=0,$ER100*DH100,$ES100*DH100)","v":0},{"$f":"IF(IS$95=0,$ER100*DI100,$ES100*DI100)","v":0},{"$f":"IF(IT$95=0,$ER100*DJ100,$ES100*DJ100)","v":0},{"$f":"IF(IU$95=0,$ER100*DK100,$ES100*DK100)","v":0},{"$f":"IF(IV$95=0,$ER100*DL100,$ES100*DL100)","v":0},{"$f":"IF(IW$95=0,$ER100*DM100,$ES100*DM100)","v":0},{"$f":"IF(IX$95=0,$ER100*DN100,$ES100*DN100)","v":0},{"$f":"IF(IY$95=0,$ER100*DO100,$ES100*DO100)","v":0},{"$f":"IF(IZ$95=0,$ER100*DP100,$ES100*DP100)","v":0},{"$f":"IF(JA$95=0,$ER100*DQ100,$ES100*DQ100)","v":0},{"$f":"IF(JB$95=0,$ER100*DR100,$ES100*DR100)","v":0},{"$f":"IF(JC$95=0,$ER100*DS100,$ES100*DS100)","v":0},{"$f":"IF(JD$95=0,$ER100*DT100,$ES100*DT100)","v":0},{"$f":"IF(JE$95=0,$ER100*DU100,$ES100*DU100)","v":0},{"$f":"IF(JF$95=0,$ER100*DV100,$ES100*DV100)","v":0},{"$f":"IF(JG$95=0,$ER100*DW100,$ES100*DW100)","v":0},{"$f":"IF(JH$95=0,$ER100*DX100,$ES100*DX100)","v":0},{"$f":"IF(JI$95=0,$ER100*DY100,$ES100*DY100)","v":0},{"$f":"IF(JJ$95=0,$ER100*DZ100,$ES100*DZ100)","v":0},{"$f":"IF(JK$95=0,$ER100*EA100,$ES100*EA100)","v":0},{"$f":"IF(JL$95=0,$ER100*EB100,$ES100*EB100)","v":0},{"$f":"IF(JM$95=0,$ER100*EC100,$ES100*EC100)","v":0},{"$f":"IF(JN$95=0,$ER100*ED100,$ES100*ED100)","v":0},{"$f":"IF(JO$95=0,$ER100*EE100,$ES100*EE100)","v":0},{"$f":"IF(JP$95=0,$ER100*EF100,$ES100*EF100)","v":0},{"$f":"IF(JQ$95=0,$ER100*EG100,$ES100*EG100)","v":0},{"$f":"IF(JR$95=0,$ER100*EH100,$ES100*EH100)","v":0},{"$f":"IF(JS$95=0,$ER100*EI100,$ES100*EI100)","v":0},{"$f":"IF(JT$95=0,$ER100*EJ100,$ES100*EJ100)","v":0},{"$f":"IF(JU$95=0,$ER100*EK100,$ES100*EK100)","v":0},{"$f":"IF(JV$95=0,$ER100*EL100,$ES100*EL100)","v":0},{"$f":"IF(JW$95=0,$ER100*EM100,$ES100*EM100)","v":0},{"$f":"IF(JX$95=0,$ER100*EN100,$ES100*EN100)","v":0}]
[null,{"$f":"IF(C101=0,0,'Residential Income'!B9)","v":"1 Bd"},{"$f":"'Residential Income'!E9","v":19},{"$f":"'Residential Income'!G9","v":659.8},{"$f":"'Residential Income'!$D$40","v":1},0,5.1530766899060323,{"$f":"'Residential Income'!I9","v":3400},775200,null,{"$f":"IF(AND(C101>0,SUM(C102:$C$123)=0),\"true\",\"false\")","v":"false"},null,{"$f":"(M$93>0)*($C101*$H101*(1+M$96))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AC$93>0)*($C101*$H101*(1+AC$96))","v":0},0,0,0,0,0,67184,67184,69871.360000000001,69871.360000000001,69871.360000000001,69871.360000000001,69871.360000000001,69871.360000000001,69871.360000000001,69871.360000000001,{"$f":"(AS$93>0)*($C101*$H101*(1+AS$96))","v":69871.360000000001},69871.360000000001,69871.360000000001,69871.360000000001,71967.500800000009,71967.500800000009,71967.500800000009,71967.500800000009,71967.500800000009,71967.500800000009,71967.500800000009,71967.500800000009,71967.500800000009,71967.500800000009,71967.500800000009,71967.500800000009,{"$f":"(BI$93>0)*($C101*$H101*(1+BI$96))","v":74126.525824000011},74126.525824000011,74126.525824000011,74126.525824000011,74126.525824000011,74126.525824000011,74126.525824000011,74126.525824000011,74126.525824000011,74126.525824000011,74126.525824000011,74126.525824000011,76350.321598720024,76350.321598720024,76350.321598720024,76350.321598720024,{"$f":"(BY$93>0)*($C101*$H101*(1+BY$96))","v":76350.321598720024},76350.321598720024,76350.321598720024,76350.321598720024,76350.321598720024,76350.321598720024,76350.321598720024,76350.321598720024,78640.831246681628,78640.831246681628,78640.831246681628,78640.831246681628,78640.831246681628,78640.831246681628,78640.831246681628,78640.831246681628,{"$f":"(CO$93>0)*($C101*$H101*(1+CO$96))","v":78640.831246681628},78640.831246681628,78640.831246681628,78640.831246681628,81000.056184082074,81000.056184082074,81000.056184082074,81000.056184082074,81000.056184082074,81000.056184082074,81000.056184082074,81000.056184082074,81000.056184082074,81000.056184082074,81000.056184082074,81000.056184082074,{"$f":"(DE$93>0)*($C101*$H101*(1+DE$96))","v":83430.057869604527},83430.057869604527,83430.057869604527,83430.057869604527,83430.057869604527,83430.057869604527,83430.057869604527,83430.057869604527,83430.057869604527,83430.057869604527,83430.057869604527,83430.057869604527,85932.959605692668,85932.959605692668,85932.959605692668,85932.959605692668,{"$f":"(DU$93>0)*($C101*$H101*(1+DU$96))","v":85932.959605692668},85932.959605692668,85932.959605692668,85932.959605692668,85932.959605692668,85932.959605692668,85932.959605692668,85932.959605692668,88510.948393863437,88510.948393863437,88510.948393863437,88510.948393863437,88510.948393863437,88510.948393863437,88510.948393863437,88510.948393863437,{"$f":"(EK$93>0)*($C101*$H101*(1+EK$96))","v":88510.948393863437},88510.948393863437,88510.948393863437,88510.948393863437,null,"1 Bd",null,7.6923076923076927E-2,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5168,5168,5374.72,5374.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C102=0,0,'Residential Income'!B10)","v":"2 Bd"},{"$f":"'Residential Income'!E10","v":7},{"$f":"'Residential Income'!G10","v":990.07142857142856},{"$f":"'Residential Income'!$D$40","v":1},0,3.9896111391674483,{"$f":"'Residential Income'!I10","v":3950},331800,null,{"$f":"IF(AND(C102>0,SUM(C103:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28756,28756,29906.240000000002,29906.240000000002,29906.240000000002,29906.240000000002,29906.240000000002,29906.240000000002,29906.240000000002,29906.240000000002,29906.240000000002,29906.240000000002,29906.240000000002,29906.240000000002,30803.427200000006,30803.427200000006,30803.427200000006,30803.427200000006,30803.427200000006,30803.427200000006,30803.427200000006,30803.427200000006,30803.427200000006,30803.427200000006,30803.427200000006,30803.427200000006,31727.530016000008,31727.530016000008,31727.530016000008,31727.530016000008,31727.530016000008,31727.530016000008,31727.530016000008,31727.530016000008,31727.530016000008,31727.530016000008,31727.530016000008,31727.530016000008,32679.35591648001,32679.35591648001,32679.35591648001,32679.35591648001,32679.35591648001,32679.35591648001,32679.35591648001,32679.35591648001,32679.35591648001,32679.35591648001,32679.35591648001,32679.35591648001,33659.736593974412,33659.736593974412,33659.736593974412,33659.736593974412,33659.736593974412,33659.736593974412,33659.736593974412,33659.736593974412,33659.736593974412,33659.736593974412,33659.736593974412,33659.736593974412,34669.528691793639,34669.528691793639,34669.528691793639,34669.528691793639,34669.528691793639,34669.528691793639,34669.528691793639,34669.528691793639,34669.528691793639,34669.528691793639,34669.528691793639,34669.528691793639,35709.614552547449,35709.614552547449,35709.614552547449,35709.614552547449,35709.614552547449,35709.614552547449,35709.614552547449,35709.614552547449,35709.614552547449,35709.614552547449,35709.614552547449,35709.614552547449,36780.902989123868,36780.902989123868,36780.902989123868,36780.902989123868,36780.902989123868,36780.902989123868,36780.902989123868,36780.902989123868,36780.902989123868,36780.902989123868,36780.902989123868,36780.902989123868,37884.33007879759,37884.33007879759,37884.33007879759,37884.33007879759,37884.33007879759,37884.33007879759,37884.33007879759,37884.33007879759,37884.33007879759,37884.33007879759,37884.33007879759,37884.33007879759,null,"2 Bd",null,7.6923076923076927E-2,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2212,2212,2300.4800000000005,2300.4800000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C103=0,0,'Residential Income'!B11)","v":0},{"$f":"'Residential Income'!E11","v":0},{"$f":"'Residential Income'!G11","v":0},{"$f":"'Residential Income'!$D$40","v":1},0,0,{"$f":"'Residential Income'!I11","v":0},0,null,{"$f":"IF(AND(C103>0,SUM(C104:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,7.6923076923076927E-2,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C104=0,0,'Residential Income'!B12)","v":0},{"$f":"'Residential Income'!E12","v":0},{"$f":"'Residential Income'!G12","v":0},{"$f":"'Residential Income'!$D$40","v":1},0,0,{"$f":"'Residential Income'!I12","v":0},0,null,{"$f":"IF(AND(C104>0,SUM(C105:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,7.6923076923076927E-2,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C105=0,0,'Residential Income'!B13)","v":0},{"$f":"'Residential Income'!E13","v":0},{"$f":"'Residential Income'!G13","v":0},{"$f":"'Residential Income'!$D$40","v":1},0,{"$f":"IFERROR(H105/D105,0)","v":0},{"$f":"'Residential Income'!I13","v":0},{"$f":"H105*C105*12","v":0},null,{"$f":"IF(AND(C105>0,SUM(C106:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,7.6923076923076927E-2,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C106=0,0,'Residential Income'!B14)","v":0},{"$f":"'Residential Income'!E14","v":0},{"$f":"'Residential Income'!G14","v":0},{"$f":"'Residential Income'!$D$40","v":1},0,0,{"$f":"'Residential Income'!I14","v":0},0,null,{"$f":"IF(AND(C106>0,SUM(C107:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,7.6923076923076927E-2,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C107=0,0,'Residential Income'!B15)","v":0},{"$f":"'Residential Income'!E15","v":0},{"$f":"'Residential Income'!G15","v":0},{"$f":"'Residential Income'!$D$40","v":1},0,0,{"$f":"'Residential Income'!I15","v":0},0,null,{"$f":"IF(AND(C107>0,SUM(C108:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,7.6923076923076927E-2,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C108=0,0,'Residential Income'!B16&\" (\"&'Residential Income'!D16&\")\")","v":"Studio (BHA)"},{"$f":"'Residential Income'!E16","v":1},{"$f":"'Residential Income'!G16","v":506},{"$f":"'Residential Income'!$D$41","v":0},0,5.3853754940711465,{"$f":"'Residential Income'!I16","v":2725},32700,null,{"$f":"IF(AND(C108>0,SUM(C109:$C$123)=0),\"true\",\"false\")","v":"false"},null,{"$f":"(M$93>0)*($C108*$H108*(1+M$97))","v":0},{"$f":"(N$93>0)*($C108*$H108*(1+N$97))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2806.75,2806.75,2890.9524999999999,2890.9524999999999,2890.9524999999999,2890.9524999999999,2890.9524999999999,2890.9524999999999,2890.9524999999999,2890.9524999999999,2890.9524999999999,2890.9524999999999,2890.9524999999999,2890.9524999999999,2977.681075,2977.681075,2977.681075,2977.681075,2977.681075,2977.681075,2977.681075,2977.681075,2977.681075,2977.681075,2977.681075,2977.681075,3067.0115072500002,3067.0115072500002,3067.0115072500002,3067.0115072500002,3067.0115072500002,3067.0115072500002,3067.0115072500002,3067.0115072500002,3067.0115072500002,3067.0115072500002,3067.0115072500002,3067.0115072500002,3159.0218524675001,3159.0218524675001,3159.0218524675001,3159.0218524675001,3159.0218524675001,{"$f":"(BZ$93>0)*($C108*$H108*(1+BZ$97))","v":3159.0218524675001},3159.0218524675001,3159.0218524675001,3159.0218524675001,3159.0218524675001,3159.0218524675001,3159.0218524675001,3253.7925080415253,3253.7925080415253,3253.7925080415253,3253.7925080415253,3253.7925080415253,3253.7925080415253,3253.7925080415253,3253.7925080415253,3253.7925080415253,3253.7925080415253,3253.7925080415253,3253.7925080415253,3351.4062832827713,3351.4062832827713,3351.4062832827713,3351.4062832827713,3351.4062832827713,3351.4062832827713,3351.4062832827713,3351.4062832827713,3351.4062832827713,3351.4062832827713,3351.4062832827713,3351.4062832827713,3451.9484717812547,3451.9484717812547,3451.9484717812547,3451.9484717812547,3451.9484717812547,3451.9484717812547,3451.9484717812547,3451.9484717812547,3451.9484717812547,3451.9484717812547,3451.9484717812547,3451.9484717812547,3555.5069259346924,3555.5069259346924,3555.5069259346924,3555.5069259346924,3555.5069259346924,3555.5069259346924,3555.5069259346924,3555.5069259346924,3555.5069259346924,3555.5069259346924,3555.5069259346924,3555.5069259346924,3662.1721337127333,3662.1721337127333,3662.1721337127333,3662.1721337127333,3662.1721337127333,3662.1721337127333,3662.1721337127333,3662.1721337127333,3662.1721337127333,{"$f":"(EL$93>0)*($C108*$H108*(1+EL$97))","v":3662.1721337127333},3662.1721337127333,3662.1721337127333,null,"Studio (BHA)",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C109=0,0,'Residential Income'!B17&\" (\"&'Residential Income'!D17&\")\")","v":"1 Bd (BHA)"},{"$f":"'Residential Income'!E17","v":16},{"$f":"'Residential Income'!G17","v":659.8},{"$f":"'Residential Income'!$D$41","v":0},0,4.4710518338890575,{"$f":"'Residential Income'!I17","v":2950},566400,null,{"$f":"IF(AND(C109>0,SUM(C110:$C$123)=0),\"true\",\"false\")","v":"false"},null,{"$f":"(M$93>0)*($C109*$H109*(1+M$97))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48616,48616,50074.479999999996,50074.479999999996,50074.479999999996,50074.479999999996,50074.479999999996,50074.479999999996,50074.479999999996,50074.479999999996,50074.479999999996,50074.479999999996,50074.479999999996,50074.479999999996,51576.714399999997,51576.714399999997,51576.714399999997,51576.714399999997,51576.714399999997,51576.714399999997,51576.714399999997,51576.714399999997,51576.714399999997,51576.714399999997,51576.714399999997,51576.714399999997,53124.015832000005,53124.015832000005,53124.015832000005,53124.015832000005,53124.015832000005,53124.015832000005,53124.015832000005,53124.015832000005,53124.015832000005,53124.015832000005,53124.015832000005,53124.015832000005,54717.736306960003,54717.736306960003,54717.736306960003,54717.736306960003,54717.736306960003,54717.736306960003,54717.736306960003,54717.736306960003,54717.736306960003,54717.736306960003,54717.736306960003,54717.736306960003,56359.268396168809,56359.268396168809,56359.268396168809,56359.268396168809,56359.268396168809,56359.268396168809,56359.268396168809,56359.268396168809,56359.268396168809,56359.268396168809,56359.268396168809,56359.268396168809,58050.046448053872,58050.046448053872,58050.046448053872,58050.046448053872,58050.046448053872,58050.046448053872,58050.046448053872,58050.046448053872,58050.046448053872,58050.046448053872,58050.046448053872,58050.046448053872,59791.547841495492,59791.547841495492,59791.547841495492,59791.547841495492,59791.547841495492,59791.547841495492,59791.547841495492,59791.547841495492,59791.547841495492,59791.547841495492,59791.547841495492,59791.547841495492,61585.294276740358,61585.294276740358,61585.294276740358,61585.294276740358,61585.294276740358,61585.294276740358,61585.294276740358,61585.294276740358,61585.294276740358,61585.294276740358,61585.294276740358,61585.294276740358,63432.853105042566,63432.853105042566,63432.853105042566,63432.853105042566,63432.853105042566,63432.853105042566,63432.853105042566,63432.853105042566,63432.853105042566,63432.853105042566,63432.853105042566,63432.853105042566,null,"1 Bd (BHA)",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C110=0,0,'Residential Income'!B18&\" (\"&'Residential Income'!D18&\")\")","v":"2 Bd (BHA)"},{"$f":"'Residential Income'!E18","v":7},{"$f":"'Residential Income'!G18","v":990.07142857142856},{"$f":"'Residential Income'!$D$41","v":0},0,3.575499603203232,{"$f":"'Residential Income'!I18","v":3540},297360,null,{"$f":"IF(AND(C110>0,SUM(C111:$C$123)=0),\"true\",\"false\")","v":"true"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25523.4,25523.4,26289.101999999999,26289.101999999999,26289.101999999999,26289.101999999999,26289.101999999999,26289.101999999999,26289.101999999999,26289.101999999999,26289.101999999999,26289.101999999999,26289.101999999999,26289.101999999999,27077.77506,27077.77506,27077.77506,27077.77506,27077.77506,27077.77506,27077.77506,27077.77506,27077.77506,27077.77506,27077.77506,27077.77506,27890.108311800002,27890.108311800002,27890.108311800002,27890.108311800002,27890.108311800002,27890.108311800002,27890.108311800002,27890.108311800002,27890.108311800002,27890.108311800002,27890.108311800002,27890.108311800002,28726.811561154002,28726.811561154002,28726.811561154002,28726.811561154002,28726.811561154002,28726.811561154002,28726.811561154002,28726.811561154002,28726.811561154002,28726.811561154002,28726.811561154002,28726.811561154002,29588.615907988624,29588.615907988624,29588.615907988624,29588.615907988624,29588.615907988624,29588.615907988624,29588.615907988624,29588.615907988624,29588.615907988624,29588.615907988624,29588.615907988624,29588.615907988624,30476.274385228284,30476.274385228284,30476.274385228284,30476.274385228284,30476.274385228284,30476.274385228284,30476.274385228284,30476.274385228284,30476.274385228284,30476.274385228284,30476.274385228284,30476.274385228284,31390.562616785133,31390.562616785133,31390.562616785133,31390.562616785133,31390.562616785133,31390.562616785133,31390.562616785133,31390.562616785133,31390.562616785133,31390.562616785133,31390.562616785133,31390.562616785133,32332.279495288687,32332.279495288687,32332.279495288687,32332.279495288687,32332.279495288687,32332.279495288687,32332.279495288687,32332.279495288687,32332.279495288687,32332.279495288687,32332.279495288687,32332.279495288687,33302.247880147348,33302.247880147348,33302.247880147348,33302.247880147348,33302.247880147348,33302.247880147348,33302.247880147348,33302.247880147348,33302.247880147348,33302.247880147348,33302.247880147348,33302.247880147348,null,"2 Bd (BHA)",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C111=0,0,'Residential Income'!B19&\" (\"&'Residential Income'!D19&\")\")","v":0},{"$f":"'Residential Income'!E19","v":0},{"$f":"'Residential Income'!G19","v":0},{"$f":"'Residential Income'!$D$41","v":0},0,0,{"$f":"'Residential Income'!I19","v":0},0,null,{"$f":"IF(AND(C111>0,SUM(C112:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY$93>0)*($C111*$H111*(1+BY$97))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK$93>0)*($C111*$H111*(1+EK$97))","v":0},0,0,0,null,0,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C112=0,0,'Residential Income'!B20&\" (\"&'Residential Income'!D20&\")\")","v":0},{"$f":"'Residential Income'!E20","v":0},{"$f":"'Residential Income'!G20","v":0},{"$f":"'Residential Income'!$D$41","v":0},0,0,{"$f":"'Residential Income'!I20","v":0},0,null,{"$f":"IF(AND(C112>0,SUM(C113:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C113=0,0,'Residential Income'!B21&\" (\"&'Residential Income'!D21&\")\")","v":0},{"$f":"'Residential Income'!E21","v":0},{"$f":"'Residential Income'!G21","v":0},{"$f":"'Residential Income'!$D$41","v":0},0,0,{"$f":"'Residential Income'!I21","v":0},0,null,{"$f":"IF(AND(C113>0,SUM(C114:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C114=0,0,'Residential Income'!B22&\" (\"&'Residential Income'!D22&\")\")","v":0},{"$f":"'Residential Income'!E22","v":0},{"$f":"'Residential Income'!G22","v":0},{"$f":"'Residential Income'!$D$41","v":0},0,0,{"$f":"'Residential Income'!I22","v":0},0,null,{"$f":"IF(AND(C114>0,SUM(C115:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C115=0,0,'Residential Income'!B23&\" (\"&'Residential Income'!D23&\")\")","v":0},{"$f":"'Residential Income'!E23","v":0},{"$f":"'Residential Income'!G23","v":0},{"$f":"'Residential Income'!$D$41","v":0},0,0,{"$f":"'Residential Income'!I23","v":0},0,null,{"$f":"IF(AND(C115>0,SUM(C116:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX$93>0)*($C115*$H115*(1+BX$97))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ$93>0)*($C115*$H115*(1+EJ$97))","v":0},0,0,0,0,null,0,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C116=0,0,'Residential Income'!B24&\" (\"&'Residential Income'!D24&\")\")","v":0},{"$f":"'Residential Income'!E24","v":0},{"$f":"'Residential Income'!G24","v":0},{"$f":"'Residential Income'!$D$41","v":0},0,0,{"$f":"'Residential Income'!I24","v":0},0,null,{"$f":"IF(AND(C116>0,SUM(C117:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AC$93>0)*($C116*$H116*(1+AC$97))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS$93>0)*($C116*$H116*(1+AS$97))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BI$93>0)*($C116*$H116*(1+BI$97))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CN$93>0)*($C116*$H116*(1+CN$97))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DD$93>0)*($C116*$H116*(1+DD$97))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DT$93>0)*($C116*$H116*(1+DT$97))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C117=0,0,'Residential Income'!B25&\" (\"&'Residential Income'!D25&\")\")","v":0},{"$f":"'Residential Income'!E25","v":0},{"$f":"'Residential Income'!G25","v":0},{"$f":"'Residential Income'!$D$41","v":0},0,{"$f":"IFERROR(H117/D117,0)","v":0},{"$f":"'Residential Income'!I25","v":0},0,null,{"$f":"IF(AND(C117>0,SUM(C118:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C118=0,0,'Residential Income'!B26&\" (\"&'Residential Income'!D26&\")\")","v":0},{"$f":"'Residential Income'!E26","v":0},{"$f":"'Residential Income'!G26","v":0},{"$f":"'Residential Income'!$D$41","v":0},0,0,{"$f":"'Residential Income'!I26","v":0},0,null,{"$f":"IF(AND(C118>0,SUM(C119:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C119=0,0,'Residential Income'!B27&\" (\"&'Residential Income'!D27&\")\")","v":0},{"$f":"'Residential Income'!E27","v":0},{"$f":"'Residential Income'!G27","v":0},{"$f":"'Residential Income'!$D$41","v":0},0,0,{"$f":"'Residential Income'!I27","v":0},0,null,{"$f":"IF(AND(C119>0,SUM(C120:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C120=0,0,'Residential Income'!B28&\" (\"&'Residential Income'!D28&\")\")","v":0},{"$f":"'Residential Income'!E28","v":0},{"$f":"'Residential Income'!G28","v":0},{"$f":"'Residential Income'!$D$41","v":0},0,0,{"$f":"'Residential Income'!I28","v":0},0,null,{"$f":"IF(AND(C120>0,SUM(C121:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C121=0,0,'Residential Income'!B29&\" (\"&'Residential Income'!D29&\")\")","v":0},{"$f":"'Residential Income'!E29","v":0},{"$f":"'Residential Income'!G29","v":0},{"$f":"'Residential Income'!$D$41","v":0},0,0,{"$f":"'Residential Income'!I29","v":0},0,null,{"$f":"IF(AND(C121>0,SUM(C122:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C122=0,0,'Residential Income'!B30&\" (\"&'Residential Income'!D30&\")\")","v":0},{"$f":"'Residential Income'!E30","v":0},{"$f":"'Residential Income'!G30","v":0},{"$f":"'Residential Income'!$D$41","v":0},0,0,{"$f":"'Residential Income'!I30","v":0},0,null,{"$f":"IF(AND(C122>0,SUM(C123:$C$123)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(C123=0,0,'Residential Income'!B31&\" (\"&'Residential Income'!D31&\")\")","v":0},{"$f":"'Residential Income'!E31","v":0},{"$f":"'Residential Income'!G31","v":0},{"$f":"'Residential Income'!$D$41","v":0},0,0,{"$f":"'Residential Income'!I31","v":0},0,null,{"$f":"IF(AND(C123>0,SUM(C$123:$C124)=0),\"true\",\"false\")","v":"false"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GROSS RENT",{"$f":"SUM(C100:C123)","v":52},{"$f":"SUMPRODUCT(D100:D123,$C$100:$C$123)/$C$124","v":739.84615384615381},{"$f":"SUMPRODUCT(E100:E123,$C$100:$C$123)/$C$124","v":0.53846153846153844},{"$f":"SUMPRODUCT(F100:F123,$C$100:$C$123)/$C$124","v":0},{"$f":"I124/Units_SF_M2/12","v":4.334681471061093},{"$f":"I124/C124/12","v":3318.3653846153848},{"$f":"SUM(I100:I123)","v":2070660},null,"Gross Rent",null,{"$f":"SUM(M100:M123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,178710.15,178710.15,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,{"$f":"SUM(AS100:AS123)","v":185089.09450000001},185089.09450000001,185089.09450000001,185089.09450000001,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,{"$f":"SUM(BY100:BY123)","v":202251.85096570154},202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,{"$f":"SUM(DE100:DE123)","v":221006.05835019817},221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,{"$f":"SUM(EK100:EK123)","v":234465.32730372524},234465.32730372524,234465.32730372524,234465.32730372524,null,null,null,null,null,null,null,null,{"$f":"SUM(EW100:EW123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7828,7828,8141.1200000000008,8141.1200000000008,0,0,0,0,0,0,{"$f":"SUM(GC100:GC123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI100:HI123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IO100:IO123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JU100:JU123)","v":0},0,0,0]
[null,"- Concessions (Free Rent)",null,null,null,null,{"$f":"I125/Units_SF_M2/12","v":0},{"$f":"I125/Units/12","v":0},{"$f":"-(F124/I96)*I124","v":0},null,null,null,{"$f":"-EW124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7828,-7828,-8141.1200000000008,-8141.1200000000008,0,0,0,0,0,0,{"$f":"-GC124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-HI124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IO124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JU124","v":0},{"$f":"-JV124","v":0},{"$f":"-JW124","v":0},{"$f":"-JX124","v":0}]
[null,"- Gain/Loss-to-Lease",null,null,null,null,{"$f":"I126/Units_SF_M2/12","v":0},{"$f":"I126/Units/12","v":0},0,null,null,null,{"$f":"IF(M93<100%,MAX(-(M124+M125+M127),-EW184),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-106638.99,-72459.826538461552,-42587.237673076947,-7382.6993076922954,0,0,0,0,0,0,{"$f":"IF(AS93<100%,MAX(-(AS124+AS125+AS127),-GC184),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY93<100%,MAX(-(BY124+BY125+BY127),-HI184),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DE93<100%,MAX(-(DE124+DE125+DE127),-IO184),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EK93<100%,MAX(-(EK124+EK125+EK127),-JU184),0)","v":0},0,0,0]
[null,"- Non-Revenue (Model) Units",null,{"$f":"'Residential Income'!D39","v":0},{"$f":"IF(D127=0,0,-'Residential Income'!I33*D127)","v":0},null,{"$f":"I127/Units_SF_M2/12","v":0},{"$f":"I127/Units/12","v":0},{"$f":"E127*12","v":0},null,null,null,{"$f":"IF(M93=0,0,$E127*(1+$D$94)^(EW99-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS93=0,0,$E127*(1+$D$94)^(GC99-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY93=0,0,$E127*(1+$D$94)^(HI99-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DE93=0,0,$E127*(1+$D$94)^(IO99-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EK93=0,0,$E127*(1+$D$94)^(JU99-1))","v":0},0,0,0]
[null,"TOTAL RENTAL INCOME",null,null,null,null,{"$f":"SUM(G124:G127)","v":4.334681471061093},{"$f":"SUM(H124:H127)","v":3318.3653846153848},{"$f":"SUM(I124:I127)","v":2070660},null,"Net Effective Rent",null,{"$f":"SUM(M124:M127)","v":0},{"$f":"SUM(N124:N127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64243.159999999989,98422.323461538443,134360.73682692306,169565.27519230772,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,{"$f":"SUM(BZ124:BZ127)","v":202251.85096570154},202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,{"$f":"SUM(EL124:EL127)","v":234465.32730372524},{"$f":"SUM(EM124:EM127)","v":234465.32730372524},{"$f":"SUM(EN124:EN127)","v":234465.32730372524}]
[null,"OTHER INCOME",null,null,"% FIXED","% OF TOTAL RENT",{"$f":"\"/\"&Unit_Type&\"/MO\"","v":"/SF/MO"},"UNIT/YR","AMOUNT/YR"]
[null,0,null,null,0,{"$f":"I130/$I$128","v":0},{"$f":"I130/(Units_SF_M2)/12","v":0},{"$f":"I130/Units","v":0},0,null,null,null,{"$f":"($I130/12*M$93)*(1+$D$94)^(EW$96-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($I130/12*W$93)*(1+$D$94)^(FG$96-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($I130/12*AG$93)*(1+$D$94)^(FQ$96-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($I130/12*AQ$93)*(1+$D$94)^(GA$96-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($I130/12*BA$93)*(1+$D$94)^(GK$96-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($I130/12*BK$93)*(1+$D$94)^(GU$96-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($I130/12*BU$93)*(1+$D$94)^(HE$96-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($I130/12*CE$93)*(1+$D$94)^(HO$96-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($I130/12*CO$93)*(1+$D$94)^(HY$96-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($I130/12*CY$93)*(1+$D$94)^(II$96-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($I130/12*DI$93)*(1+$D$94)^(IS$96-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($I130/12*DS$93)*(1+$D$94)^(JC$96-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($I130/12*EC$93)*(1+$D$94)^(JM$96-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($I130/12*EM$93)*(1+$D$94)^(JW$96-1)","v":0},0]
[null,0,null,null,0,{"$f":"I131/$I$128","v":0},{"$f":"I131/(Units_SF_M2)/12","v":0},{"$f":"I131/Units","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Parking Income",null,null,0,{"$f":"I132/$I$128","v":1.9269218510040279E-2},{"$f":"I132/(Units_SF_M2)/12","v":8.3525924437299046E-2},{"$f":"I132/Units","v":767.30769230769226},{"$f":"SUM('Residential Income'!H52:H53)","v":39900},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1369.9,2028.5057692307694,2767.7248846153839,3446.0888269230763,3527.4924999999998,3527.4924999999998,3527.4924999999998,3527.4924999999998,3527.4924999999998,3527.4924999999998,3527.4924999999998,3527.4924999999998,3527.4924999999998,3527.4924999999998,3633.3172749999999,3633.3172749999999,3633.3172749999999,3633.3172749999999,3633.3172749999999,3633.3172749999999,3633.3172749999999,3633.3172749999999,3633.3172749999999,3633.3172749999999,3633.3172749999999,3633.3172749999999,3742.3167932499996,3742.3167932499996,3742.3167932499996,3742.3167932499996,3742.3167932499996,3742.3167932499996,3742.3167932499996,3742.3167932499996,3742.3167932499996,3742.3167932499996,3742.3167932499996,3742.3167932499996,3854.5862970474996,3854.5862970474996,3854.5862970474996,3854.5862970474996,3854.5862970474996,3854.5862970474996,3854.5862970474996,3854.5862970474996,3854.5862970474996,3854.5862970474996,3854.5862970474996,3854.5862970474996,3970.2238859589247,3970.2238859589247,3970.2238859589247,3970.2238859589247,3970.2238859589247,3970.2238859589247,3970.2238859589247,3970.2238859589247,3970.2238859589247,3970.2238859589247,3970.2238859589247,3970.2238859589247,4089.3306025376928,4089.3306025376928,4089.3306025376928,4089.3306025376928,4089.3306025376928,4089.3306025376928,4089.3306025376928,4089.3306025376928,4089.3306025376928,4089.3306025376928,4089.3306025376928,4089.3306025376928,4212.0105206138232,4212.0105206138232,4212.0105206138232,4212.0105206138232,4212.0105206138232,4212.0105206138232,4212.0105206138232,4212.0105206138232,4212.0105206138232,4212.0105206138232,4212.0105206138232,4212.0105206138232,4338.3708362322377,4338.3708362322377,4338.3708362322377,4338.3708362322377,4338.3708362322377,4338.3708362322377,4338.3708362322377,4338.3708362322377,4338.3708362322377,4338.3708362322377,4338.3708362322377,4338.3708362322377,4468.5219613192048,4468.5219613192048,4468.5219613192048,4468.5219613192048,4468.5219613192048,4468.5219613192048,4468.5219613192048,4468.5219613192048,4468.5219613192048,4468.5219613192048,4468.5219613192048,4468.5219613192048]
[null,{"$f":"IF(Retail_Income_Include?=1,\"Other Income (Incl. CAM)\",\"Other Income\")","v":"Other Income (Incl. CAM)"},null,null,0,{"$f":"I133/$I$128","v":3.0609564100335163E-2},{"$f":"I133/(Units_SF_M2)/12","v":0.13268271034297965},{"$f":"I133/Units","v":1218.8846153846155},{"$f":"SUM('Residential Income'!H56:H59)","v":63382.000000000007},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2176.1153333333336,3222.3246282051286,4396.5899407692305,5474.1855144871797,5603.4969833333334,5603.4969833333334,5603.4969833333334,5603.4969833333334,5603.4969833333334,5603.4969833333334,5603.4969833333334,5603.4969833333334,5603.4969833333334,5603.4969833333334,5771.6018928333342,5771.6018928333342,5771.6018928333342,5771.6018928333342,5771.6018928333342,5771.6018928333342,5771.6018928333342,5771.6018928333342,5771.6018928333342,5771.6018928333342,5771.6018928333342,5771.6018928333342,5944.7499496183336,5944.7499496183336,5944.7499496183336,5944.7499496183336,5944.7499496183336,5944.7499496183336,5944.7499496183336,5944.7499496183336,5944.7499496183336,5944.7499496183336,5944.7499496183336,5944.7499496183336,6123.0924481068832,6123.0924481068832,6123.0924481068832,6123.0924481068832,6123.0924481068832,6123.0924481068832,6123.0924481068832,6123.0924481068832,6123.0924481068832,6123.0924481068832,6123.0924481068832,6123.0924481068832,6306.7852215500898,6306.7852215500898,6306.7852215500898,6306.7852215500898,6306.7852215500898,6306.7852215500898,6306.7852215500898,6306.7852215500898,6306.7852215500898,6306.7852215500898,6306.7852215500898,6306.7852215500898,6495.9887781965936,6495.9887781965936,6495.9887781965936,6495.9887781965936,6495.9887781965936,6495.9887781965936,6495.9887781965936,6495.9887781965936,6495.9887781965936,6495.9887781965936,6495.9887781965936,6495.9887781965936,6690.8684415424905,6690.8684415424905,6690.8684415424905,6690.8684415424905,6690.8684415424905,6690.8684415424905,6690.8684415424905,6690.8684415424905,6690.8684415424905,6690.8684415424905,6690.8684415424905,6690.8684415424905,6891.5944947887647,6891.5944947887647,6891.5944947887647,6891.5944947887647,6891.5944947887647,6891.5944947887647,6891.5944947887647,6891.5944947887647,6891.5944947887647,6891.5944947887647,6891.5944947887647,6891.5944947887647,7098.3423296324281,7098.3423296324281,7098.3423296324281,7098.3423296324281,7098.3423296324281,7098.3423296324281,7098.3423296324281,7098.3423296324281,7098.3423296324281,7098.3423296324281,7098.3423296324281,7098.3423296324281]
[null,"TOTAL OTHER INCOME",null,null,null,{"$f":"I134/$I$128","v":4.9878782610375434E-2},{"$f":"SUM(G130:G133)","v":0.21620863478027869},{"$f":"SUM(H130:H133)","v":1986.1923076923076},{"$f":"SUM(I130:I133)","v":103282},null,"Other Income",null,{"$f":"SUM(M130:M133)","v":0},{"$f":"SUM(N130:N133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3546.0153333333337,5250.8303974358978,7164.3148253846139,8920.2743414102551,9130.9894833333328,9130.9894833333328,9130.9894833333328,9130.9894833333328,9130.9894833333328,9130.9894833333328,{"$f":"SUM(AS130:AS133)","v":9130.9894833333328},9130.9894833333328,9130.9894833333328,9130.9894833333328,9404.9191678333336,9404.9191678333336,9404.9191678333336,9404.9191678333336,9404.9191678333336,9404.9191678333336,9404.9191678333336,9404.9191678333336,9404.9191678333336,9404.9191678333336,9404.9191678333336,9404.9191678333336,9687.0667428683337,9687.0667428683337,9687.0667428683337,9687.0667428683337,9687.0667428683337,9687.0667428683337,9687.0667428683337,9687.0667428683337,9687.0667428683337,9687.0667428683337,9687.0667428683337,9687.0667428683337,9977.6787451543823,9977.6787451543823,9977.6787451543823,9977.6787451543823,{"$f":"SUM(BY130:BY133)","v":9977.6787451543823},9977.6787451543823,9977.6787451543823,9977.6787451543823,9977.6787451543823,9977.6787451543823,9977.6787451543823,9977.6787451543823,10277.009107509015,10277.009107509015,10277.009107509015,10277.009107509015,10277.009107509015,10277.009107509015,10277.009107509015,10277.009107509015,10277.009107509015,10277.009107509015,10277.009107509015,10277.009107509015,10585.319380734287,10585.319380734287,10585.319380734287,10585.319380734287,10585.319380734287,10585.319380734287,10585.319380734287,10585.319380734287,10585.319380734287,10585.319380734287,10585.319380734287,10585.319380734287,{"$f":"SUM(DE130:DE133)","v":10902.878962156314},10902.878962156314,10902.878962156314,10902.878962156314,10902.878962156314,10902.878962156314,10902.878962156314,10902.878962156314,10902.878962156314,10902.878962156314,10902.878962156314,10902.878962156314,11229.965331021001,11229.965331021001,11229.965331021001,11229.965331021001,11229.965331021001,11229.965331021001,11229.965331021001,11229.965331021001,11229.965331021001,11229.965331021001,11229.965331021001,11229.965331021001,11566.864290951633,11566.864290951633,11566.864290951633,11566.864290951633,11566.864290951633,11566.864290951633,11566.864290951633,11566.864290951633,{"$f":"SUM(EK130:EK133)","v":11566.864290951633},11566.864290951633,11566.864290951633,11566.864290951633]
[null,"No Retail","Incl. Retail"]
[1,"RETAIL INCOME (Net of Expenses)",null,null,{"$f":"IF(Retail_Income_Include?=1,I136/Units_Retail,0)","v":38},{"$f":"'Retail Income'!H26","v":"/SF/YR"},{"$f":"I136/(Units_SF_M2)/12","v":0.10627679528403002},{"$f":"I136/Units","v":976.30769230769226},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!I33","v":50768},null,null,null,{"$f":"(Retail_Income_Include?=1)*'Retail Income'!L33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!M33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!N33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!O33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!P33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!Q33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!R33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!S33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!T33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!U33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!V33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!W33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!X33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!Y33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!Z33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AA33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AB33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AC33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AD33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AE33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AF33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AG33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AH33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AI33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AJ33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AK33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AL33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AM33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AN33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AO33","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AP33","v":4230.6666666666661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AQ33","v":4230.6666666666661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AR33","v":4230.6666666666661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AS33","v":4230.6666666666661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AT33","v":4230.6666666666661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AU33","v":4230.6666666666661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AV33","v":4230.6666666666661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AW33","v":4230.6666666666661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AX33","v":4230.6666666666661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AY33","v":4230.6666666666661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!AZ33","v":4230.6666666666661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BA33","v":4230.6666666666661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BB33","v":4357.586666666667},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BC33","v":4357.586666666667},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BD33","v":4357.586666666667},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BE33","v":4357.586666666667},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BF33","v":4357.586666666667},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BG33","v":4357.586666666667},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BH33","v":4357.586666666667},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BI33","v":4357.586666666667},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BJ33","v":4357.586666666667},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BK33","v":4357.586666666667},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BL33","v":4357.586666666667},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BM33","v":4357.586666666667},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BN33","v":4488.3142666666663},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BO33","v":4488.3142666666663},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BP33","v":4488.3142666666663},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BQ33","v":4488.3142666666663},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BR33","v":4488.3142666666663},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BS33","v":4488.3142666666663},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BT33","v":4488.3142666666663},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BU33","v":4488.3142666666663},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BV33","v":4488.3142666666663},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BW33","v":4488.3142666666663},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BX33","v":4488.3142666666663},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BY33","v":4488.3142666666663},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!BZ33","v":4622.963694666666},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CA33","v":4622.963694666666},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CB33","v":4622.963694666666},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CC33","v":4622.963694666666},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CD33","v":4622.963694666666},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CE33","v":4622.963694666666},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CF33","v":4622.963694666666},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CG33","v":4622.963694666666},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CH33","v":4622.963694666666},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CI33","v":4622.963694666666},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CJ33","v":4622.963694666666},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CK33","v":4622.963694666666},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CL33","v":4761.6526055066661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CM33","v":4761.6526055066661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CN33","v":4761.6526055066661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CO33","v":4761.6526055066661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CP33","v":4761.6526055066661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CQ33","v":4761.6526055066661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CR33","v":4761.6526055066661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CS33","v":4761.6526055066661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CT33","v":4761.6526055066661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CU33","v":4761.6526055066661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CV33","v":4761.6526055066661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CW33","v":4761.6526055066661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CX33","v":4904.5021836718661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CY33","v":4904.5021836718661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!CZ33","v":4904.5021836718661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DA33","v":4904.5021836718661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DB33","v":4904.5021836718661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DC33","v":4904.5021836718661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DD33","v":4904.5021836718661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DE33","v":4904.5021836718661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DF33","v":4904.5021836718661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DG33","v":4904.5021836718661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DH33","v":4904.5021836718661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DI33","v":4904.5021836718661},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DJ33","v":5051.6372491820221},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DK33","v":5051.6372491820221},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DL33","v":5051.6372491820221},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DM33","v":5051.6372491820221},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DN33","v":5051.6372491820221},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DO33","v":5051.6372491820221},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DP33","v":5051.6372491820221},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DQ33","v":5051.6372491820221},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DR33","v":5051.6372491820221},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DS33","v":5051.6372491820221},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DT33","v":5051.6372491820221},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DU33","v":5051.6372491820221},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DV33","v":5203.1863666574827},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DW33","v":5203.1863666574827},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DX33","v":5203.1863666574827},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DY33","v":5203.1863666574827},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!DZ33","v":5203.1863666574827},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!EA33","v":5203.1863666574827},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!EB33","v":5203.1863666574827},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!EC33","v":5203.1863666574827},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!ED33","v":5203.1863666574827},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!EE33","v":5203.1863666574827},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!EF33","v":5203.1863666574827},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!EG33","v":5203.1863666574827},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!EH33","v":5359.2819576572065},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!EI33","v":5359.2819576572065},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!EJ33","v":5359.2819576572065},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!EK33","v":5359.2819576572065},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!EL33","v":5359.2819576572065},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!EM33","v":5359.2819576572065}]
[null,"TOTAL POTENTIAL INCOME",null,null,null,null,{"$f":"G136+G134+G128","v":4.657166901125402},{"$f":"I137/Units","v":42782.884615384617},{"$f":"+I134+I128+I136","v":2224710},null,"Potential Gross Income",null,{"$f":"+M134+M128+M136","v":0},{"$f":"+N134+N128+N136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67789.175333333318,103673.15385897434,141525.05165230768,178485.54953371797,194220.08398333334,194220.08398333334,194220.08398333334,194220.08398333334,198450.75065,198450.75065,{"$f":"+AS134+AS128+AS136","v":198450.75065},198450.75065,198450.75065,198450.75065,204277.35316950004,204277.35316950004,204277.35316950004,204277.35316950004,204277.35316950004,204277.35316950004,204404.27316950005,204404.27316950005,204404.27316950005,204404.27316950005,204404.27316950005,204404.27316950005,210405.67376458502,210405.67376458502,210405.67376458502,210405.67376458502,210405.67376458502,210405.67376458502,210536.40136458501,210536.40136458501,210536.40136458501,210536.40136458501,210536.40136458501,210536.40136458501,216717.84397752257,216717.84397752257,216717.84397752257,216717.84397752257,{"$f":"+BY134+BY128+BY136","v":216717.84397752257},216717.84397752257,216852.49340552257,216852.49340552257,216852.49340552257,216852.49340552257,216852.49340552257,216852.49340552257,223219.37929684829,223219.37929684829,223219.37929684829,223219.37929684829,223219.37929684829,223219.37929684829,223358.06820768831,223358.06820768831,223358.06820768831,223358.06820768831,223358.06820768831,223358.06820768831,229915.96067575374,229915.96067575374,229915.96067575374,229915.96067575374,229915.96067575374,229915.96067575374,230058.81025391893,230058.81025391893,230058.81025391893,230058.81025391893,230058.81025391893,230058.81025391893,{"$f":"+DE134+DE128+DE136","v":236813.43949602635},236813.43949602635,236813.43949602635,236813.43949602635,236813.43949602635,236813.43949602635,236960.57456153649,236960.57456153649,236960.57456153649,236960.57456153649,236960.57456153649,236960.57456153649,243917.84268090711,243917.84268090711,243917.84268090711,243917.84268090711,243917.84268090711,243917.84268090711,244069.39179838257,244069.39179838257,244069.39179838257,244069.39179838257,244069.39179838257,244069.39179838257,251235.37796133436,251235.37796133436,251235.37796133436,251235.37796133436,251235.37796133436,251235.37796133436,251391.47355233406,251391.47355233406,{"$f":"+EK134+EK128+EK136","v":251391.47355233406},251391.47355233406,251391.47355233406,251391.47355233406]
[null,{"$f":"IF(Retail_Income_Include?=1,\"- General Vacancy and Credit Loss (Excluding Retail Income)\",\"- General Vacancy and Credit Loss\")","v":"- General Vacancy and Credit Loss (Excluding Retail Income)"},null,null,null,{"$f":"'Residential Income'!D38","v":0.05},{"$f":"I138/(Units_SF_M2)/12","v":-0.21673407355305466},{"$f":"I138/Units","v":-1991.0192307692307},{"$f":"-I128*F138","v":-103533},null,null,null,{"$f":"+-M137*$F$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3389.4587666666662,-5183.6576929487173,-7076.2525826153842,-8924.2774766858984,-9711.0041991666676,-9711.0041991666676,-9711.0041991666676,-9711.0041991666676,-9922.5375325000005,{"$f":"+-AR137*$F$138","v":-9922.5375325000005},{"$f":"+-AS137*$F$138","v":-9922.5375325000005},-9922.5375325000005,-9922.5375325000005,-9922.5375325000005,-10213.867658475003,-10213.867658475003,-10213.867658475003,-10213.867658475003,-10213.867658475003,-10213.867658475003,-10220.213658475004,-10220.213658475004,-10220.213658475004,-10220.213658475004,-10220.213658475004,-10220.213658475004,-10520.283688229252,-10520.283688229252,-10520.283688229252,-10520.283688229252,-10520.283688229252,-10520.283688229252,-10526.820068229252,-10526.820068229252,-10526.820068229252,-10526.820068229252,-10526.820068229252,-10526.820068229252,-10835.892198876129,-10835.892198876129,-10835.892198876129,-10835.892198876129,{"$f":"+-BY137*$F$138","v":-10835.892198876129},-10835.892198876129,-10842.624670276129,-10842.624670276129,-10842.624670276129,-10842.624670276129,-10842.624670276129,-10842.624670276129,-11160.968964842416,-11160.968964842416,-11160.968964842416,-11160.968964842416,-11160.968964842416,-11160.968964842416,-11167.903410384417,-11167.903410384417,-11167.903410384417,-11167.903410384417,-11167.903410384417,-11167.903410384417,-11495.798033787687,-11495.798033787687,-11495.798033787687,-11495.798033787687,-11495.798033787687,-11495.798033787687,-11502.940512695946,-11502.940512695946,-11502.940512695946,-11502.940512695946,-11502.940512695946,-11502.940512695946,{"$f":"+-DE137*$F$138","v":-11840.671974801318},-11840.671974801318,-11840.671974801318,-11840.671974801318,-11840.671974801318,-11840.671974801318,-11848.028728076824,-11848.028728076824,-11848.028728076824,-11848.028728076824,-11848.028728076824,-11848.028728076824,-12195.892134045356,-12195.892134045356,-12195.892134045356,-12195.892134045356,-12195.892134045356,-12195.892134045356,-12203.469589919128,-12203.469589919128,-12203.469589919128,-12203.469589919128,-12203.469589919128,-12203.469589919128,-12561.768898066719,-12561.768898066719,-12561.768898066719,-12561.768898066719,-12561.768898066719,-12561.768898066719,-12569.573677616703,-12569.573677616703,{"$f":"+-EK137*$F$138","v":-12569.573677616703},{"$f":"+-EL137*$F$138","v":-12569.573677616703},{"$f":"+-EM137*$F$138","v":-12569.573677616703},{"$f":"+-EN137*$F$138","v":-12569.573677616703}]
[null,"EFFECTIVE GROSS REVENUE",null,null,null,null,{"$f":"SUM(G137:G138)","v":4.440432827572347},{"$f":"SUM(H137:H138)","v":40791.865384615383},{"$f":"SUM(I137:I138)","v":2121177},null,"Effective Gross Income",null,{"$f":"M137+M138","v":0},{"$f":"N137+N138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64399.716566666655,98489.496166025623,134448.79906969229,169561.27205703207,184509.07978416668,184509.07978416668,184509.07978416668,184509.07978416668,188528.21311750001,188528.21311750001,188528.21311750001,188528.21311750001,188528.21311750001,188528.21311750001,194063.48551102504,194063.48551102504,194063.48551102504,194063.48551102504,194063.48551102504,194063.48551102504,194184.05951102506,194184.05951102506,194184.05951102506,194184.05951102506,194184.05951102506,194184.05951102506,199885.39007635578,199885.39007635578,199885.39007635578,199885.39007635578,199885.39007635578,199885.39007635578,200009.58129635575,200009.58129635575,200009.58129635575,200009.58129635575,200009.58129635575,200009.58129635575,205881.95177864644,205881.95177864644,205881.95177864644,205881.95177864644,205881.95177864644,{"$f":"BZ137+BZ138","v":205881.95177864644},206009.86873524645,206009.86873524645,206009.86873524645,206009.86873524645,206009.86873524645,206009.86873524645,212058.41033200588,212058.41033200588,212058.41033200588,212058.41033200588,212058.41033200588,212058.41033200588,212190.16479730391,212190.16479730391,212190.16479730391,212190.16479730391,212190.16479730391,212190.16479730391,218420.16264196605,218420.16264196605,218420.16264196605,218420.16264196605,218420.16264196605,218420.16264196605,218555.869741223,218555.869741223,218555.869741223,218555.869741223,218555.869741223,218555.869741223,224972.76752122503,224972.76752122503,224972.76752122503,224972.76752122503,224972.76752122503,224972.76752122503,225112.54583345965,225112.54583345965,225112.54583345965,225112.54583345965,225112.54583345965,225112.54583345965,231721.95054686174,231721.95054686174,231721.95054686174,231721.95054686174,231721.95054686174,231721.95054686174,231865.92220846342,231865.92220846342,231865.92220846342,231865.92220846342,231865.92220846342,231865.92220846342,238673.60906326765,238673.60906326765,238673.60906326765,238673.60906326765,238673.60906326765,238673.60906326765,238821.89987471735,238821.89987471735,238821.89987471735,{"$f":"EL137+EL138","v":238821.89987471735},{"$f":"EM137+EM138","v":238821.89987471735},{"$f":"EN137+EN138","v":238821.89987471735}]
[]
[null,"EXPENSES",null,null,null,null,null,null,{"$f":"IF(OpEx_Underwriting_Type=1,\"BASIC EXPENSE UNDERWRITING\",\"DETAILED EXPENSE UNDERWRITING\")","v":"BASIC EXPENSE UNDERWRITING"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expense Growth Year",null,{"$f":"ROUNDUP(EW142/12,0)","v":1},{"$f":"ROUNDUP(EX142/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"ROUNDUP(HJ142/12,0)","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,{"$f":"ROUNDUP(JV142/12,0)","v":11},{"$f":"ROUNDUP(JW142/12,0)","v":11},{"$f":"ROUNDUP(JX142/12,0)","v":11}]
[null,"Annual Expense Growth Rate",null,{"$f":"Expenses!H19","v":0.03},{"$f":"Timing_Growth_Begin_Income","v":1},null,"Prop. Tax (Operation Yr 1) % of Full",null,{"$f":"Expenses!H23","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expense Growth Month",null,{"$f":"MAX(EW3-Timing_Growth_Begin_Expenses+1,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"MAX(GC3-Timing_Growth_Begin_Expenses+1,0)","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"MAX(HI3-Timing_Growth_Begin_Expenses+1,0)","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"MAX(IO3-Timing_Growth_Begin_Expenses+1,0)","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132]
[null,"Capital Reserves Placement",null,null,"Below NOI",null,"Prop. Tax (Operation Yr 2) % of Full",null,{"$f":"Expenses!H24","v":0.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K93","v":"Leased %"},null,{"$f":"M93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4,0.59230769230769231,0.78461538461538449,0.97692307692307689,1,1,1,1,1,1,{"$f":"AS93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BY93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"DE93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EK93","v":1},1,1,1]
[1,null,null,null,null,null,"Prop. Tax (Operation Yr 3) % of Full",null,{"$f":"Expenses!H25","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operation Month",null,{"$f":"EW92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,{"$f":"GC92","v":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,{"$f":"HI92","v":43},44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,{"$f":"IO92","v":75},76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110]
[null,"OPERATING EXPENSES",null,null,"% FIXED",null,"% OF EGR","UNIT/YR","AMOUNT/YR",null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATING EXPENSES",null,"% Fixed",null,null,"Operation Year",null,{"$f":"EW99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,{"$f":"GC99","v":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,{"$f":"HI99","v":4},4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,{"$f":"IO99","v":7},7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10]
[null,{"$f":"Expenses!B4","v":"Cleaning"},null,null,{"$f":"Expenses!D4","v":0.5},null,{"$f":"I146/$I$139","v":1.9022457814694388E-2},{"$f":"OpEx_1/Units","v":775.96153846153845},{"$f":"Expenses!I4","v":40350},null,null,null,{"$f":"(EW146+($I146/12*M$93*(1-$E146)))*(1+$D$142)^(EW$141-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(FG146+($I146/12*W$93*(1-$E146)))*(1+$D$142)^(FG$141-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(FQ146+($I146/12*AG$93*(1-$E146)))*(1+$D$142)^(FQ$141-1)","v":0},0,2424.3625000000002,2757.3793269230769,3183.1080384615384,3526.1153701923072,3567.2762499999999,3567.2762499999999,3567.2762499999999,3567.2762499999999,{"$f":"(GA146+($I146/12*AQ$93*(1-$E146)))*(1+$D$142)^(GA$141-1)","v":3567.2762499999999},3567.2762499999999,3567.2762499999999,3567.2762499999999,3567.2762499999999,3567.2762499999999,3674.2945374999999,3674.2945374999999,3674.2945374999999,3674.2945374999999,{"$f":"(GK146+($I146/12*BA$93*(1-$E146)))*(1+$D$142)^(GK$141-1)","v":3674.2945374999999},3674.2945374999999,3674.2945374999999,3674.2945374999999,3674.2945374999999,3674.2945374999999,3674.2945374999999,3674.2945374999999,3784.5233736249997,3784.5233736249997,{"$f":"(GU146+($I146/12*BK$93*(1-$E146)))*(1+$D$142)^(GU$141-1)","v":3784.5233736249997},3784.5233736249997,3784.5233736249997,3784.5233736249997,3784.5233736249997,3784.5233736249997,3784.5233736249997,3784.5233736249997,3784.5233736249997,3784.5233736249997,{"$f":"(HE146+($I146/12*BU$93*(1-$E146)))*(1+$D$142)^(HE$141-1)","v":3898.0590748337495},3898.0590748337495,3898.0590748337495,3898.0590748337495,3898.0590748337495,3898.0590748337495,3898.0590748337495,3898.0590748337495,3898.0590748337495,3898.0590748337495,{"$f":"(HO146+($I146/12*CE$93*(1-$E146)))*(1+$D$142)^(HO$141-1)","v":3898.0590748337495},3898.0590748337495,4015.000847078762,4015.000847078762,4015.000847078762,4015.000847078762,4015.000847078762,4015.000847078762,4015.000847078762,4015.000847078762,{"$f":"(HY146+($I146/12*CO$93*(1-$E146)))*(1+$D$142)^(HY$141-1)","v":4015.000847078762},4015.000847078762,4015.000847078762,4015.000847078762,4135.4508724911257,4135.4508724911257,4135.4508724911257,4135.4508724911257,4135.4508724911257,4135.4508724911257,{"$f":"(II146+($I146/12*CY$93*(1-$E146)))*(1+$D$142)^(II$141-1)","v":4135.4508724911257},4135.4508724911257,4135.4508724911257,4135.4508724911257,4135.4508724911257,4135.4508724911257,4259.5143986658586,4259.5143986658586,4259.5143986658586,4259.5143986658586,{"$f":"(IS146+($I146/12*DI$93*(1-$E146)))*(1+$D$142)^(IS$141-1)","v":4259.5143986658586},4259.5143986658586,4259.5143986658586,4259.5143986658586,4259.5143986658586,4259.5143986658586,4259.5143986658586,4259.5143986658586,4387.2998306258341,4387.2998306258341,{"$f":"(JC146+($I146/12*DS$93*(1-$E146)))*(1+$D$142)^(JC$141-1)","v":4387.2998306258341},4387.2998306258341,4387.2998306258341,4387.2998306258341,4387.2998306258341,4387.2998306258341,4387.2998306258341,4387.2998306258341,4387.2998306258341,4387.2998306258341,{"$f":"(JM146+($I146/12*EC$93*(1-$E146)))*(1+$D$142)^(JM$141-1)","v":4518.9188255446097},4518.9188255446097,4518.9188255446097,4518.9188255446097,4518.9188255446097,4518.9188255446097,4518.9188255446097,4518.9188255446097,4518.9188255446097,4518.9188255446097,{"$f":"(JW146+($I146/12*EM$93*(1-$E146)))*(1+$D$142)^(JW$141-1)","v":4518.9188255446097},4518.9188255446097,null,"No Growth",null,{"$f":"E146","v":0.5},null,null,null,"Fixed Only",{"$f":"+IF(EW$3<Timing_Operation_Begin_Month,0,$I146/12*$ER146)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(FG$3<Timing_Operation_Begin_Month,0,$I146/12*$ER146)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(FQ$3<Timing_Operation_Begin_Month,0,$I146/12*$ER146)","v":0},0,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,{"$f":"+IF(GA$3<Timing_Operation_Begin_Month,0,$I146/12*$ER146)","v":1681.25},1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,{"$f":"+IF(GK$3<Timing_Operation_Begin_Month,0,$I146/12*$ER146)","v":1681.25},1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,{"$f":"+IF(GU$3<Timing_Operation_Begin_Month,0,$I146/12*$ER146)","v":1681.25},1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,{"$f":"+IF(HE$3<Timing_Operation_Begin_Month,0,$I146/12*$ER146)","v":1681.25},1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,{"$f":"+IF(HO$3<Timing_Operation_Begin_Month,0,$I146/12*$ER146)","v":1681.25},1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,{"$f":"+IF(HY$3<Timing_Operation_Begin_Month,0,$I146/12*$ER146)","v":1681.25},1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,{"$f":"+IF(II$3<Timing_Operation_Begin_Month,0,$I146/12*$ER146)","v":1681.25},1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,{"$f":"+IF(IS$3<Timing_Operation_Begin_Month,0,$I146/12*$ER146)","v":1681.25},1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,{"$f":"+IF(JC$3<Timing_Operation_Begin_Month,0,$I146/12*$ER146)","v":1681.25},1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,{"$f":"+IF(JM$3<Timing_Operation_Begin_Month,0,$I146/12*$ER146)","v":1681.25},1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25,1681.25]
[null,{"$f":"Expenses!B5","v":"Utilities"},null,null,{"$f":"Expenses!D5","v":0.5},null,{"$f":"I147/$I$139","v":3.1821955452090989E-2},{"$f":"OpEx_2/Units","v":1298.0769230769231},{"$f":"Expenses!I5","v":67500},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4055.625,4612.7163461538466,5324.9019230769236,5898.7060096153846,5967.5625,5967.5625,5967.5625,5967.5625,5967.5625,5967.5625,5967.5625,5967.5625,5967.5625,5967.5625,6146.5893750000005,6146.5893750000005,6146.5893750000005,6146.5893750000005,6146.5893750000005,6146.5893750000005,6146.5893750000005,6146.5893750000005,6146.5893750000005,6146.5893750000005,6146.5893750000005,6146.5893750000005,6330.9870562499991,6330.9870562499991,6330.9870562499991,6330.9870562499991,6330.9870562499991,6330.9870562499991,6330.9870562499991,6330.9870562499991,6330.9870562499991,6330.9870562499991,6330.9870562499991,6330.9870562499991,6520.9166679374994,6520.9166679374994,6520.9166679374994,6520.9166679374994,6520.9166679374994,6520.9166679374994,6520.9166679374994,6520.9166679374994,6520.9166679374994,6520.9166679374994,6520.9166679374994,6520.9166679374994,6716.5441679756241,6716.5441679756241,6716.5441679756241,6716.5441679756241,6716.5441679756241,6716.5441679756241,6716.5441679756241,6716.5441679756241,6716.5441679756241,6716.5441679756241,6716.5441679756241,6716.5441679756241,6918.0404930148934,6918.0404930148934,6918.0404930148934,6918.0404930148934,6918.0404930148934,6918.0404930148934,6918.0404930148934,6918.0404930148934,6918.0404930148934,6918.0404930148934,6918.0404930148934,6918.0404930148934,7125.5817078053396,7125.5817078053396,7125.5817078053396,7125.5817078053396,7125.5817078053396,7125.5817078053396,7125.5817078053396,7125.5817078053396,7125.5817078053396,7125.5817078053396,7125.5817078053396,7125.5817078053396,7339.3491590394997,7339.3491590394997,7339.3491590394997,7339.3491590394997,7339.3491590394997,7339.3491590394997,7339.3491590394997,7339.3491590394997,7339.3491590394997,7339.3491590394997,7339.3491590394997,7339.3491590394997,7559.5296338106846,7559.5296338106846,7559.5296338106846,7559.5296338106846,7559.5296338106846,7559.5296338106846,7559.5296338106846,7559.5296338106846,7559.5296338106846,7559.5296338106846,7559.5296338106846,7559.5296338106846,null,null,null,0.5,null,null,null,"Fixed Only",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5,2812.5]
[null,{"$f":"Expenses!B6","v":"Payroll"},null,null,{"$f":"Expenses!D6","v":1},null,2.4805058700900495E-2,{"$f":"OpEx_3/Units","v":1011.8446153846156},{"$f":"Expenses!I6","v":52615.920000000013},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4516.1998000000012,4516.1998000000012,4651.6857940000009,4651.6857940000009,4651.6857940000009,4651.6857940000009,4651.6857940000009,4651.6857940000009,4651.6857940000009,4651.6857940000009,4651.6857940000009,4651.6857940000009,4651.6857940000009,4651.6857940000009,4791.2363678200009,4791.2363678200009,4791.2363678200009,4791.2363678200009,4791.2363678200009,4791.2363678200009,4791.2363678200009,4791.2363678200009,4791.2363678200009,4791.2363678200009,4791.2363678200009,4791.2363678200009,4934.9734588546007,4934.9734588546007,4934.9734588546007,4934.9734588546007,4934.9734588546007,4934.9734588546007,4934.9734588546007,4934.9734588546007,4934.9734588546007,4934.9734588546007,4934.9734588546007,4934.9734588546007,5083.0226626202384,5083.0226626202384,5083.0226626202384,5083.0226626202384,5083.0226626202384,5083.0226626202384,5083.0226626202384,5083.0226626202384,5083.0226626202384,5083.0226626202384,5083.0226626202384,5083.0226626202384,5235.5133424988453,5235.5133424988453,5235.5133424988453,5235.5133424988453,5235.5133424988453,5235.5133424988453,5235.5133424988453,5235.5133424988453,5235.5133424988453,5235.5133424988453,5235.5133424988453,5235.5133424988453,5392.5787427738114,5392.5787427738114,5392.5787427738114,5392.5787427738114,5392.5787427738114,5392.5787427738114,5392.5787427738114,5392.5787427738114,5392.5787427738114,5392.5787427738114,5392.5787427738114,5392.5787427738114,5554.3561050570252,5554.3561050570252,5554.3561050570252,5554.3561050570252,5554.3561050570252,5554.3561050570252,5554.3561050570252,5554.3561050570252,5554.3561050570252,5554.3561050570252,5554.3561050570252,5554.3561050570252,5720.9867882087356,5720.9867882087356,5720.9867882087356,5720.9867882087356,5720.9867882087356,5720.9867882087356,5720.9867882087356,5720.9867882087356,5720.9867882087356,5720.9867882087356,5720.9867882087356,5720.9867882087356,5892.6163918549983,5892.6163918549983,5892.6163918549983,5892.6163918549983,5892.6163918549983,5892.6163918549983,5892.6163918549983,5892.6163918549983,5892.6163918549983,5892.6163918549983,5892.6163918549983,5892.6163918549983,null,null,null,1,null,null,null,"Fixed Only",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008,4384.6600000000008]
[null,{"$f":"Expenses!B7","v":"Repairs & Maintenance"},null,null,{"$f":"Expenses!D7","v":1},null,3.0488808807562974E-2,{"$f":"OpEx_4/Units","v":1243.6953846153847},{"$f":"Expenses!I7","v":64672.160000000003},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5551.0270666666675,5551.0270666666675,5717.5578786666674,5717.5578786666674,5717.5578786666674,5717.5578786666674,5717.5578786666674,5717.5578786666674,5717.5578786666674,5717.5578786666674,5717.5578786666674,5717.5578786666674,5717.5578786666674,5717.5578786666674,5889.0846150266671,5889.0846150266671,5889.0846150266671,5889.0846150266671,5889.0846150266671,5889.0846150266671,5889.0846150266671,5889.0846150266671,5889.0846150266671,5889.0846150266671,5889.0846150266671,5889.0846150266671,6065.757153477467,6065.757153477467,6065.757153477467,6065.757153477467,6065.757153477467,6065.757153477467,6065.757153477467,6065.757153477467,6065.757153477467,6065.757153477467,6065.757153477467,6065.757153477467,6247.7298680817903,6247.7298680817903,6247.7298680817903,6247.7298680817903,6247.7298680817903,6247.7298680817903,6247.7298680817903,6247.7298680817903,6247.7298680817903,6247.7298680817903,6247.7298680817903,6247.7298680817903,6435.1617641242447,6435.1617641242447,6435.1617641242447,6435.1617641242447,6435.1617641242447,6435.1617641242447,6435.1617641242447,6435.1617641242447,6435.1617641242447,6435.1617641242447,6435.1617641242447,6435.1617641242447,6628.2166170479722,6628.2166170479722,6628.2166170479722,6628.2166170479722,6628.2166170479722,6628.2166170479722,6628.2166170479722,6628.2166170479722,6628.2166170479722,6628.2166170479722,6628.2166170479722,6628.2166170479722,6827.063115559411,6827.063115559411,6827.063115559411,6827.063115559411,6827.063115559411,6827.063115559411,6827.063115559411,6827.063115559411,6827.063115559411,6827.063115559411,6827.063115559411,6827.063115559411,7031.8750090261929,7031.8750090261929,7031.8750090261929,7031.8750090261929,7031.8750090261929,7031.8750090261929,7031.8750090261929,7031.8750090261929,7031.8750090261929,7031.8750090261929,7031.8750090261929,7031.8750090261929,7242.8312592969787,7242.8312592969787,7242.8312592969787,7242.8312592969787,7242.8312592969787,7242.8312592969787,7242.8312592969787,7242.8312592969787,7242.8312592969787,7242.8312592969787,7242.8312592969787,7242.8312592969787,null,null,null,1,null,null,null,"Fixed Only",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673,5389.3466666666673]
[null,{"$f":"Expenses!B8","v":"Grounds Maintenance"},null,null,{"$f":"Expenses!D8","v":1},null,5.9872419887637852E-3,{"$f":"OpEx_5/Units","v":244.23076923076923},{"$f":"Expenses!I8","v":12700},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1090.0833333333333,1090.0833333333333,1122.7858333333331,1122.7858333333331,1122.7858333333331,1122.7858333333331,1122.7858333333331,1122.7858333333331,1122.7858333333331,1122.7858333333331,1122.7858333333331,1122.7858333333331,1122.7858333333331,1122.7858333333331,1156.4694083333331,1156.4694083333331,1156.4694083333331,1156.4694083333331,1156.4694083333331,1156.4694083333331,1156.4694083333331,1156.4694083333331,1156.4694083333331,1156.4694083333331,1156.4694083333331,1156.4694083333331,1191.1634905833332,1191.1634905833332,1191.1634905833332,1191.1634905833332,1191.1634905833332,1191.1634905833332,1191.1634905833332,1191.1634905833332,1191.1634905833332,1191.1634905833332,1191.1634905833332,1191.1634905833332,1226.898395300833,1226.898395300833,1226.898395300833,1226.898395300833,1226.898395300833,1226.898395300833,1226.898395300833,1226.898395300833,1226.898395300833,1226.898395300833,1226.898395300833,1226.898395300833,1263.7053471598581,1263.7053471598581,1263.7053471598581,1263.7053471598581,1263.7053471598581,1263.7053471598581,1263.7053471598581,1263.7053471598581,1263.7053471598581,1263.7053471598581,1263.7053471598581,1263.7053471598581,1301.616507574654,1301.616507574654,1301.616507574654,1301.616507574654,1301.616507574654,1301.616507574654,1301.616507574654,1301.616507574654,1301.616507574654,1301.616507574654,1301.616507574654,1301.616507574654,1340.6650028018935,1340.6650028018935,1340.6650028018935,1340.6650028018935,1340.6650028018935,1340.6650028018935,1340.6650028018935,1340.6650028018935,1340.6650028018935,1340.6650028018935,1340.6650028018935,1340.6650028018935,1380.8849528859503,1380.8849528859503,1380.8849528859503,1380.8849528859503,1380.8849528859503,1380.8849528859503,1380.8849528859503,1380.8849528859503,1380.8849528859503,1380.8849528859503,1380.8849528859503,1380.8849528859503,1422.3115014725288,1422.3115014725288,1422.3115014725288,1422.3115014725288,1422.3115014725288,1422.3115014725288,1422.3115014725288,1422.3115014725288,1422.3115014725288,1422.3115014725288,1422.3115014725288,1422.3115014725288,null,null,null,1,null,null,null,"Fixed Only",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333,1058.3333333333333]
[null,{"$f":"Expenses!B9","v":"Administrative"},null,null,{"$f":"Expenses!D9","v":0.5},null,1.5727117538988967E-2,{"$f":"OpEx_6/Units","v":641.53846153846155},{"$f":"Expenses!I9","v":33360},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2004.38,2279.7069230769234,2631.6848615384615,2915.2715923076926,2949.3019999999997,2949.3019999999997,2949.3019999999997,2949.3019999999997,2949.3019999999997,2949.3019999999997,2949.3019999999997,2949.3019999999997,2949.3019999999997,2949.3019999999997,3037.7810599999998,3037.7810599999998,3037.7810599999998,3037.7810599999998,3037.7810599999998,3037.7810599999998,3037.7810599999998,3037.7810599999998,3037.7810599999998,3037.7810599999998,3037.7810599999998,3037.7810599999998,3128.9144917999997,3128.9144917999997,3128.9144917999997,3128.9144917999997,3128.9144917999997,3128.9144917999997,3128.9144917999997,3128.9144917999997,3128.9144917999997,3128.9144917999997,3128.9144917999997,3128.9144917999997,3222.7819265539997,3222.7819265539997,3222.7819265539997,3222.7819265539997,3222.7819265539997,3222.7819265539997,3222.7819265539997,3222.7819265539997,3222.7819265539997,3222.7819265539997,3222.7819265539997,3222.7819265539997,3319.4653843506198,3319.4653843506198,3319.4653843506198,3319.4653843506198,3319.4653843506198,3319.4653843506198,3319.4653843506198,3319.4653843506198,3319.4653843506198,3319.4653843506198,3319.4653843506198,3319.4653843506198,3419.0493458811384,3419.0493458811384,3419.0493458811384,3419.0493458811384,3419.0493458811384,3419.0493458811384,3419.0493458811384,3419.0493458811384,3419.0493458811384,3419.0493458811384,3419.0493458811384,3419.0493458811384,3521.6208262575724,3521.6208262575724,3521.6208262575724,3521.6208262575724,3521.6208262575724,3521.6208262575724,3521.6208262575724,3521.6208262575724,3521.6208262575724,3521.6208262575724,3521.6208262575724,3521.6208262575724,3627.2694510452998,3627.2694510452998,3627.2694510452998,3627.2694510452998,3627.2694510452998,3627.2694510452998,3627.2694510452998,3627.2694510452998,3627.2694510452998,3627.2694510452998,3627.2694510452998,3627.2694510452998,3736.0875345766585,3736.0875345766585,3736.0875345766585,3736.0875345766585,3736.0875345766585,3736.0875345766585,3736.0875345766585,3736.0875345766585,3736.0875345766585,3736.0875345766585,3736.0875345766585,3736.0875345766585,null,null,null,0.5,null,null,null,"Fixed Only",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390,1390]
[null,null,null,null,null,null,0,{"$f":"I152/Units","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,"Fixed Only",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Expenses!B10","v":"Management Fee"},null,null,null,null,{"$f":"OpEx_MgtFee/I139","v":2.9999997595674479E-2},{"$f":"I153/Units","v":1223.7558634615384},{"$f":"Expenses!I10","v":63635.304900000003},null,null,null,{"$f":"M139*$G153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1931.9913421621175,2954.6846481799594,4033.4636488320898,5086.8377540304682,5535.2719499051109,5535.2719499051109,5535.2719499051109,5535.2719499051109,5655.8459402418057,5655.8459402418057,{"$f":"AS139*$G153","v":5655.8459402418057},5655.8459402418057,5655.8459402418057,5655.8459402418057,5821.9040987389599,5821.9040987389599,5821.9040987389599,5821.9040987389599,5821.9040987389599,5821.9040987389599,5825.5213184490613,5825.5213184490613,5825.5213184490613,5825.5213184490613,5825.5213184490613,5825.5213184490613,5996.5612217011285,5996.5612217011285,5996.5612217011285,5996.5612217011285,5996.5612217011285,5996.5612217011285,6000.2869580025317,6000.2869580025317,6000.2869580025317,6000.2869580025317,6000.2869580025317,6000.2869580025317,6176.458058352162,6176.458058352162,6176.458058352162,6176.458058352162,{"$f":"BY139*$G153","v":6176.458058352162},6176.458058352162,6180.2955667426086,6180.2955667426086,6180.2955667426086,6180.2955667426086,6180.2955667426086,6180.2955667426086,6361.7518001027283,6361.7518001027283,6361.7518001027283,6361.7518001027283,6361.7518001027283,6361.7518001027283,6365.7044337448888,6365.7044337448888,6365.7044337448888,6365.7044337448888,6365.7044337448888,6365.7044337448888,6552.6043541058098,6552.6043541058098,6552.6043541058098,6552.6043541058098,6552.6043541058098,6552.6043541058098,6556.6755667572343,6556.6755667572343,6556.6755667572343,6556.6755667572343,6556.6755667572343,6556.6755667572343,{"$f":"DE139*$G153","v":6749.1824847289845},6749.1824847289845,6749.1824847289845,6749.1824847289845,6749.1824847289845,6749.1824847289845,6753.3758337599502,6753.3758337599502,6753.3758337599502,6753.3758337599502,6753.3758337599502,6753.3758337599502,6951.6579592708531,6951.6579592708531,6951.6579592708531,6951.6579592708531,6951.6579592708531,6951.6579592708531,6955.9771087727486,6955.9771087727486,6955.9771087727486,6955.9771087727486,6955.9771087727486,6955.9771087727486,7160.2076980489801,7160.2076980489801,7160.2076980489801,7160.2076980489801,7160.2076980489801,7160.2076980489801,7164.6564220359314,7164.6564220359314,7164.6564220359314,7164.6564220359314,7164.6564220359314,7164.6564220359314]
[null,{"$f":"Expenses!B11","v":"Insurance"},null,null,{"$f":"Expenses!D11","v":1},null,1.1314473049632351E-2,{"$f":"OpEx_Ins/Units","v":461.53846153846155},{"$f":"Expenses!I11","v":24000},null,null,null,{"$f":"(EW154+($I154/12*M$93*(1-$E154)))*(1+$D$142)^(EW$141-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2060,2060,2121.7999999999997,2121.7999999999997,2121.7999999999997,2121.7999999999997,2121.7999999999997,2121.7999999999997,2121.7999999999997,2121.7999999999997,{"$f":"(GC154+($I154/12*AS$93*(1-$E154)))*(1+$D$142)^(GC$141-1)","v":2121.7999999999997},2121.7999999999997,2121.7999999999997,2121.7999999999997,2185.4540000000002,2185.4540000000002,2185.4540000000002,2185.4540000000002,2185.4540000000002,2185.4540000000002,2185.4540000000002,2185.4540000000002,2185.4540000000002,2185.4540000000002,2185.4540000000002,2185.4540000000002,2251.0176199999996,2251.0176199999996,2251.0176199999996,2251.0176199999996,2251.0176199999996,2251.0176199999996,2251.0176199999996,2251.0176199999996,2251.0176199999996,2251.0176199999996,2251.0176199999996,2251.0176199999996,2318.5481485999999,2318.5481485999999,2318.5481485999999,2318.5481485999999,{"$f":"(HI154+($I154/12*BY$93*(1-$E154)))*(1+$D$142)^(HI$141-1)","v":2318.5481485999999},2318.5481485999999,2318.5481485999999,2318.5481485999999,2318.5481485999999,2318.5481485999999,2318.5481485999999,2318.5481485999999,2388.1045930579999,2388.1045930579999,2388.1045930579999,2388.1045930579999,2388.1045930579999,2388.1045930579999,2388.1045930579999,2388.1045930579999,2388.1045930579999,2388.1045930579999,2388.1045930579999,2388.1045930579999,2459.74773084974,2459.74773084974,2459.74773084974,2459.74773084974,2459.74773084974,2459.74773084974,2459.74773084974,2459.74773084974,2459.74773084974,2459.74773084974,2459.74773084974,2459.74773084974,{"$f":"(IO154+($I154/12*DE$93*(1-$E154)))*(1+$D$142)^(IO$141-1)","v":2533.5401627752317},2533.5401627752317,2533.5401627752317,2533.5401627752317,2533.5401627752317,2533.5401627752317,2533.5401627752317,2533.5401627752317,2533.5401627752317,2533.5401627752317,2533.5401627752317,2533.5401627752317,2609.5463676584891,2609.5463676584891,2609.5463676584891,2609.5463676584891,2609.5463676584891,2609.5463676584891,2609.5463676584891,2609.5463676584891,2609.5463676584891,2609.5463676584891,2609.5463676584891,2609.5463676584891,2687.8327586882438,2687.8327586882438,2687.8327586882438,2687.8327586882438,2687.8327586882438,2687.8327586882438,2687.8327586882438,2687.8327586882438,{"$f":"(JU154+($I154/12*EK$93*(1-$E154)))*(1+$D$142)^(JU$141-1)","v":2687.8327586882438},2687.8327586882438,2687.8327586882438,2687.8327586882438,null,null,null,{"$f":"E154","v":1},1,2,3,"Fixed Only",{"$f":"+IF(EW$3<Timing_Operation_Begin_Month,0,$I154/12*$ER154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"+IF(GC$3<Timing_Operation_Begin_Month,0,$I154/12*$ER154)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"+IF(HI$3<Timing_Operation_Begin_Month,0,$I154/12*$ER154)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"+IF(IO$3<Timing_Operation_Begin_Month,0,$I154/12*$ER154)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,{"$f":"Expenses!B12","v":"Property Taxes"},null,{"$f":"I155/G219","v":6.7141381606800115E-3},"Mill Rate",null,9.1930093528262841E-2,{"$f":"OpEx_Tax/Units","v":3750},{"$f":"Expenses!I12","v":195000},null,null,null,{"$f":"IF(Expenses!$D$20=\"Off\",EW155*(1+$D$142)^(EW$96-1),IF(M3<Timing_Operation_Begin_Month,0,Expenses!M25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",EX155*(1+$D$142)^(EX$96-1),IF(N3<Timing_Operation_Begin_Month,0,Expenses!N25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",EY155*(1+$D$142)^(EY$96-1),IF(O3<Timing_Operation_Begin_Month,0,Expenses!O25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",EZ155*(1+$D$142)^(EZ$96-1),IF(P3<Timing_Operation_Begin_Month,0,Expenses!P25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FA155*(1+$D$142)^(FA$96-1),IF(Q3<Timing_Operation_Begin_Month,0,Expenses!Q25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FB155*(1+$D$142)^(FB$96-1),IF(R3<Timing_Operation_Begin_Month,0,Expenses!R25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FC155*(1+$D$142)^(FC$96-1),IF(S3<Timing_Operation_Begin_Month,0,Expenses!S25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FD155*(1+$D$142)^(FD$96-1),IF(T3<Timing_Operation_Begin_Month,0,Expenses!T25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FE155*(1+$D$142)^(FE$96-1),IF(U3<Timing_Operation_Begin_Month,0,Expenses!U25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FF155*(1+$D$142)^(FF$96-1),IF(V3<Timing_Operation_Begin_Month,0,Expenses!V25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FG155*(1+$D$142)^(FG$96-1),IF(W3<Timing_Operation_Begin_Month,0,Expenses!W25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FH155*(1+$D$142)^(FH$96-1),IF(X3<Timing_Operation_Begin_Month,0,Expenses!X25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FI155*(1+$D$142)^(FI$96-1),IF(Y3<Timing_Operation_Begin_Month,0,Expenses!Y25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FJ155*(1+$D$142)^(FJ$96-1),IF(Z3<Timing_Operation_Begin_Month,0,Expenses!Z25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FK155*(1+$D$142)^(FK$96-1),IF(AA3<Timing_Operation_Begin_Month,0,Expenses!AA25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FL155*(1+$D$142)^(FL$96-1),IF(AB3<Timing_Operation_Begin_Month,0,Expenses!AB25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FM155*(1+$D$142)^(FM$96-1),IF(AC3<Timing_Operation_Begin_Month,0,Expenses!AC25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FN155*(1+$D$142)^(FN$96-1),IF(AD3<Timing_Operation_Begin_Month,0,Expenses!AD25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FO155*(1+$D$142)^(FO$96-1),IF(AE3<Timing_Operation_Begin_Month,0,Expenses!AE25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FP155*(1+$D$142)^(FP$96-1),IF(AF3<Timing_Operation_Begin_Month,0,Expenses!AF25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FQ155*(1+$D$142)^(FQ$96-1),IF(AG3<Timing_Operation_Begin_Month,0,Expenses!AG25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FR155*(1+$D$142)^(FR$96-1),IF(AH3<Timing_Operation_Begin_Month,0,Expenses!AH25))","v":0},{"$f":"IF(Expenses!$D$20=\"Off\",FS155*(1+$D$142)^(FS$96-1),IF(AI3<Timing_Operation_Begin_Month,0,Expenses!AI25))","v":8368.75},{"$f":"IF(Expenses!$D$20=\"Off\",FT155*(1+$D$142)^(FT$96-1),IF(AJ3<Timing_Operation_Begin_Month,0,Expenses!AJ25))","v":8368.75},{"$f":"IF(Expenses!$D$20=\"Off\",FU155*(1+$D$142)^(FU$96-1),IF(AK3<Timing_Operation_Begin_Month,0,Expenses!AK25))","v":8619.8125},{"$f":"IF(Expenses!$D$20=\"Off\",FV155*(1+$D$142)^(FV$96-1),IF(AL3<Timing_Operation_Begin_Month,0,Expenses!AL25))","v":8619.8125},{"$f":"IF(Expenses!$D$20=\"Off\",FW155*(1+$D$142)^(FW$96-1),IF(AM3<Timing_Operation_Begin_Month,0,Expenses!AM25))","v":8619.8125},{"$f":"IF(Expenses!$D$20=\"Off\",FX155*(1+$D$142)^(FX$96-1),IF(AN3<Timing_Operation_Begin_Month,0,Expenses!AN25))","v":8619.8125},{"$f":"IF(Expenses!$D$20=\"Off\",FY155*(1+$D$142)^(FY$96-1),IF(AO3<Timing_Operation_Begin_Month,0,Expenses!AO25))","v":8619.8125},{"$f":"IF(Expenses!$D$20=\"Off\",FZ155*(1+$D$142)^(FZ$96-1),IF(AP3<Timing_Operation_Begin_Month,0,Expenses!AP25))","v":8619.8125},{"$f":"IF(Expenses!$D$20=\"Off\",GA155*(1+$D$142)^(GA$96-1),IF(AQ3<Timing_Operation_Begin_Month,0,Expenses!AQ25))","v":8619.8125},{"$f":"IF(Expenses!$D$20=\"Off\",GB155*(1+$D$142)^(GB$96-1),IF(AR3<Timing_Operation_Begin_Month,0,Expenses!AR25))","v":8619.8125},{"$f":"IF(Expenses!$D$20=\"Off\",GC155*(1+$D$142)^(GC$96-1),IF(AS3<Timing_Operation_Begin_Month,0,Expenses!AS25))","v":8619.8125},{"$f":"IF(Expenses!$D$20=\"Off\",GD155*(1+$D$142)^(GD$96-1),IF(AT3<Timing_Operation_Begin_Month,0,Expenses!AT25))","v":8619.8125},{"$f":"IF(Expenses!$D$20=\"Off\",GE155*(1+$D$142)^(GE$96-1),IF(AU3<Timing_Operation_Begin_Month,0,Expenses!AU25))","v":12929.71875},{"$f":"IF(Expenses!$D$20=\"Off\",GF155*(1+$D$142)^(GF$96-1),IF(AV3<Timing_Operation_Begin_Month,0,Expenses!AV25))","v":12929.71875},{"$f":"IF(Expenses!$D$20=\"Off\",GG155*(1+$D$142)^(GG$96-1),IF(AW3<Timing_Operation_Begin_Month,0,Expenses!AW25))","v":13317.610312500001},{"$f":"IF(Expenses!$D$20=\"Off\",GH155*(1+$D$142)^(GH$96-1),IF(AX3<Timing_Operation_Begin_Month,0,Expenses!AX25))","v":13317.610312500001},{"$f":"IF(Expenses!$D$20=\"Off\",GI155*(1+$D$142)^(GI$96-1),IF(AY3<Timing_Operation_Begin_Month,0,Expenses!AY25))","v":13317.610312500001},{"$f":"IF(Expenses!$D$20=\"Off\",GJ155*(1+$D$142)^(GJ$96-1),IF(AZ3<Timing_Operation_Begin_Month,0,Expenses!AZ25))","v":13317.610312500001},{"$f":"IF(Expenses!$D$20=\"Off\",GK155*(1+$D$142)^(GK$96-1),IF(BA3<Timing_Operation_Begin_Month,0,Expenses!BA25))","v":13317.610312500001},{"$f":"IF(Expenses!$D$20=\"Off\",GL155*(1+$D$142)^(GL$96-1),IF(BB3<Timing_Operation_Begin_Month,0,Expenses!BB25))","v":13317.610312500001},{"$f":"IF(Expenses!$D$20=\"Off\",GM155*(1+$D$142)^(GM$96-1),IF(BC3<Timing_Operation_Begin_Month,0,Expenses!BC25))","v":13317.610312500001},{"$f":"IF(Expenses!$D$20=\"Off\",GN155*(1+$D$142)^(GN$96-1),IF(BD3<Timing_Operation_Begin_Month,0,Expenses!BD25))","v":13317.610312500001},{"$f":"IF(Expenses!$D$20=\"Off\",GO155*(1+$D$142)^(GO$96-1),IF(BE3<Timing_Operation_Begin_Month,0,Expenses!BE25))","v":13317.610312500001},{"$f":"IF(Expenses!$D$20=\"Off\",GP155*(1+$D$142)^(GP$96-1),IF(BF3<Timing_Operation_Begin_Month,0,Expenses!BF25))","v":13317.610312500001},{"$f":"IF(Expenses!$D$20=\"Off\",GQ155*(1+$D$142)^(GQ$96-1),IF(BG3<Timing_Operation_Begin_Month,0,Expenses!BG25))","v":17756.813750000001},{"$f":"IF(Expenses!$D$20=\"Off\",GR155*(1+$D$142)^(GR$96-1),IF(BH3<Timing_Operation_Begin_Month,0,Expenses!BH25))","v":17756.813750000001},{"$f":"IF(Expenses!$D$20=\"Off\",GS155*(1+$D$142)^(GS$96-1),IF(BI3<Timing_Operation_Begin_Month,0,Expenses!BI25))","v":18289.518162499997},{"$f":"IF(Expenses!$D$20=\"Off\",GT155*(1+$D$142)^(GT$96-1),IF(BJ3<Timing_Operation_Begin_Month,0,Expenses!BJ25))","v":18289.518162499997},{"$f":"IF(Expenses!$D$20=\"Off\",GU155*(1+$D$142)^(GU$96-1),IF(BK3<Timing_Operation_Begin_Month,0,Expenses!BK25))","v":18289.518162499997},{"$f":"IF(Expenses!$D$20=\"Off\",GV155*(1+$D$142)^(GV$96-1),IF(BL3<Timing_Operation_Begin_Month,0,Expenses!BL25))","v":18289.518162499997},{"$f":"IF(Expenses!$D$20=\"Off\",GW155*(1+$D$142)^(GW$96-1),IF(BM3<Timing_Operation_Begin_Month,0,Expenses!BM25))","v":18289.518162499997},{"$f":"IF(Expenses!$D$20=\"Off\",GX155*(1+$D$142)^(GX$96-1),IF(BN3<Timing_Operation_Begin_Month,0,Expenses!BN25))","v":18289.518162499997},{"$f":"IF(Expenses!$D$20=\"Off\",GY155*(1+$D$142)^(GY$96-1),IF(BO3<Timing_Operation_Begin_Month,0,Expenses!BO25))","v":18289.518162499997},{"$f":"IF(Expenses!$D$20=\"Off\",GZ155*(1+$D$142)^(GZ$96-1),IF(BP3<Timing_Operation_Begin_Month,0,Expenses!BP25))","v":18289.518162499997},{"$f":"IF(Expenses!$D$20=\"Off\",HA155*(1+$D$142)^(HA$96-1),IF(BQ3<Timing_Operation_Begin_Month,0,Expenses!BQ25))","v":18289.518162499997},{"$f":"IF(Expenses!$D$20=\"Off\",HB155*(1+$D$142)^(HB$96-1),IF(BR3<Timing_Operation_Begin_Month,0,Expenses!BR25))","v":18289.518162499997},{"$f":"IF(Expenses!$D$20=\"Off\",HC155*(1+$D$142)^(HC$96-1),IF(BS3<Timing_Operation_Begin_Month,0,Expenses!BS25))","v":18289.518162499997},{"$f":"IF(Expenses!$D$20=\"Off\",HD155*(1+$D$142)^(HD$96-1),IF(BT3<Timing_Operation_Begin_Month,0,Expenses!BT25))","v":18289.518162499997},{"$f":"IF(Expenses!$D$20=\"Off\",HE155*(1+$D$142)^(HE$96-1),IF(BU3<Timing_Operation_Begin_Month,0,Expenses!BU25))","v":18838.203707374996},{"$f":"IF(Expenses!$D$20=\"Off\",HF155*(1+$D$142)^(HF$96-1),IF(BV3<Timing_Operation_Begin_Month,0,Expenses!BV25))","v":18838.203707374996},{"$f":"IF(Expenses!$D$20=\"Off\",HG155*(1+$D$142)^(HG$96-1),IF(BW3<Timing_Operation_Begin_Month,0,Expenses!BW25))","v":18838.203707374996},{"$f":"IF(Expenses!$D$20=\"Off\",HH155*(1+$D$142)^(HH$96-1),IF(BX3<Timing_Operation_Begin_Month,0,Expenses!BX25))","v":18838.203707374996},{"$f":"IF(Expenses!$D$20=\"Off\",HI155*(1+$D$142)^(HI$96-1),IF(BY3<Timing_Operation_Begin_Month,0,Expenses!BY25))","v":18838.203707374996},{"$f":"IF(Expenses!$D$20=\"Off\",HJ155*(1+$D$142)^(HJ$96-1),IF(BZ3<Timing_Operation_Begin_Month,0,Expenses!BZ25))","v":18838.203707374996},{"$f":"IF(Expenses!$D$20=\"Off\",HK155*(1+$D$142)^(HK$96-1),IF(CA3<Timing_Operation_Begin_Month,0,Expenses!CA25))","v":18838.203707374996},{"$f":"IF(Expenses!$D$20=\"Off\",HL155*(1+$D$142)^(HL$96-1),IF(CB3<Timing_Operation_Begin_Month,0,Expenses!CB25))","v":18838.203707374996},{"$f":"IF(Expenses!$D$20=\"Off\",HM155*(1+$D$142)^(HM$96-1),IF(CC3<Timing_Operation_Begin_Month,0,Expenses!CC25))","v":18838.203707374996},{"$f":"IF(Expenses!$D$20=\"Off\",HN155*(1+$D$142)^(HN$96-1),IF(CD3<Timing_Operation_Begin_Month,0,Expenses!CD25))","v":18838.203707374996},{"$f":"IF(Expenses!$D$20=\"Off\",HO155*(1+$D$142)^(HO$96-1),IF(CE3<Timing_Operation_Begin_Month,0,Expenses!CE25))","v":18838.203707374996},{"$f":"IF(Expenses!$D$20=\"Off\",HP155*(1+$D$142)^(HP$96-1),IF(CF3<Timing_Operation_Begin_Month,0,Expenses!CF25))","v":18838.203707374996},{"$f":"IF(Expenses!$D$20=\"Off\",HQ155*(1+$D$142)^(HQ$96-1),IF(CG3<Timing_Operation_Begin_Month,0,Expenses!CG25))","v":19403.349818596249},{"$f":"IF(Expenses!$D$20=\"Off\",HR155*(1+$D$142)^(HR$96-1),IF(CH3<Timing_Operation_Begin_Month,0,Expenses!CH25))","v":19403.349818596249},{"$f":"IF(Expenses!$D$20=\"Off\",HS155*(1+$D$142)^(HS$96-1),IF(CI3<Timing_Operation_Begin_Month,0,Expenses!CI25))","v":19403.349818596249},{"$f":"IF(Expenses!$D$20=\"Off\",HT155*(1+$D$142)^(HT$96-1),IF(CJ3<Timing_Operation_Begin_Month,0,Expenses!CJ25))","v":19403.349818596249},{"$f":"IF(Expenses!$D$20=\"Off\",HU155*(1+$D$142)^(HU$96-1),IF(CK3<Timing_Operation_Begin_Month,0,Expenses!CK25))","v":19403.349818596249},{"$f":"IF(Expenses!$D$20=\"Off\",HV155*(1+$D$142)^(HV$96-1),IF(CL3<Timing_Operation_Begin_Month,0,Expenses!CL25))","v":19403.349818596249},{"$f":"IF(Expenses!$D$20=\"Off\",HW155*(1+$D$142)^(HW$96-1),IF(CM3<Timing_Operation_Begin_Month,0,Expenses!CM25))","v":19403.349818596249},{"$f":"IF(Expenses!$D$20=\"Off\",HX155*(1+$D$142)^(HX$96-1),IF(CN3<Timing_Operation_Begin_Month,0,Expenses!CN25))","v":19403.349818596249},{"$f":"IF(Expenses!$D$20=\"Off\",HY155*(1+$D$142)^(HY$96-1),IF(CO3<Timing_Operation_Begin_Month,0,Expenses!CO25))","v":19403.349818596249},{"$f":"IF(Expenses!$D$20=\"Off\",HZ155*(1+$D$142)^(HZ$96-1),IF(CP3<Timing_Operation_Begin_Month,0,Expenses!CP25))","v":19403.349818596249},{"$f":"IF(Expenses!$D$20=\"Off\",IA155*(1+$D$142)^(IA$96-1),IF(CQ3<Timing_Operation_Begin_Month,0,Expenses!CQ25))","v":19403.349818596249},{"$f":"IF(Expenses!$D$20=\"Off\",IB155*(1+$D$142)^(IB$96-1),IF(CR3<Timing_Operation_Begin_Month,0,Expenses!CR25))","v":19403.349818596249},{"$f":"IF(Expenses!$D$20=\"Off\",IC155*(1+$D$142)^(IC$96-1),IF(CS3<Timing_Operation_Begin_Month,0,Expenses!CS25))","v":19985.450313154139},{"$f":"IF(Expenses!$D$20=\"Off\",ID155*(1+$D$142)^(ID$96-1),IF(CT3<Timing_Operation_Begin_Month,0,Expenses!CT25))","v":19985.450313154139},{"$f":"IF(Expenses!$D$20=\"Off\",IE155*(1+$D$142)^(IE$96-1),IF(CU3<Timing_Operation_Begin_Month,0,Expenses!CU25))","v":19985.450313154139},{"$f":"IF(Expenses!$D$20=\"Off\",IF155*(1+$D$142)^(IF$96-1),IF(CV3<Timing_Operation_Begin_Month,0,Expenses!CV25))","v":19985.450313154139},{"$f":"IF(Expenses!$D$20=\"Off\",IG155*(1+$D$142)^(IG$96-1),IF(CW3<Timing_Operation_Begin_Month,0,Expenses!CW25))","v":19985.450313154139},{"$f":"IF(Expenses!$D$20=\"Off\",IH155*(1+$D$142)^(IH$96-1),IF(CX3<Timing_Operation_Begin_Month,0,Expenses!CX25))","v":19985.450313154139},{"$f":"IF(Expenses!$D$20=\"Off\",II155*(1+$D$142)^(II$96-1),IF(CY3<Timing_Operation_Begin_Month,0,Expenses!CY25))","v":19985.450313154139},{"$f":"IF(Expenses!$D$20=\"Off\",IJ155*(1+$D$142)^(IJ$96-1),IF(CZ3<Timing_Operation_Begin_Month,0,Expenses!CZ25))","v":19985.450313154139},{"$f":"IF(Expenses!$D$20=\"Off\",IK155*(1+$D$142)^(IK$96-1),IF(DA3<Timing_Operation_Begin_Month,0,Expenses!DA25))","v":19985.450313154139},{"$f":"IF(Expenses!$D$20=\"Off\",IL155*(1+$D$142)^(IL$96-1),IF(DB3<Timing_Operation_Begin_Month,0,Expenses!DB25))","v":19985.450313154139},{"$f":"IF(Expenses!$D$20=\"Off\",IM155*(1+$D$142)^(IM$96-1),IF(DC3<Timing_Operation_Begin_Month,0,Expenses!DC25))","v":19985.450313154139},{"$f":"IF(Expenses!$D$20=\"Off\",IN155*(1+$D$142)^(IN$96-1),IF(DD3<Timing_Operation_Begin_Month,0,Expenses!DD25))","v":19985.450313154139},{"$f":"IF(Expenses!$D$20=\"Off\",IO155*(1+$D$142)^(IO$96-1),IF(DE3<Timing_Operation_Begin_Month,0,Expenses!DE25))","v":20585.013822548757},{"$f":"IF(Expenses!$D$20=\"Off\",IP155*(1+$D$142)^(IP$96-1),IF(DF3<Timing_Operation_Begin_Month,0,Expenses!DF25))","v":20585.013822548757},{"$f":"IF(Expenses!$D$20=\"Off\",IQ155*(1+$D$142)^(IQ$96-1),IF(DG3<Timing_Operation_Begin_Month,0,Expenses!DG25))","v":20585.013822548757},{"$f":"IF(Expenses!$D$20=\"Off\",IR155*(1+$D$142)^(IR$96-1),IF(DH3<Timing_Operation_Begin_Month,0,Expenses!DH25))","v":20585.013822548757},{"$f":"IF(Expenses!$D$20=\"Off\",IS155*(1+$D$142)^(IS$96-1),IF(DI3<Timing_Operation_Begin_Month,0,Expenses!DI25))","v":20585.013822548757},{"$f":"IF(Expenses!$D$20=\"Off\",IT155*(1+$D$142)^(IT$96-1),IF(DJ3<Timing_Operation_Begin_Month,0,Expenses!DJ25))","v":20585.013822548757},{"$f":"IF(Expenses!$D$20=\"Off\",IU155*(1+$D$142)^(IU$96-1),IF(DK3<Timing_Operation_Begin_Month,0,Expenses!DK25))","v":20585.013822548757},{"$f":"IF(Expenses!$D$20=\"Off\",IV155*(1+$D$142)^(IV$96-1),IF(DL3<Timing_Operation_Begin_Month,0,Expenses!DL25))","v":20585.013822548757},{"$f":"IF(Expenses!$D$20=\"Off\",IW155*(1+$D$142)^(IW$96-1),IF(DM3<Timing_Operation_Begin_Month,0,Expenses!DM25))","v":20585.013822548757},{"$f":"IF(Expenses!$D$20=\"Off\",IX155*(1+$D$142)^(IX$96-1),IF(DN3<Timing_Operation_Begin_Month,0,Expenses!DN25))","v":20585.013822548757},{"$f":"IF(Expenses!$D$20=\"Off\",IY155*(1+$D$142)^(IY$96-1),IF(DO3<Timing_Operation_Begin_Month,0,Expenses!DO25))","v":20585.013822548757},{"$f":"IF(Expenses!$D$20=\"Off\",IZ155*(1+$D$142)^(IZ$96-1),IF(DP3<Timing_Operation_Begin_Month,0,Expenses!DP25))","v":20585.013822548757},{"$f":"IF(Expenses!$D$20=\"Off\",JA155*(1+$D$142)^(JA$96-1),IF(DQ3<Timing_Operation_Begin_Month,0,Expenses!DQ25))","v":21202.564237225222},{"$f":"IF(Expenses!$D$20=\"Off\",JB155*(1+$D$142)^(JB$96-1),IF(DR3<Timing_Operation_Begin_Month,0,Expenses!DR25))","v":21202.564237225222},{"$f":"IF(Expenses!$D$20=\"Off\",JC155*(1+$D$142)^(JC$96-1),IF(DS3<Timing_Operation_Begin_Month,0,Expenses!DS25))","v":21202.564237225222},{"$f":"IF(Expenses!$D$20=\"Off\",JD155*(1+$D$142)^(JD$96-1),IF(DT3<Timing_Operation_Begin_Month,0,Expenses!DT25))","v":21202.564237225222},{"$f":"IF(Expenses!$D$20=\"Off\",JE155*(1+$D$142)^(JE$96-1),IF(DU3<Timing_Operation_Begin_Month,0,Expenses!DU25))","v":21202.564237225222},{"$f":"IF(Expenses!$D$20=\"Off\",JF155*(1+$D$142)^(JF$96-1),IF(DV3<Timing_Operation_Begin_Month,0,Expenses!DV25))","v":21202.564237225222},{"$f":"IF(Expenses!$D$20=\"Off\",JG155*(1+$D$142)^(JG$96-1),IF(DW3<Timing_Operation_Begin_Month,0,Expenses!DW25))","v":21202.564237225222},{"$f":"IF(Expenses!$D$20=\"Off\",JH155*(1+$D$142)^(JH$96-1),IF(DX3<Timing_Operation_Begin_Month,0,Expenses!DX25))","v":21202.564237225222},{"$f":"IF(Expenses!$D$20=\"Off\",JI155*(1+$D$142)^(JI$96-1),IF(DY3<Timing_Operation_Begin_Month,0,Expenses!DY25))","v":21202.564237225222},{"$f":"IF(Expenses!$D$20=\"Off\",JJ155*(1+$D$142)^(JJ$96-1),IF(DZ3<Timing_Operation_Begin_Month,0,Expenses!DZ25))","v":21202.564237225222},{"$f":"IF(Expenses!$D$20=\"Off\",JK155*(1+$D$142)^(JK$96-1),IF(EA3<Timing_Operation_Begin_Month,0,Expenses!EA25))","v":21202.564237225222},{"$f":"IF(Expenses!$D$20=\"Off\",JL155*(1+$D$142)^(JL$96-1),IF(EB3<Timing_Operation_Begin_Month,0,Expenses!EB25))","v":21202.564237225222},{"$f":"IF(Expenses!$D$20=\"Off\",JM155*(1+$D$142)^(JM$96-1),IF(EC3<Timing_Operation_Begin_Month,0,Expenses!EC25))","v":21838.641164341978},{"$f":"IF(Expenses!$D$20=\"Off\",JN155*(1+$D$142)^(JN$96-1),IF(ED3<Timing_Operation_Begin_Month,0,Expenses!ED25))","v":21838.641164341978},{"$f":"IF(Expenses!$D$20=\"Off\",JO155*(1+$D$142)^(JO$96-1),IF(EE3<Timing_Operation_Begin_Month,0,Expenses!EE25))","v":21838.641164341978},{"$f":"IF(Expenses!$D$20=\"Off\",JP155*(1+$D$142)^(JP$96-1),IF(EF3<Timing_Operation_Begin_Month,0,Expenses!EF25))","v":21838.641164341978},{"$f":"IF(Expenses!$D$20=\"Off\",JQ155*(1+$D$142)^(JQ$96-1),IF(EG3<Timing_Operation_Begin_Month,0,Expenses!EG25))","v":21838.641164341978},{"$f":"IF(Expenses!$D$20=\"Off\",JR155*(1+$D$142)^(JR$96-1),IF(EH3<Timing_Operation_Begin_Month,0,Expenses!EH25))","v":21838.641164341978},{"$f":"IF(Expenses!$D$20=\"Off\",JS155*(1+$D$142)^(JS$96-1),IF(EI3<Timing_Operation_Begin_Month,0,Expenses!EI25))","v":21838.641164341978},{"$f":"IF(Expenses!$D$20=\"Off\",JT155*(1+$D$142)^(JT$96-1),IF(EJ3<Timing_Operation_Begin_Month,0,Expenses!EJ25))","v":21838.641164341978},{"$f":"IF(Expenses!$D$20=\"Off\",JU155*(1+$D$142)^(JU$96-1),IF(EK3<Timing_Operation_Begin_Month,0,Expenses!EK25))","v":21838.641164341978},{"$f":"IF(Expenses!$D$20=\"Off\",JV155*(1+$D$142)^(JV$96-1),IF(EL3<Timing_Operation_Begin_Month,0,Expenses!EL25))","v":21838.641164341978},{"$f":"IF(Expenses!$D$20=\"Off\",JW155*(1+$D$142)^(JW$96-1),IF(EM3<Timing_Operation_Begin_Month,0,Expenses!EM25))","v":21838.641164341978},{"$f":"IF(Expenses!$D$20=\"Off\",JX155*(1+$D$142)^(JX$96-1),IF(EN3<Timing_Operation_Begin_Month,0,Expenses!EN25))","v":21838.641164341978},null,null,null,null,{"$f":"I142","v":0.5},{"$f":"I143","v":0.75},{"$f":"I144","v":1},"Per Schedule",{"$f":"+IF(EW$3<Timing_Operation_Begin_Month,0,$I155/12*INDEX($ES$155:$EU$155,1,MATCH(EW145,$ES$154:$EU$154)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8125,8125,8125,8125,8125,8125,8125,8125,8125,8125,{"$f":"+IF(GC$3<Timing_Operation_Begin_Month,0,$I155/12*INDEX($ES$155:$EU$155,1,MATCH(GC145,$ES$154:$EU$154)))","v":8125},8125,12187.5,12187.5,12187.5,12187.5,12187.5,12187.5,12187.5,12187.5,12187.5,12187.5,12187.5,12187.5,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,{"$f":"+IF(HI$3<Timing_Operation_Begin_Month,0,$I155/12*INDEX($ES$155:$EU$155,1,MATCH(HI145,$ES$154:$EU$154)))","v":16250},16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,{"$f":"+IF(IO$3<Timing_Operation_Begin_Month,0,$I155/12*INDEX($ES$155:$EU$155,1,MATCH(IO145,$ES$154:$EU$154)))","v":16250},16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250,16250]
[null,"TOTAL OPERATING EXPENSES",null,null,null,null,0.26109720447657125,{"$f":"I156/Units","v":10650.642017307691},{"$f":"SUM(I146:I155)","v":553833.38489999995},null,"Operating Expenses",null,{"$f":"SUM(M146:M155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32002.419042162117,34190.547444333803,37406.800477909012,39660.572732145854,40253.054705905102,40253.054705905102,40253.054705905102,40253.054705905102,40373.628696241802,40373.628696241802,{"$f":"SUM(AS146:AS155)","v":40373.628696241802},40373.628696241802,44683.534946241802,44683.534946241802,46020.423774918963,46020.423774918963,46020.423774918963,46020.423774918963,46020.423774918963,46020.423774918963,46024.040994629067,46024.040994629067,46024.040994629067,46024.040994629067,50463.244432129068,50463.244432129068,51973.416028791529,51973.416028791529,51973.416028791529,51973.416028791529,51973.416028791529,51973.416028791529,51977.141765092929,51977.141765092929,51977.141765092929,51977.141765092929,51977.141765092929,51977.141765092929,53532.618509655265,53532.618509655265,53532.618509655265,53532.618509655265,{"$f":"SUM(BY146:BY155)","v":53532.618509655265},53532.618509655265,53536.456018045712,53536.456018045712,53536.456018045712,53536.456018045712,53536.456018045712,53536.456018045712,55138.59706494493,55138.59706494493,55138.59706494493,55138.59706494493,55138.59706494493,55138.59706494493,55142.5496985871,55142.5496985871,55142.5496985871,55142.5496985871,55142.5496985871,55142.5496985871,56792.75497689328,56792.75497689328,56792.75497689328,56792.75497689328,56792.75497689328,56792.75497689328,56796.826189544707,56796.826189544707,56796.826189544707,56796.826189544707,56796.826189544707,56796.826189544707,{"$f":"SUM(DE146:DE155)","v":58496.537626200065},58496.537626200065,58496.537626200065,58496.537626200065,58496.537626200065,58496.537626200065,58500.730975231039,58500.730975231039,58500.730975231039,58500.730975231039,58500.730975231039,58500.730975231039,60251.433754986079,60251.433754986079,60251.433754986079,60251.433754986079,60251.433754986079,60251.433754986079,60255.752904487978,60255.752904487978,60255.752904487978,60255.752904487978,60255.752904487978,60255.752904487978,62058.976767635657,62058.976767635657,62058.976767635657,62058.976767635657,62058.976767635657,62058.976767635657,62063.425491622613,62063.425491622613,{"$f":"SUM(EK146:EK155)","v":62063.425491622613},62063.425491622613,62063.425491622613,62063.425491622613,null,null,null,null,null,null,null,null,{"$f":"SUM(EW146:EW155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26841.090000000004,26841.090000000004,26841.090000000004,26841.090000000004,26841.090000000004,26841.090000000004,26841.090000000004,26841.090000000004,26841.090000000004,26841.090000000004,{"$f":"SUM(GC146:GC155)","v":26841.090000000004},26841.090000000004,30903.590000000004,30903.590000000004,30903.590000000004,30903.590000000004,30903.590000000004,30903.590000000004,30903.590000000004,30903.590000000004,30903.590000000004,30903.590000000004,30903.590000000004,30903.590000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,{"$f":"SUM(HI146:HI155)","v":34966.090000000004},34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,{"$f":"SUM(IO146:IO155)","v":34966.090000000004},34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,34966.090000000004,{"$f":"SUM(JU146:JU155)","v":34966.090000000004},34966.090000000004,34966.090000000004,34966.090000000004]
[]
[null,"NET OPERATING INCOME",null,null,null,null,null,null,{"$f":"+I139-I156","v":1567343.6151000001},null,"Net Operating Income",null,{"$f":"+M139-M156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32397.297524504538,64298.948721691821,97041.998591783282,129900.69932488621,144256.02507826156,144256.02507826156,144256.02507826156,144256.02507826156,148154.58442125822,148154.58442125822,{"$f":"+AS139-AS156","v":148154.58442125822},148154.58442125822,143844.67817125822,143844.67817125822,148043.06173610606,148043.06173610606,148043.06173610606,148043.06173610606,148043.06173610606,148043.06173610606,148160.018516396,148160.018516396,148160.018516396,148160.018516396,143720.815078896,143720.815078896,147911.97404756426,147911.97404756426,147911.97404756426,147911.97404756426,147911.97404756426,147911.97404756426,148032.43953126282,148032.43953126282,148032.43953126282,148032.43953126282,148032.43953126282,148032.43953126282,152349.33326899118,152349.33326899118,152349.33326899118,152349.33326899118,{"$f":"+BY139-BY156","v":152349.33326899118},152349.33326899118,152473.41271720073,152473.41271720073,152473.41271720073,152473.41271720073,152473.41271720073,152473.41271720073,156919.81326706096,156919.81326706096,156919.81326706096,156919.81326706096,156919.81326706096,156919.81326706096,157047.61509871681,157047.61509871681,157047.61509871681,157047.61509871681,157047.61509871681,157047.61509871681,161627.40766507277,161627.40766507277,161627.40766507277,161627.40766507277,161627.40766507277,161627.40766507277,161759.0435516783,161759.0435516783,161759.0435516783,161759.0435516783,161759.0435516783,161759.0435516783,{"$f":"+DE139-DE156","v":166476.22989502497},166476.22989502497,166476.22989502497,166476.22989502497,166476.22989502497,166476.22989502497,166611.81485822861,166611.81485822861,166611.81485822861,166611.81485822861,166611.81485822861,166611.81485822861,171470.51679187565,171470.51679187565,171470.51679187565,171470.51679187565,171470.51679187565,171470.51679187565,171610.16930397545,171610.16930397545,171610.16930397545,171610.16930397545,171610.16930397545,171610.16930397545,176614.63229563198,176614.63229563198,176614.63229563198,176614.63229563198,176614.63229563198,176614.63229563198,176758.47438309473,176758.47438309473,176758.47438309473,176758.47438309473,176758.47438309473,176758.47438309473]
[]
[null,"CAPITAL EXPENDITURES",null,null,"% FIXED",null,"% OF EGR","UNIT/YR","AMOUNT/YR"]
[null,{"$f":"IF(E143=\"Below NOI\",\"Capital Reserves\",\"Misc. Reserves\")","v":"Capital Reserves"},null,null,1,null,{"$f":"I161/$I$139","v":4.9029383215073519E-3},{"$f":"Expenses!D23","v":200},{"$f":"+H161*Units","v":10400},null,null,null,{"$f":"$I161/12*M$93*(1+$D$142)^(EW$141-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,357.06666666666672,528.73333333333335,721.41199999999981,898.22866666666664,919.4466666666666,919.4466666666666,919.4466666666666,919.4466666666666,919.4466666666666,919.4466666666666,{"$f":"$I161/12*AS$93*(1+$D$142)^(GC$141-1)","v":919.4466666666666},919.4466666666666,919.4466666666666,919.4466666666666,947.03006666666658,947.03006666666658,947.03006666666658,947.03006666666658,947.03006666666658,947.03006666666658,947.03006666666658,947.03006666666658,947.03006666666658,947.03006666666658,947.03006666666658,947.03006666666658,975.44096866666655,975.44096866666655,975.44096866666655,975.44096866666655,975.44096866666655,975.44096866666655,975.44096866666655,975.44096866666655,975.44096866666655,975.44096866666655,975.44096866666655,975.44096866666655,1004.7041977266665,1004.7041977266665,1004.7041977266665,1004.7041977266665,{"$f":"$I161/12*BY$93*(1+$D$142)^(HI$141-1)","v":1004.7041977266665},1004.7041977266665,1004.7041977266665,1004.7041977266665,1004.7041977266665,1004.7041977266665,1004.7041977266665,1004.7041977266665,1034.8453236584664,1034.8453236584664,1034.8453236584664,1034.8453236584664,1034.8453236584664,1034.8453236584664,1034.8453236584664,1034.8453236584664,1034.8453236584664,1034.8453236584664,1034.8453236584664,1034.8453236584664,1065.8906833682206,1065.8906833682206,1065.8906833682206,1065.8906833682206,1065.8906833682206,1065.8906833682206,1065.8906833682206,1065.8906833682206,1065.8906833682206,1065.8906833682206,1065.8906833682206,1065.8906833682206,{"$f":"$I161/12*DE$93*(1+$D$142)^(IO$141-1)","v":1097.867403869267},1097.867403869267,1097.867403869267,1097.867403869267,1097.867403869267,1097.867403869267,1097.867403869267,1097.867403869267,1097.867403869267,1097.867403869267,1097.867403869267,1097.867403869267,1130.8034259853453,1130.8034259853453,1130.8034259853453,1130.8034259853453,1130.8034259853453,1130.8034259853453,1130.8034259853453,1130.8034259853453,1130.8034259853453,1130.8034259853453,1130.8034259853453,1130.8034259853453,1164.7275287649054,1164.7275287649054,1164.7275287649054,1164.7275287649054,1164.7275287649054,1164.7275287649054,1164.7275287649054,1164.7275287649054,{"$f":"$I161/12*EK$93*(1+$D$142)^(JU$141-1)","v":1164.7275287649054},1164.7275287649054,1164.7275287649054,1164.7275287649054]
[null,{"$f":"Expenses!B25&\" (Operations)\"","v":"Ground Rent (Operations)"},null,null,1,"Straight-Line",{"$f":"I162/$I$139","v":0.11785909426700365},{"$f":"I162/Units","v":4807.6923076923076},{"$f":"IF(Expenses!D25=\"On\",'Ground Lease'!D5,0)","v":250000},null,null,null,{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!M3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!M3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!N3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!N3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!O3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!O3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!P3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!P3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!Q3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!Q3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!R3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!R3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!S3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!S3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!T3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!T3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!U3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!U3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!V3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!V3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!W3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!W3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!X3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!X3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!Y3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!Y3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!Z3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!Z3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AA3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AA3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AB3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AB3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AC3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AC3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AD3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AD3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AE3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AE3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AF3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AF3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AG3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AG3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AH3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AH3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":0},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AI3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AI3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21354.166666666664},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AJ3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AJ3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21354.166666666664},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AK3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AK3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21354.166666666664},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AL3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AL3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21354.166666666664},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AM3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AM3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21354.166666666664},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AN3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AN3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21354.166666666664},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AO3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AO3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21888.020833333328},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AP3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AP3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21888.020833333328},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AQ3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AQ3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21888.020833333328},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AR3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AR3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21888.020833333328},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AS3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AS3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21888.020833333328},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AT3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AT3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21888.020833333328},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AU3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AU3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21888.020833333328},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AV3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AV3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21888.020833333328},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AW3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AW3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21888.020833333328},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AX3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AX3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21888.020833333328},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AY3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AY3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21888.020833333328},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!AZ3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!AZ3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":21888.020833333328},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BA3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BA3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22435.221354166661},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BB3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BB3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22435.221354166661},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BC3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BC3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22435.221354166661},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BD3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BD3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22435.221354166661},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BE3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BE3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22435.221354166661},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BF3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BF3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22435.221354166661},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BG3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BG3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22435.221354166661},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BH3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BH3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22435.221354166661},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BI3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BI3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22435.221354166661},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BJ3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BJ3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22435.221354166661},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BK3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BK3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22435.221354166661},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BL3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BL3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22435.221354166661},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BM3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BM3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22996.101888020828},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BN3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BN3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22996.101888020828},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BO3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BO3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22996.101888020828},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BP3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BP3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22996.101888020828},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BQ3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BQ3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22996.101888020828},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BR3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BR3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22996.101888020828},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BS3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BS3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22996.101888020828},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BT3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BT3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22996.101888020828},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BU3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BU3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22996.101888020828},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BV3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BV3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22996.101888020828},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BW3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BW3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22996.101888020828},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BX3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BX3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":22996.101888020828},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BY3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BY3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":23571.004435221348},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!BZ3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!BZ3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":23571.004435221348},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CA3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CA3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":23571.004435221348},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CB3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CB3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":23571.004435221348},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CC3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CC3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":23571.004435221348},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CD3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CD3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":23571.004435221348},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CE3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CE3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":23571.004435221348},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CF3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CF3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":23571.004435221348},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CG3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CG3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":23571.004435221348},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CH3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CH3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":23571.004435221348},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CI3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CI3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":23571.004435221348},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CJ3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CJ3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":23571.004435221348},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CK3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CK3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24160.279546101883},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CL3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CL3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24160.279546101883},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CM3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CM3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24160.279546101883},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CN3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CN3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24160.279546101883},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CO3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CO3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24160.279546101883},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CP3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CP3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24160.279546101883},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CQ3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CQ3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24160.279546101883},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CR3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CR3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24160.279546101883},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CS3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CS3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24160.279546101883},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CT3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CT3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24160.279546101883},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CU3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CU3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24160.279546101883},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CV3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CV3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24160.279546101883},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CW3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CW3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24764.286534754428},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CX3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CX3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24764.286534754428},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CY3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CY3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24764.286534754428},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!CZ3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!CZ3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24764.286534754428},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DA3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DA3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24764.286534754428},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DB3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DB3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24764.286534754428},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DC3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DC3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24764.286534754428},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DD3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DD3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24764.286534754428},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DE3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DE3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24764.286534754428},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DF3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DF3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24764.286534754428},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DG3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DG3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24764.286534754428},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DH3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DH3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":24764.286534754428},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DI3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DI3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":25383.393698123287},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DJ3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DJ3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":25383.393698123287},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DK3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DK3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":25383.393698123287},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DL3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DL3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":25383.393698123287},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DM3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DM3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":25383.393698123287},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DN3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DN3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":25383.393698123287},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DO3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DO3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":25383.393698123287},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DP3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DP3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":25383.393698123287},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DQ3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DQ3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":25383.393698123287},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DR3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DR3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":25383.393698123287},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DS3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DS3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":25383.393698123287},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DT3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DT3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":25383.393698123287},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DU3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DU3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26017.978540576369},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DV3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DV3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26017.978540576369},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DW3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DW3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26017.978540576369},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DX3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DX3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26017.978540576369},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DY3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DY3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26017.978540576369},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!DZ3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!DZ3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26017.978540576369},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!EA3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!EA3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26017.978540576369},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!EB3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!EB3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26017.978540576369},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!EC3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!EC3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26017.978540576369},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!ED3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!ED3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26017.978540576369},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!EE3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!EE3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26017.978540576369},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!EF3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!EF3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26017.978540576369},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!EG3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!EG3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26668.428004090776},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!EH3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!EH3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26668.428004090776},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!EI3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!EI3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26668.428004090776},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!EJ3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!EJ3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26668.428004090776},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!EK3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!EK3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26668.428004090776},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!EL3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!EL3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26668.428004090776},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!EM3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!EM3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26668.428004090776},{"$f":"IF(AND(Expenses!$D$25=\"On\",Underwriting!EN3>=Timing_Operation_Begin_Month),INDEX('Ground Lease'!$L$6:$EM$6,MATCH(Underwriting!EN3,'Ground Lease'!$L$3:$EM$3,0)),0)","v":26668.428004090776}]
[null,"Retail Leasing Cost Reserves",null,null,{"$f":"IF(Retail_Income_Include?=1,I163/Units_Retail,0)","v":0},{"$f":"F136","v":"/SF/YR"},{"$f":"I163/$I$139","v":0},{"$f":"I163/Units","v":0},{"$f":"(Retail_Income_Include?=1)*'Retail Income'!$I$43","v":0},null,null,null,{"$f":"$I163/12*M$93*(1+$D$142)^(EW$145-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I163/12*AS$93*(1+$D$142)^(GC$145-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I163/12*BY$93*(1+$D$142)^(HI$145-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I163/12*DE$93*(1+$D$142)^(IO$145-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I163/12*EK$93*(1+$D$142)^(JU$145-1)","v":0},0,0,0]
[null,"TOTAL CAPITAL EXPENDITURES",null,null,null,null,{"$f":"I164/$I$139","v":0.122762032588511},{"$f":"I164/Units","v":5007.6923076923076},{"$f":"SUM(I161:I163)","v":260400},null,"Capital Expenditures",null,{"$f":"SUM(M161:M163)","v":0},{"$f":"SUM(N161:N163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21711.23333333333,21882.899999999998,22075.578666666665,22252.39533333333,22273.613333333331,22273.613333333331,22807.467499999995,22807.467499999995,22807.467499999995,22807.467499999995,22807.467499999995,22807.467499999995,22807.467499999995,22807.467499999995,22835.050899999995,22835.050899999995,22835.050899999995,22835.050899999995,23382.251420833327,23382.251420833327,23382.251420833327,23382.251420833327,23382.251420833327,23382.251420833327,23382.251420833327,23382.251420833327,23410.662322833326,23410.662322833326,23410.662322833326,23410.662322833326,23971.542856687494,23971.542856687494,23971.542856687494,23971.542856687494,23971.542856687494,23971.542856687494,23971.542856687494,23971.542856687494,24000.806085747496,24000.806085747496,24000.806085747496,24000.806085747496,24575.708632948015,{"$f":"SUM(BZ161:BZ163)","v":24575.708632948015},24575.708632948015,24575.708632948015,24575.708632948015,24575.708632948015,24575.708632948015,24575.708632948015,24605.849758879813,24605.849758879813,24605.849758879813,24605.849758879813,25195.124869760351,25195.124869760351,25195.124869760351,25195.124869760351,25195.124869760351,25195.124869760351,25195.124869760351,25195.124869760351,25226.170229470103,25226.170229470103,25226.170229470103,25226.170229470103,25830.177218122648,25830.177218122648,25830.177218122648,25830.177218122648,25830.177218122648,25830.177218122648,25830.177218122648,25830.177218122648,25862.153938623695,25862.153938623695,25862.153938623695,25862.153938623695,26481.261101992553,26481.261101992553,26481.261101992553,26481.261101992553,26481.261101992553,26481.261101992553,26481.261101992553,26481.261101992553,26514.197124108632,26514.197124108632,26514.197124108632,26514.197124108632,27148.781966561713,27148.781966561713,27148.781966561713,27148.781966561713,27148.781966561713,27148.781966561713,27148.781966561713,27148.781966561713,27182.706069341275,27182.706069341275,27182.706069341275,27182.706069341275,27833.155532855682,27833.155532855682,27833.155532855682,27833.155532855682,27833.155532855682,{"$f":"SUM(EL161:EL163)","v":27833.155532855682},{"$f":"SUM(EM161:EM163)","v":27833.155532855682},{"$f":"SUM(EN161:EN163)","v":27833.155532855682}]
[]
[null,"CASH FLOW FROM OPERATIONS",null,null,null,null,null,null,{"$f":"+I158-I164","v":1306943.6151000001},null,"Cash Flow from Operations",null,{"$f":"M158-M164","v":0},{"$f":"N158-N164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10686.064191171208,42416.048721691826,74966.419925116614,107648.30399155288,121982.41174492823,121982.41174492823,121448.55757826156,121448.55757826156,125347.11692125822,125347.11692125822,125347.11692125822,125347.11692125822,121037.21067125822,121037.21067125822,125208.01083610606,125208.01083610606,125208.01083610606,125208.01083610606,124660.81031527273,124660.81031527273,124777.76709556267,124777.76709556267,124777.76709556267,124777.76709556267,120338.56365806267,120338.56365806267,124501.31172473094,124501.31172473094,124501.31172473094,124501.31172473094,123940.43119087677,123940.43119087677,124060.89667457533,124060.89667457533,124060.89667457533,124060.89667457533,124060.89667457533,124060.89667457533,128348.52718324368,128348.52718324368,128348.52718324368,128348.52718324368,127773.62463604315,{"$f":"BZ158-BZ164","v":127773.62463604315},127897.70408425271,127897.70408425271,127897.70408425271,127897.70408425271,127897.70408425271,127897.70408425271,132313.96350818116,132313.96350818116,132313.96350818116,132313.96350818116,131724.6883973006,131724.6883973006,131852.49022895645,131852.49022895645,131852.49022895645,131852.49022895645,131852.49022895645,131852.49022895645,136401.23743560267,136401.23743560267,136401.23743560267,136401.23743560267,135797.23044695013,135797.23044695013,135928.86633355566,135928.86633355566,135928.86633355566,135928.86633355566,135928.86633355566,135928.86633355566,140614.07595640127,140614.07595640127,140614.07595640127,140614.07595640127,139994.9687930324,139994.9687930324,140130.55375623604,140130.55375623604,140130.55375623604,140130.55375623604,140130.55375623604,140130.55375623604,144956.31966776701,144956.31966776701,144956.31966776701,144956.31966776701,144321.73482531394,144321.73482531394,144461.38733741373,144461.38733741373,144461.38733741373,144461.38733741373,144461.38733741373,144461.38733741373,149431.9262262907,149431.9262262907,149431.9262262907,149431.9262262907,148781.47676277629,148781.47676277629,148925.31885023904,148925.31885023904,148925.31885023904,{"$f":"EL158-EL164","v":148925.31885023904},{"$f":"EM158-EM164","v":148925.31885023904},{"$f":"EN158-EN164","v":148925.31885023904}]
[null,"Debt Service (Permanent Debt)",null,null,null,null,null,null,{"$f":"H86*Perm_Debt?","v":0},null,null,null,{"$f":"(M3>PermDebt_Fund)*Perm_Debt?*$H$86/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS3>PermDebt_Fund)*Perm_Debt?*$H$86/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY3>PermDebt_Fund)*Perm_Debt?*$H$86/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE3>PermDebt_Fund)*Perm_Debt?*$H$86/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CASH FLOW AFTER FINANCING",null,null,{"$f":"IF(Perm_Debt?=0,\"\",\"Cash-on-Cash Return (Month \"&PermDebt_Fund+1&\")\")","v":""},{"$f":"SUM(OFFSET(INDEX(M168:EN168,1,PermDebt_Fund+1),0,0,1,12))/I74","v":0.17703750752712447},null,null,{"$f":"+I166-I167","v":1306943.6151000001},null,"Cash Flow after Financing",null,{"$f":"M166-M167","v":0},{"$f":"N166-N167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10686.064191171208,42416.048721691826,74966.419925116614,107648.30399155288,121982.41174492823,121982.41174492823,121448.55757826156,121448.55757826156,125347.11692125822,125347.11692125822,125347.11692125822,125347.11692125822,121037.21067125822,121037.21067125822,125208.01083610606,125208.01083610606,125208.01083610606,125208.01083610606,124660.81031527273,124660.81031527273,124777.76709556267,124777.76709556267,124777.76709556267,124777.76709556267,120338.56365806267,120338.56365806267,124501.31172473094,124501.31172473094,124501.31172473094,124501.31172473094,123940.43119087677,123940.43119087677,124060.89667457533,124060.89667457533,124060.89667457533,124060.89667457533,124060.89667457533,124060.89667457533,128348.52718324368,128348.52718324368,128348.52718324368,128348.52718324368,127773.62463604315,{"$f":"BZ166-BZ167","v":127773.62463604315},127897.70408425271,127897.70408425271,127897.70408425271,127897.70408425271,127897.70408425271,127897.70408425271,132313.96350818116,132313.96350818116,132313.96350818116,132313.96350818116,131724.6883973006,131724.6883973006,131852.49022895645,131852.49022895645,131852.49022895645,131852.49022895645,131852.49022895645,131852.49022895645,136401.23743560267,136401.23743560267,136401.23743560267,136401.23743560267,135797.23044695013,135797.23044695013,135928.86633355566,135928.86633355566,135928.86633355566,135928.86633355566,135928.86633355566,135928.86633355566,140614.07595640127,140614.07595640127,140614.07595640127,140614.07595640127,139994.9687930324,139994.9687930324,140130.55375623604,140130.55375623604,140130.55375623604,140130.55375623604,140130.55375623604,140130.55375623604,144956.31966776701,144956.31966776701,144956.31966776701,144956.31966776701,144321.73482531394,144321.73482531394,144461.38733741373,144461.38733741373,144461.38733741373,144461.38733741373,144461.38733741373,144461.38733741373,149431.9262262907,149431.9262262907,149431.9262262907,149431.9262262907,148781.47676277629,148781.47676277629,148925.31885023904,148925.31885023904,148925.31885023904,{"$f":"EL166-EL167","v":148925.31885023904},148925.31885023904,148925.31885023904]
[]
[null,"REVERSION (SALE) CASH FLOWS"]
[null,"TIMING",null,null,null,null,"REVERSION (SALE) ASSUMPTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOSS-TO-LEASE CALCULATION",null,"Offset Operation Month",null,null,null,null,{"$f":"EW95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,{"$f":"GC95","v":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,{"$f":"HI95","v":39},40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,{"$f":"IO95","v":71},72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106]
[null,"Construction End",null,{"$f":"Timing_Construction_End","v":22},null,null,"Market Cap Rate Today",null,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Offset Year",null,null,null,null,{"$f":"ROUNDUP(EW171/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,{"$f":"ROUNDUP(HI171/12,0)","v":4},4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,{"$f":"ROUNDUP(JU171/12,0)","v":9},{"$f":"ROUNDUP(JV171/12,0)","v":9},{"$f":"ROUNDUP(JW171/12,0)","v":9},{"$f":"ROUNDUP(JX171/12,0)","v":9}]
[null,"Operation Begin",null,{"$f":"Timing_Operation_Begin_Month","v":23},null,null,"Cap Rate at Sale (Terminal Cap)",null,{"$f":"IF(Timing_Reversion_Month>64,I172+0.75%,I172+0.5%)","v":4.9999999999999996E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month in Offset Year",null,null,null,null,{"$f":"IF(EW172=0,0,12-((EW172*12)-EW171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,{"$f":"IF(HI172=0,0,12-((HI172*12)-HI171))","v":3},4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,{"$f":"IF(JU172=0,0,12-((JU172*12)-JU171))","v":7},{"$f":"IF(JV172=0,0,12-((JV172*12)-JV171))","v":8},{"$f":"IF(JW172=0,0,12-((JW172*12)-JW171))","v":9},{"$f":"IF(JX172=0,0,12-((JX172*12)-JX171))","v":10}]
[null,"1st Stabilized Month",null,{"$f":"Stabilization_1st_Month","v":27},null,null,"Selling Costs",null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Annual Increase to Model",null,null,null,null,{"$f":"EW173/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,0.16666666666666666,0.25,0.33333333333333331,0.41666666666666669,0.5,0.58333333333333337,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666663,1,8.3333333333333329E-2,0.16666666666666666,0.25,0.33333333333333331,0.41666666666666669,0.5,0.58333333333333337,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666663,1,8.3333333333333329E-2,0.16666666666666666,0.25,0.33333333333333331,0.41666666666666669,0.5,0.58333333333333337,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666663,1,8.3333333333333329E-2,0.16666666666666666,{"$f":"HI173/12","v":0.25},0.33333333333333331,0.41666666666666669,0.5,0.58333333333333337,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666663,1,8.3333333333333329E-2,0.16666666666666666,0.25,0.33333333333333331,0.41666666666666669,0.5,0.58333333333333337,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666663,1,8.3333333333333329E-2,0.16666666666666666,0.25,0.33333333333333331,0.41666666666666669,0.5,0.58333333333333337,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666663,1,8.3333333333333329E-2,0.16666666666666666,0.25,0.33333333333333331,0.41666666666666669,0.5,0.58333333333333337,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666663,1,8.3333333333333329E-2,0.16666666666666666,0.25,0.33333333333333331,0.41666666666666669,0.5,0.58333333333333337,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666663,1,8.3333333333333329E-2,0.16666666666666666,0.25,0.33333333333333331,0.41666666666666669,0.5,{"$f":"JU173/12","v":0.58333333333333337},{"$f":"JV173/12","v":0.66666666666666663},{"$f":"JW173/12","v":0.75},{"$f":"JX173/12","v":0.83333333333333337}]
[null,"Sale Month",null,{"$f":"Stabilization_1st_Month+12","v":39},null,null,"As of Today",{"$f":"\"Month \"&Stabilization_1st_Month&\" - \"&Stabilization_1st_Month+11","v":"Month 27 - 38"},{"$f":"\"Month \"&Timing_Reversion_Month&\" - \"&Timing_Reversion_Month+11","v":"Month 39 - 50"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of Other Income Items","Gross Rent",null,null,null,null,{"$f":"M124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,178710.15,178710.15,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,185089.09450000001,{"$f":"AS124","v":185089.09450000001},185089.09450000001,185089.09450000001,185089.09450000001,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,190641.76733500004,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,196361.02035505002,202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,{"$f":"BY124","v":202251.85096570154},202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,202251.85096570154,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,208319.40649467261,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,214568.98868951277,{"$f":"DE124","v":221006.05835019817},221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,221006.05835019817,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,227636.24010070408,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,234465.32730372524,{"$f":"EK124","v":234465.32730372524},234465.32730372524,234465.32730372524,234465.32730372524]
[null,"PRO FORMA",null,null,null,null,"UNTRENDED","TRENDED","SALE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Rent",null,null,null,null,{"$f":"(EW92>0)*($I$124*(1+$D$94)^(EW96-1))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,177731.65000000002,177731.65000000002,183063.59950000001,183063.59950000001,183063.59950000001,183063.59950000001,183063.59950000001,183063.59950000001,183063.59950000001,183063.59950000001,{"$f":"(GC92>0)*($I$124*(1+$D$94)^(GC96-1))/12","v":183063.59950000001},183063.59950000001,183063.59950000001,183063.59950000001,188555.50748499998,188555.50748499998,188555.50748499998,188555.50748499998,188555.50748499998,188555.50748499998,188555.50748499998,188555.50748499998,188555.50748499998,188555.50748499998,188555.50748499998,188555.50748499998,194212.17270954998,194212.17270954998,194212.17270954998,194212.17270954998,194212.17270954998,194212.17270954998,194212.17270954998,194212.17270954998,194212.17270954998,194212.17270954998,194212.17270954998,194212.17270954998,200038.53789083648,200038.53789083648,200038.53789083648,200038.53789083648,{"$f":"(HI92>0)*($I$124*(1+$D$94)^(HI96-1))/12","v":200038.53789083648},200038.53789083648,200038.53789083648,200038.53789083648,200038.53789083648,200038.53789083648,200038.53789083648,200038.53789083648,206039.69402756158,206039.69402756158,206039.69402756158,206039.69402756158,206039.69402756158,206039.69402756158,206039.69402756158,206039.69402756158,206039.69402756158,206039.69402756158,206039.69402756158,206039.69402756158,212220.88484838846,212220.88484838846,212220.88484838846,212220.88484838846,212220.88484838846,212220.88484838846,212220.88484838846,212220.88484838846,212220.88484838846,212220.88484838846,212220.88484838846,212220.88484838846,{"$f":"(IO92>0)*($I$124*(1+$D$94)^(IO96-1))/12","v":218587.51139384008},218587.51139384008,218587.51139384008,218587.51139384008,218587.51139384008,218587.51139384008,218587.51139384008,218587.51139384008,218587.51139384008,218587.51139384008,218587.51139384008,218587.51139384008,225145.13673565528,225145.13673565528,225145.13673565528,225145.13673565528,225145.13673565528,225145.13673565528,225145.13673565528,225145.13673565528,225145.13673565528,225145.13673565528,225145.13673565528,225145.13673565528,231899.49083772491,231899.49083772491,231899.49083772491,231899.49083772491,231899.49083772491,231899.49083772491,231899.49083772491,231899.49083772491,231899.49083772491,231899.49083772491,231899.49083772491,231899.49083772491]
[null,{"$f":"B124","v":"GROSS RENT"},null,null,null,null,{"$f":"I124","v":2070660},{"$f":"SUM(OFFSET($L124,0,Stabilization_1st_Month,1,12))","v":2232174.4796700003},{"$f":"MAX(SUM(OFFSET($L124,0,Timing_Reversion_Month,1,12)))","v":2299139.7140601003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Leases (%)",null,null,null,null,{"$f":"IF(EW92=0,0,M93-L93+OFFSET(EW177,0,MAX(-EW3,-$I$96)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4,0.19230769230769229,0.19230769230769218,0.1923076923076924,2.3076923076923106E-2,0,0,0,0,0,{"$f":"IF(GC92=0,0,AS93-AR93+OFFSET(GC177,0,MAX(-GC3,-$I$96)))","v":0},0,0,0.4,0.19230769230769229,0.19230769230769218,0.1923076923076924,2.3076923076923106E-2,0,0,0,0,0,0,0,0,0.4,0.19230769230769229,0.19230769230769218,0.1923076923076924,2.3076923076923106E-2,0,0,0,0,0,0,0,0,0.4,0.19230769230769229,0.19230769230769218,{"$f":"IF(HI92=0,0,BY93-BX93+OFFSET(HI177,0,MAX(-HI3,-$I$96)))","v":0.1923076923076924},2.3076923076923106E-2,0,0,0,0,0,0,0,0,0.4,0.19230769230769229,0.19230769230769218,0.1923076923076924,2.3076923076923106E-2,0,0,0,0,0,0,0,0,0.4,0.19230769230769229,0.19230769230769218,0.1923076923076924,2.3076923076923106E-2,0,0,0,0,{"$f":"IF(IO92=0,0,DE93-DD93+OFFSET(IO177,0,MAX(-IO3,-$I$96)))","v":0},0,0,0,0.4,0.19230769230769229,0.19230769230769218,0.1923076923076924,2.3076923076923106E-2,0,0,0,0,0,0,0,0,0.4,0.19230769230769229,0.19230769230769218,0.1923076923076924,2.3076923076923106E-2,0,0,0,0,0,0,0,0,0.4,0.19230769230769229,{"$f":"IF(JU92=0,0,EK93-EJ93+OFFSET(JU177,0,MAX(-JU3,-$I$96)))","v":0.19230769230769218},0.1923076923076924,2.3076923076923106E-2,0]
[null,"- Concessions (Free Rent)",null,null,null,null,{"$f":"I125","v":0},{"$f":"SUM(OFFSET($L125,0,Stabilization_1st_Month,1,12))","v":0},{"$f":"MIN(SUM(OFFSET($L125,0,Timing_Reversion_Month,1,12)),H178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Leases (Amt)",null,null,null,null,{"$f":"EW177*EW176","v":0},{"$f":"EX177*EX176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71092.660000000018,34179.163461538461,35204.538365384593,35204.538365384637,4224.5446038461596,0,0,0,0,0,0,0,0,73225.439800000007,36260.674516346146,36260.674516346124,36260.674516346167,4351.2809419615432,0,0,0,0,0,0,0,0,77684.869083819998,37348.49475183653,37348.494751836508,37348.494751836552,4481.8193702203898,0,0,0,0,0,0,0,0,80015.415156334595,38468.949594391626,38468.949594391604,38468.949594391648,{"$f":"HJ177*HJ176","v":4616.2739513270017},0,0,0,0,0,0,0,0,82415.87761102464,39623.018082223374,39623.018082223352,39623.018082223403,4754.7621698668117,0,0,0,0,0,0,0,0,84888.353939355395,40811.708624690087,40811.708624690065,40811.708624690109,4897.4050349628169,0,0,0,0,0,0,0,0,87435.004557536042,42036.059883430782,42036.059883430753,42036.059883430804,5044.3271860117002,0,0,0,0,0,0,0,0,90058.054694262115,43297.141679933702,43297.14167993368,43297.141679933731,5195.6570015920515,0,0,0,0,0,0,0,0,92759.796335089966,44596.055930331706,44596.055930331684,{"$f":"JV177*JV176","v":44596.055930331735},5351.5267116398127,0]
[null,"- Gain/Loss-to-Lease",null,null,null,null,{"$f":"I126","v":0},{"$f":"SUM(OFFSET($L126,0,Stabilization_1st_Month,1,12))","v":0},{"$f":"MIN(SUM(OFFSET($L126,0,Timing_Reversion_Month,1,12)),H179)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd Gen Leases (%)",null,null,null,null,{"$f":"IF(EW92=0,0,OFFSET(EW177,0,MAX(-EW3,-$I$96)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GC92=0,0,OFFSET(GC177,0,MAX(-GC3,-$I$96)))","v":0},0,0,0.4,0.19230769230769229,0.19230769230769218,0.1923076923076924,2.3076923076923106E-2,0,0,0,0,0,0,0,0,0.4,0.19230769230769229,0.19230769230769218,0.1923076923076924,2.3076923076923106E-2,0,0,0,0,0,0,0,0,0.4,0.19230769230769229,0.19230769230769218,{"$f":"IF(HI92=0,0,OFFSET(HI177,0,MAX(-HI3,-$I$96)))","v":0.1923076923076924},2.3076923076923106E-2,0,0,0,0,0,0,0,0,0.4,0.19230769230769229,0.19230769230769218,0.1923076923076924,2.3076923076923106E-2,0,0,0,0,0,0,0,0,0.4,0.19230769230769229,0.19230769230769218,0.1923076923076924,2.3076923076923106E-2,0,0,0,0,{"$f":"IF(IO92=0,0,OFFSET(IO177,0,MAX(-IO3,-$I$96)))","v":0},0,0,0,0.4,0.19230769230769229,0.19230769230769218,0.1923076923076924,2.3076923076923106E-2,0,0,0,0,0,0,0,0,0.4,0.19230769230769229,0.19230769230769218,0.1923076923076924,2.3076923076923106E-2,0,0,0,0,0,0,0,0,0.4,0.19230769230769229,0.19230769230769218,0.1923076923076924,2.3076923076923106E-2,0]
[null,"- Non-Revenue (Model) Units",null,null,null,null,{"$f":"I127","v":0},{"$f":"SUM(OFFSET($L127,0,Stabilization_1st_Month,1,12))","v":0},{"$f":"MIN(SUM(OFFSET($L127,0,Timing_Reversion_Month,1,12)),H180)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd Gen. Leased (Amt)",null,null,null,null,{"$f":"EW179*EW176","v":0},{"$f":"EX179*EX176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73225.439800000007,36260.674516346146,36260.674516346124,36260.674516346167,4351.2809419615432,0,0,0,0,0,0,0,0,77684.869083819998,37348.49475183653,37348.494751836508,37348.494751836552,4481.8193702203898,0,0,0,0,0,0,0,0,80015.415156334595,38468.949594391626,38468.949594391604,38468.949594391648,{"$f":"HJ179*HJ176","v":4616.2739513270017},0,0,0,0,0,0,0,0,82415.87761102464,39623.018082223374,39623.018082223352,39623.018082223403,4754.7621698668117,0,0,0,0,0,0,0,0,84888.353939355395,40811.708624690087,40811.708624690065,40811.708624690109,4897.4050349628169,0,0,0,0,0,0,0,0,87435.004557536042,42036.059883430782,42036.059883430753,42036.059883430804,5044.3271860117002,0,0,0,0,0,0,0,0,90058.054694262115,43297.141679933702,43297.14167993368,43297.141679933731,5195.6570015920515,0,0,0,0,0,0,0,0,92759.796335089966,44596.055930331706,44596.055930331684,{"$f":"JV179*JV176","v":44596.055930331735},5351.5267116398127,0]
[null,"TOTAL RENTAL INCOME",null,null,null,null,{"$f":"SUM(G177:G180)","v":2070660},{"$f":"SUM(H177:H180)","v":2232174.4796700003},{"$f":"SUM(I177:I180)","v":2299139.7140601003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1st Gen Leases (Amt) ",null,null,null,null,{"$f":"EW178-EW180","v":0},{"$f":"EX178-EX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71092.660000000018,34179.163461538461,35204.538365384593,35204.538365384637,4224.5446038461596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HJ178-HJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JV178-JV180","v":0},0,0]
[null,"OTHER INCOME"]
[null,0,null,null,null,null,{"$f":"I130","v":0},{"$f":"SUM(OFFSET($L130,0,Stabilization_1st_Month,1,12))","v":0},{"$f":"MAX(SUM(OFFSET($L130,0,Timing_Reversion_Month,1,12)),H183)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-Place Rent",null,null,null,null,{"$f":"IF(EW3<=$I$96,EV183+EW180+EW181,SUM(OFFSET(EW180,0,0,2,-$I$96)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71092.660000000018,105271.82346153847,140476.36182692306,175680.90019230772,179905.44479615387,179905.44479615387,179905.44479615387,179905.44479615387,179905.44479615387,179905.44479615387,{"$f":"IF(GC3<=$I$96,GB183+GC180+GC181,SUM(OFFSET(GC180,0,0,2,-$I$96)))","v":179905.44479615387},179905.44479615387,179905.44479615387,182038.22459615383,184119.73565096152,185175.87180192309,186232.0079528846,186358.74429099998,186358.74429099998,186358.74429099998,186358.74429099998,186358.74429099998,186358.74429099998,186358.74429099998,186358.74429099998,186358.74429099998,190818.17357481996,191905.99381031035,192993.81404580077,194081.63428129113,194212.17270954995,194212.17270954995,194212.17270954995,194212.17270954995,194212.17270954995,194212.17270954995,194212.17270954995,194212.17270954995,194212.17270954995,196542.71878206456,197663.17362461967,198783.62846717474,{"$f":"IF(HI3<=$I$96,HH183+HI180+HI181,SUM(OFFSET(HI180,0,0,2,-$I$96)))","v":199904.08330972987},200038.53789083648,200038.53789083648,200038.53789083648,200038.53789083648,200038.53789083648,200038.53789083648,200038.53789083648,200038.53789083648,200038.53789083648,202439.00034552653,203593.06883335827,204747.13732119004,205901.20580902175,206039.69402756161,206039.69402756161,206039.69402756161,206039.69402756161,206039.69402756161,206039.69402756161,206039.69402756161,206039.69402756161,206039.69402756161,208512.17035589233,209700.86089835904,210889.55144082577,212078.24198329245,212220.88484838846,212220.88484838846,212220.88484838846,212220.88484838846,212220.88484838846,{"$f":"IF(IO3<=$I$96,IN183+IO180+IO181,SUM(OFFSET(IO180,0,0,2,-$I$96)))","v":212220.88484838846},212220.88484838846,212220.88484838846,212220.88484838846,214767.53546656913,215991.88672530983,217216.2379840505,218440.5892427912,218587.51139384008,218587.51139384008,218587.51139384008,218587.51139384008,218587.51139384008,218587.51139384008,218587.51139384008,218587.51139384008,218587.51139384008,221210.56153056613,222471.64332706906,223732.72512357199,224993.80692007492,225145.13673565525,225145.13673565525,225145.13673565525,225145.13673565525,225145.13673565525,225145.13673565525,225145.13673565525,225145.13673565525,225145.13673565525,227846.8783764831,229145.7926268811,230444.70687727915,231743.62112767712,231899.49083772488,231899.49083772488]
[null,0,null,null,null,null,{"$f":"I131","v":0},{"$f":"SUM(OFFSET($L131,0,Stabilization_1st_Month,1,12))","v":0},{"$f":"MAX(SUM(OFFSET($L131,0,Timing_Reversion_Month,1,12)),H184)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss-to-Lease",null,null,null,null,{"$f":"EW176-EW183","v":0},{"$f":"EX176-EX183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106638.99,72459.826538461552,42587.237673076947,7382.6993076922954,3158.1547038461431,3158.1547038461431,3158.1547038461431,3158.1547038461431,3158.1547038461431,3158.1547038461431,3158.1547038461431,3158.1547038461431,3158.1547038461431,1025.3749038461829,4435.7718340384599,3379.6356830768927,2323.4995321153838,2196.7631939999992,2196.7631939999992,2196.7631939999992,2196.7631939999992,2196.7631939999992,2196.7631939999992,2196.7631939999992,2196.7631939999992,2196.7631939999992,3393.9991347300238,2306.1788992396323,1218.3586637492117,130.53842825884931,0,0,0,0,0,0,0,0,5826.3651812865282,3495.8191087719169,2375.3642662168131,1254.9094236617384,134.45458110660547,{"$f":"HJ176-HJ183","v":0},0,0,0,0,0,0,6001.1561367250979,6001.1561367250979,3600.6936820350529,2446.6251942033123,1292.5567063715425,138.488218539831,0,0,0,0,0,0,6181.1908208268578,6181.1908208268578,6181.1908208268578,3708.7144924961322,2520.0239500294265,1331.3334075626917,142.64286509601516,0,0,0,0,0,6366.6265454516106,6366.6265454516106,6366.6265454516106,6366.6265454516106,3819.9759272709489,2595.6246685302467,1371.2734097895736,146.92215104887146,0,0,0,0,6557.6253418152046,6557.6253418152046,6557.6253418152046,6557.6253418152046,6557.6253418152046,3934.575205089146,2673.4934085862187,1412.4116120832914,151.32981558036408,0,0,0,6754.3541020696575,6754.3541020696575,6754.3541020696575,6754.3541020696575,6754.3541020696575,6754.3541020696575,4052.6124612418062,2753.6982108438096,1454.7839604457549,{"$f":"JV176-JV183","v":155.86971004778752},0,0]
[null,"Parking Income",null,null,null,null,{"$f":"I132","v":39900},{"$f":"SUM(OFFSET($L132,0,Stabilization_1st_Month,1,12))","v":42541.559549999998},{"$f":"MAX(SUM(OFFSET($L132,0,Timing_Reversion_Month,1,12)),H185)","v":43817.806336500005}]
[null,"Other Income (Incl. CAM)",null,null,null,null,{"$f":"I133","v":63382.000000000007},{"$f":"SUM(OFFSET($L133,0,Stabilization_1st_Month,1,12))","v":67578.173618999994},{"$f":"MAX(SUM(OFFSET($L133,0,Timing_Reversion_Month,1,12)),H186)","v":69605.51882757002}]
[null,"TOTAL OTHER INCOME",null,null,null,null,{"$f":"SUM(G183:G186)","v":103282},{"$f":"SUM(H183:H186)","v":110119.73316899998},{"$f":"SUM(I183:I186)","v":113423.32516407003}]
[null,"RETAIL INCOME (Net of Expenses)",null,null,null,null,{"$f":"I136*Retail_Income_Include?","v":50768},{"$f":"SUM(OFFSET($L136,0,Stabilization_1st_Month,1,12))*Retail_Income_Include?","v":33845.333333333321},{"$f":"MAX(SUM(OFFSET($L136,0,Timing_Reversion_Month,1,12)),H188)*Retail_Income_Include?","v":51783.360000000008}]
[null,{"$f":"B137","v":"TOTAL POTENTIAL INCOME"},null,null,null,null,{"$f":"+G187+G181+G188","v":2224710},{"$f":"+H187+H181+H188","v":2376139.5461723339},{"$f":"+I187+I181+I188","v":2464346.39922417}]
[null,{"$f":"B138","v":"- General Vacancy and Credit Loss (Excluding Retail Income)"},null,null,null,null,{"$f":"I138","v":-103533},{"$f":"SUM(OFFSET($L138,0,Stabilization_1st_Month,1,12))","v":-118806.9773086167},{"$f":"MIN(SUM(OFFSET($L138,0,Timing_Reversion_Month,1,12)),H190)","v":-123217.3199612085}]
[null,{"$f":"B139","v":"EFFECTIVE GROSS REVENUE"},null,null,null,null,{"$f":"+G189+G190","v":2121177},{"$f":"+H189+H190","v":2257332.5688637174},{"$f":"+I189+I190","v":2341129.0792629616}]
[]
[null,{"$f":"B145","v":"OPERATING EXPENSES"}]
[null,"Cleaning",null,null,null,null,{"$f":"I146","v":40350},{"$f":"SUM(OFFSET($L146,0,Stabilization_1st_Month,1,12))","v":43021.351574999993},{"$f":"MAX(SUM(OFFSET($L146,0,Timing_Reversion_Month,1,12)),H194)","v":44311.992122249991}]
[null,"Utilities",null,null,null,null,67500,71968.803749999992,74127.867862500018]
[null,"Payroll",null,null,null,null,52615.920000000013,56099.330675640012,57782.310595909199]
[null,"Repairs & Maintenance",null,null,null,null,64672.160000000003,68953.748016720012,71022.360457221599]
[null,"Grounds Maintenance",null,null,null,null,12700,13540.797149999997,13947.021064499995]
[null,"Administrative",null,null,null,null,33360,35568.582119999999,36635.639583600008]
[null,0,null,null,null,null,0,0,0]
[null,{"$f":"B153","v":"Management Fee"},null,null,null,null,{"$f":"I153","v":63635.304900000003},{"$f":"SUM(OFFSET($L153,0,Stabilization_1st_Month,1,12))","v":67719.971638549207},{"$f":"MAX(SUM(OFFSET($L153,0,Timing_Reversion_Month,1,12)),H201)","v":70233.866749052468}]
[null,"Insurance",null,{"$f":"+G176","v":"UNTRENDED"},{"$f":"+H176","v":"TRENDED"},{"$f":"+I176","v":"SALE"},24000,25588.907999999999,26356.575240000002]
[null,"Property Taxes","Mill rate",{"$f":"+G203/G219","v":6.7141381606800115E-3},{"$f":"+H203/H219","v":7.3184143657288869E-3},{"$f":"+I203/I219","v":7.2140441868785805E-3},195000,{"$f":"I155*(H177/G177)","v":210210.28248754024},210210.28248754024]
[null,"TOTAL OPERATING EXPENSES",null,null,null,null,{"$f":"SUM(G194:G203)","v":553833.38489999995},{"$f":"SUM(H194:H203)","v":592671.77541344939},{"$f":"SUM(I194:I203)","v":604627.9161625735}]
[]
[null,{"$f":"B158","v":"NET OPERATING INCOME"},null,null,null,null,{"$f":"+G191-G204","v":1567343.6151000001},{"$f":"+H191-H204","v":1664660.793450268},{"$f":"+I191-I204","v":1736501.1631003881}]
[]
[null,{"$f":"B160","v":"CAPITAL EXPENDITURES"}]
[null,{"$f":"B161","v":"Capital Reserves"},null,null,null,null,{"$f":"I161","v":10400},{"$f":"SUM(OFFSET($L161,0,Stabilization_1st_Month,1,12))","v":11088.526799999998},{"$f":"MAX(SUM(OFFSET($L161,0,Timing_Reversion_Month,1,12)),H209)","v":11421.182603999996}]
[null,{"$f":"B162","v":"Ground Rent (Operations)"},null,null,null,null,{"$f":"I162","v":250000},{"$f":"SUM(OFFSET($L162,0,Stabilization_1st_Month,1,12))","v":261588.54166666657},{"$f":"MAX(SUM(OFFSET($L162,0,Timing_Reversion_Month,1,12)),H210)","v":268128.25520833326}]
[null,{"$f":"B163","v":"Retail Leasing Cost Reserves"},null,null,null,null,{"$f":"I163","v":0},{"$f":"SUM(OFFSET($L163,0,Stabilization_1st_Month,1,12))","v":0},{"$f":"MAX(SUM(OFFSET($L163,0,Timing_Reversion_Month,1,12)),H211)","v":0}]
[null,{"$f":"B164","v":"TOTAL CAPITAL EXPENDITURES"},null,null,null,null,{"$f":"SUM(G209:G211)","v":260400},{"$f":"SUM(H209:H211)","v":272677.06846666656},{"$f":"SUM(I209:I211)","v":279549.43781233323}]
[null,null,null,null,null,null,{"$f":"I165","v":0},{"$f":"L165","v":0},{"$f":"M165","v":0}]
[null,{"$f":"B166","v":"CASH FLOW FROM OPERATIONS"},null,null,null,null,{"$f":"+G206-G212","v":1306943.6151000001},{"$f":"+H206-H212","v":1391983.7249836014},{"$f":"+I206-I212","v":1456951.7252880549}]
[null,"SALE PROCEEDS",null,"/Unit","Amount","VALUATION"]
[null,"Gross Sale Proceeds (Direct Cap)",null,{"$f":"+E216/Units","v":560366.04818771349},{"$f":"Valuation_Reversion","v":29139034.505761102},null,{"$f":"G176","v":"UNTRENDED"},{"$f":"H176","v":"TRENDED"},{"$f":"I176","v":"SALE"}]
[null,{"$f":"\"- Selling Costs @ \"&TEXT($I$174,\"0.00%\")","v":"- Selling Costs @ 1.00%"},null,{"$f":"+E217/Units","v":-5603.6604818771348},{"$f":"-E216*I174","v":-291390.345057611},"Cap Rate",{"$f":"$I$172","v":4.4999999999999998E-2},{"$f":"((Stabilization_1st_Month/Timing_Reversion_Month)*(I173-I172))+I172","v":4.8461538461538459E-2},{"$f":"$I$173","v":4.9999999999999996E-2}]
[null,"Net Sale Proceeds",null,{"$f":"SUM(D216:D217)","v":554762.38770583633},{"$f":"SUM(E216:E217)","v":28847644.160703491},"NOI",{"$f":"IF(Expenses!$D$24=\"Below NOI\",Underwriting!G206,Underwriting!G214)","v":1306943.6151000001},{"$f":"IF(Expenses!$D$24=\"Below NOI\",Underwriting!H206,Underwriting!H214)","v":1391983.7249836014},{"$f":"IF(Expenses!$D$24=\"Below NOI\",Underwriting!I206,Underwriting!I214)","v":1456951.7252880549}]
[null,{"$f":"'Financial Summary'!B26","v":"Construction Loan Payoff"},null,{"$f":"+E219/Units","v":-299413.65799205599},{"$f":"'Financial Summary'!F26","v":-15569510.215586912},"Stabilized Value",{"$f":"G218/G217","v":29043191.446666669},{"$f":"H218/H217","v":28723473.690137807},{"$f":"I218/I217","v":29139034.505761102}]
[null,"Equity Proceeds from Sale",null,{"$f":"SUM(D218:D219)","v":255348.72971378034},{"$f":"SUM(E218:E219)","v":13278133.94511658},"/Unit",{"$f":"Valuation_Untrended/Units","v":558522.91243589751},{"$f":"+Valuation_Trended/Units","v":552374.49404111167},{"$f":"+Valuation_Reversion/Units","v":560366.04818771349}]
[null,null,null,null,null,{"$f":"\"/\"&Unit_Type","v":"/SF"},{"$f":"+G220/$D$124","v":754.91764001524928},{"$f":"+H220/$D$124","v":746.60723877463636},757.40888193390265]
[null,null,null,null,null,1]
[null,"RETURNS",null,null,null,null,null,null,null,null,"Analysis Month",{"$f":"IF(L3>Timing_Analysis_End_Month,\"\",L3)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"IF(AR3>Timing_Analysis_End_Month,\"\",AR3)","v":32},33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX3>Timing_Analysis_End_Month,\"\",BX3)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD3>Timing_Analysis_End_Month,\"\",DD3)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"PARTNERSHIP WATERFALL",null,null,null,null,null,{"$f":"EV3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"GB3","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"HH3","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,{"$f":"IN3","v":96},97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132]
[null,"PROPERTY-LEVEL CASH FLOWS",null,null,null,null,null,null,"Amount",null,"Analysis Date",{"$f":"IF(L223=\"\",\"\",L23)","v":"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","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31",{"$f":"IF(AR223=\"\",\"\",AR23)","v":"2026-01-31"},"2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX223=\"\",\"\",BX23)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD223=\"\",\"\",DD23)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ223=\"\",\"\",EJ23)","v":""},"","","","",null,null,null,null,null,"Net Levered Cash Flow",null,{"$f":"IF(L241=\"\",0,L241)","v":-553494.86956521741},-26127.16456521739,-35995.16456521739,-97787.831231884062,-205468.36456521743,-869448.899609535,-992104.40493970271,-808053.50967508869,-986318.11844729737,-1431536.6625618571,-1406388.3015216654,-987276.70875209989,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019802,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559836,{"$f":"IF(AR241=\"\",0,AR241)","v":53332.873139607051},60321.85328082605,53360.357650001504,51377.665015700826,49048.038125918087,55521.478029508304,53163.332986847367,13331244.320144374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX241=\"\",0,BX241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD241=\"\",0,DD241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ241=\"\",0,EJ241)","v":0},0,0,0,0]
[null,"Total Project Cost (Before Carry Costs)",null,null,null,null,null,null,{"$f":"SUM(L225:EM225)","v":23425582.5647},null,null,{"$f":"IF(L223=\"\",\"\",L31+L39+L52)","v":553494.86956521741},26127.16456521739,35995.16456521739,97787.831231884062,205468.36456521743,869448.899609535,992104.40493970271,808053.50967508869,986318.11844729737,1431536.6625618571,1406388.3015216654,1610493.5659086672,1764287.8489200994,1842251.3401863771,1842251.3401863771,1759492.0989200994,1605697.8159086672,1402113.3848549984,1223244.7458951902,993346.75178063184,782617.14300842257,631299.70493970183,489763.5329428683,16500,16500,16500,16500,0,0,0,0,0,{"$f":"IF(AR223=\"\",\"\",AR31+AR39+AR52)","v":0},0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX223=\"\",\"\",BX31+BX39+BX52)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD223=\"\",\"\",DD31+DD39+DD52)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"DISTRIBUTIONS TO GP AND LP",null,null,null,null,null,{"$f":"EV3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"GB3","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"HH3","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,{"$f":"IN3","v":96},97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132]
[null,"Total Construction Loan Interest (Before Lease-up Income)",null,null,null,null,null,null,{"$f":"SUM(L226:EM226)","v":1659619.4355334893},null,null,{"$f":"IF(L223=\"\",\"\",(L3<=ConstDebt_Payoff)*EV66)","v":0},0,0,0,0,0,0,0,0,0,0,0,3427.7964107215189,12067.873166429719,21703.056950246042,31232.175867452901,38019.66581342744,46548.455870976286,51313.109355661778,58541.955799199357,62990.454749670651,60114.205533145578,69459.94282344605,69521.912585939717,72089.158873459251,69889.567024714634,72217.033117197774,72229.695528987257,69841.968416916687,72116.271647066693,69749.97856072626,72041.326079698381,{"$f":"IF(AR223=\"\",\"\",(AR3<=ConstDebt_Payoff)*GB66)","v":72014.243781651167},65025.263640432167,71986.759271256713,69659.545655557391,71989.17254534013,69686.532806597752,72044.677849258689,72097.635808311432,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX223=\"\",\"\",(BX3<=ConstDebt_Payoff)*HH66)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD223=\"\",\"\",(DD3<=ConstDebt_Payoff)*IN66)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ223=\"\",\"\",(EJ3<=ConstDebt_Payoff)*JT66)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RETURN OF CAPITAL &",null,null,null,"Beginning Balance (LP Capital Account)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*EU231","v":0},525820.12608695647,554833.8959496743,593453.62568764936,691084.34790721466,891790.09788260073,1724877.8119852808,2681131.4145734692,3470161.967172958,4434835.7385351686,5830159.5709271338,7212718.9685142059,8208147.0757578509,8273599.9932010397,8339574.8413994024,8406075.7823020741,8473107.0110461581,8540672.7562213689,8608777.2801367901,8677424.8790897578,8746619.8836368825,8816366.6588672455,8886669.6046777572,8957533.1560507286,9028961.7833336387,9100959.9925211463,9168709.3152839635,9208162.1835852005,9234324.2815240864,9258426.6589493845,9285388.9816439189,9310318.3272538837,{"$f":"(GB$225<=Timing_Reversion_Month)*GA231","v":9333919.6117337216},9357683.3679871578,9374997.0886359196,9399062.2921737656,9425202.9530266579,9453765.2087253891,9476405.4559536166,9501466.4774831161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*HG231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*IM231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Construction Loan Draws",null,null,null,null,null,null,{"$f":"SUM(L228:EM228)","v":15569510.215586912},null,null,{"$f":"IF(L223=\"\",\"\",L80)","v":0},0,0,0,0,0,0,0,0,0,0,623216.85715656728,1767715.6453308207,1854319.2133528066,1863954.3971366228,1790724.2747875522,1643717.4817220944,1448661.8407259744,1274557.8552508517,1051888.7075798311,845607.59775809327,691413.9104728474,559223.47576631431,75335.848394768516,46173.110151767425,16500,16499.999999997905,0,0,0,0,0,{"$f":"IF(AR223=\"\",\"\",AR80)","v":0},0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX223=\"\",\"\",BX80)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD223=\"\",\"\",DD80)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"HURDLE 1 DISTRIBUTION",null,null,null,"Req'd Return by LP (Pref)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV227*((1+$EP231)^(1/12)-1))","v":0},{"$f":"(EW$225<=Timing_Reversion_Month)*(EW227*((1+$EP231)^(1/12)-1))","v":4192.9635257612745},4424.3234010184824,4732.2825492754064,5510.8036384295146,7111.2594736216915,13754.417895470893,21379.71840815424,27671.558837278102,35364.002958200574,46490.511141490279,57515.233929150185,65452.91744318889,65974.848198362321,66500.940902671675,67031.228744083812,67565.745175211108,68104.523915421756,68647.59895296696,69195.00454712499,69746.7752303624,70302.945810512509,70863.551372971138,71428.627282910049,71998.209187507804,72572.33301819858,73112.575631872402,73427.178344029511,73635.798586908917,73827.994329168694,74042.995676624327,74241.78577931886,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB227*((1+$EP231)^(1/12)-1))","v":74429.985736063594},74619.481265546739,74757.543305346771,74949.442617807712,75157.891918353023,75385.651356260962,75566.187867003944,75766.027971971955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH227*((1+$EP231)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN227*((1+$EP231)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(JT227*((1+$EP231)^(1/12)-1))","v":0},{"$f":"(JU$225<=Timing_Reversion_Month)*(JU227*((1+$EP231)^(1/12)-1))","v":0},{"$f":"(JV$225<=Timing_Reversion_Month)*(JV227*((1+$EP231)^(1/12)-1))","v":0},{"$f":"(JW$225<=Timing_Reversion_Month)*(JW227*((1+$EP231)^(1/12)-1))","v":0},{"$f":"(JX$225<=Timing_Reversion_Month)*(JX227*((1+$EP231)^(1/12)-1))","v":0}]
[null,"Permanent Loan Funding",null,null,null,null,null,null,{"$f":"SUM(L229:EM229)","v":0},null,null,{"$f":"IF(L223=\"\",\"\",L87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR223=\"\",\"\",AR87)","v":0},0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX223=\"\",\"\",BX87)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD223=\"\",\"\",DD87)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,"Contributions from LP",null,{"$f":"IF(L257=\"\",0,L257)","v":525820.12608695647},24820.806336956521,34195.406336956519,92898.439670289852,195194.94633695655,825976.45462905825,942499.18469271751,767650.8341913342,937002.21252493246,1359959.8294337643,1336068.8864455821,937912.87331449485,2.2118911147117614E-10,2.2118911147117614E-10,2.2118911147117614E-10,2.2118911147117614E-10,2.2118911147117614E-10,2.2118911147117614E-10,2.2118911147117614E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR257=\"\",0,AR257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX257=\"\",0,BX257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD257=\"\",0,DD257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ257=\"\",0,EJ257)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributions to LP (Hurdle 1)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(MIN(EV227+EV228,MAX(EV224,0)*$I$261))","v":0},{"$f":"(EW$225<=Timing_Reversion_Month)*(MIN(EW227+EW228,MAX(EW$224,0)*$I$261))","v":0},{"$f":"(EX$225<=Timing_Reversion_Month)*(MIN(EX227+EX228,MAX(EX224,0)*$I$261))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9121597334742543E-12,0,4823.0102553818806,33659.707330635356,47265.080405143926,49533.421161610968,46865.671634635124,49113.650066658534,50640.501299481839,50666.229482626695,57305.760616784748,{"$f":"(GD$225<=Timing_Reversion_Month)*(MIN(GD227+GD228,MAX(GD224,0)*$I$261))","v":50692.339767501428},48808.781764915781,46595.636219622182,52745.404128032889,50505.166337504998,9577232.5054550879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HJ$225<=Timing_Reversion_Month)*(MIN(HJ227+HJ228,MAX(HJ224,0)*$I$261))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IP$225<=Timing_Reversion_Month)*(MIN(IP227+IP228,MAX(IP224,0)*$I$261))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow from Operations",null,null,null,null,null,null,{"$f":"SUM(L231:EN231)","v":1841665.6970117793},null,null,{"$f":"IF(L223=\"\",\"\",L166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10686.064191171208,42416.048721691826,74966.419925116614,107648.30399155288,121982.41174492823,121982.41174492823,121448.55757826156,121448.55757826156,125347.11692125822,{"$f":"IF(AR223=\"\",\"\",AR166)","v":125347.11692125822},125347.11692125822,125347.11692125822,121037.21067125822,121037.21067125822,125208.01083610606,125208.01083610606,125208.01083610606,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX223=\"\",\"\",BX166)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD223=\"\",\"\",DD166)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"F261","v":0.1},"Hurdle",null,null,"Ending Balance (LP Capital Account)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV227+EV228+EV229-EV230)","v":525820.12608695647},554833.8959496743,593453.62568764936,691084.34790721466,891790.09788260073,1724877.8119852808,2681131.4145734692,3470161.967172958,4434835.7385351686,5830159.5709271338,7212718.9685142059,8208147.0757578509,8273599.9932010397,8339574.8413994024,8406075.7823020741,8473107.0110461581,8540672.7562213689,8608777.2801367901,8677424.8790897578,8746619.8836368825,8816366.6588672455,8886669.6046777572,8957533.1560507286,9028961.7833336387,9100959.9925211463,9168709.3152839635,9208162.1835852005,9234324.2815240864,9258426.6589493845,9285388.9816439189,9310318.3272538837,9333919.6117337216,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB227+GB228+GB229-GB230)","v":9357683.3679871578},9374997.0886359196,9399062.2921737656,9425202.9530266579,9453765.2087253891,9476405.4559536166,9501466.4774831161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH227+HH228+HH229-HH230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN227+IN228+IN229-IN230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(JT227+JT228+JT229-JT230)","v":0},0,0,0,0]
[null,"Permanent Loan Debt Service",null,null,null,null,null,null,{"$f":"SUM(L232:EN232)","v":0},null,null,{"$f":"IF(L223=\"\",\"\",L167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR223=\"\",\"\",AR167)","v":0},0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX223=\"\",\"\",BX167)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD223=\"\",\"\",DD167)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"IRR Check",{"$f":"XIRR(OFFSET(EV232,,,1,Timing_Reversion_Month+1),OFFSET($EV$23,,,1,Timing_Reversion_Month+1))","v":9.9887222051620483E-2},null,{"$f":"+-EV229+EV230","v":-525820.12608695647},-24820.806336956521,-34195.406336956519,-92898.439670289852,-195194.94633695655,-825976.45462905825,-942499.18469271751,-767650.8341913342,-937002.21252493246,-1359959.8294337643,-1336068.8864455821,-937912.87331449485,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,0,0,0,0,6.9121597334742543E-12,0,4823.0102553818806,33659.707330635356,47265.080405143926,49533.421161610968,46865.671634635124,49113.650066658534,50640.501299481839,{"$f":"+-GB229+GB230","v":50666.229482626695},57305.760616784748,50692.339767501428,48808.781764915781,46595.636219622182,52745.404128032889,50505.166337504998,9577232.5054550879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-HH229+HH230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-IN229+IN230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beginning Balance (GP Capital Account)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*EU237","v":0},27674.743478260873,29201.783997351282,31234.401351981545,36372.860416169191,46936.320941189515,90783.042736067408,141112.17971439313,182640.10353541884,233412.40729132466,306850.503733007,379616.78781653714,432007.74082936055,435452.63122110732,438924.99165260006,442425.04117379332,445953.00058137666,449509.09243270359,453093.54105983104,456706.57258367143,460348.41492825694,464019.29783511814,467719.4528777767,471449.1134763541,475208.51491229673,478997.89434321818,482563.64817284013,484640.11492553679,486017.06744863605,487285.61362891493,488704.68324441666,490016.75406599382,{"$f":"(GB$225<=Timing_Reversion_Month)*GA237","v":491258.92693335365},492509.65094669245,493420.8994018904,494687.48906177701,496063.31331719237,497566.58993291506,498758.18189229548,500077.18302542705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*HG237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*IM237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Sale Proceeds",null,null,null,null,null,null,{"$f":"SUM(L234:EM234)","v":28847644.160703491},null,null,{"$f":"IF(L223=\"\",\"\",(L223=Timing_Reversion_Month)*$E$218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR223=\"\",\"\",(AR223=Timing_Reversion_Month)*$E$218)","v":0},0,0,0,0,0,0,28847644.160703491,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX223=\"\",\"\",(BX223=Timing_Reversion_Month)*$E$218)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD223=\"\",\"\",(DD223=Timing_Reversion_Month)*$E$218)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,"Req'd Return by GP (Pref)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV233*((1+$EP231)^(1/12)-1))","v":0},220.68229082954082,232.85912636939383,249.06750259344244,290.04229675944816,374.27681440114168,723.91673134057328,1125.2483372712759,1456.3978335409527,1861.2633135895037,2446.8690074468568,3027.1175752184308,3444.8903917467833,3472.3604314927534,3500.0495211932453,3527.9594075833579,3556.0918513268994,3584.4486271274609,3613.0315238403664,3641.842344585526,3670.882906861179,3700.1550426585527,3729.6605985774281,3759.4014359426337,3789.3794309214627,3819.59647464203,3848.0302964143366,3864.5883338962894,3875.5683466794162,3885.6839120615095,3896.9997724539112,3907.4624094378346,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB233*((1+$EP231)^(1/12)-1))","v":3917.3676703191359},3927.3411192393014,3934.6075423866714,3944.7075062004046,3955.6785220185789,3967.6658608558387,3977.1677824738908,3987.6856827353649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH233*((1+$EP231)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN233*((1+$EP231)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(JT233*((1+$EP231)^(1/12)-1))","v":0},0,0,0,0]
[null,"- Construction Loan Payoff",null,null,null,null,null,null,-15569510.215586912,null,null,{"$f":"IF(L223=\"\",\"\",(L223=ConstDebt_Payoff)*-$I$80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR223=\"\",\"\",(AR223=ConstDebt_Payoff)*-$I$80)","v":0},0,0,0,0,0,0,-15569510.215586912,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX223=\"\",\"\",(BX223=ConstDebt_Payoff)*-$I$80)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD223=\"\",\"\",(DD223=ConstDebt_Payoff)*-$I$80)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,"Contributions from GP",null,{"$f":"IF(L256=\"\",0,L256)","v":27674.743478260873},1306.3582282608695,1799.7582282608696,4889.3915615942033,10273.418228260873,43472.44498047675,49605.22024698514,40402.675483754436,49315.905922364873,71576.833128092854,70319.415076083271,49363.835437604997,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR256=\"\",0,AR256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX256=\"\",0,BX256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD256=\"\",0,DD256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ256=\"\",0,EJ256)","v":0},0,0,0,0]
[null,"- Permanent Loan Payoff",null,null,null,null,null,null,0,null,null,{"$f":"IF(L223=\"\",\"\",L88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR223=\"\",\"\",AR88)","v":0},0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX223=\"\",\"\",BX88)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD223=\"\",\"\",DD88)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Catch Up?",{"$f":"AND(H261<H256,D261=\"Yes\")","v":false},null,null,"Distributions to GP (Hurdle 1)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(IF(CU?,MAX(MIN(EV224-EV230,EV233+EV234+EV235),0),EV230/$I$261*$H$261))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6379788070917132E-13,0,253.84264502009901,1771.5635437176506,2487.6358107970491,2607.0221664005776,2466.6142965597437,2584.9289508767652,2665.2895420779919,{"$f":"(GB$225<=Timing_Reversion_Month)*(IF(CU?,MAX(MIN(GB224-GB230,GB233+GB234+GB235),0),GB230/$I$261*$H$261))","v":2666.6436569803527},3016.0926640413027,2668.0178825000753,2568.8832507850416,2452.4019062959046,2776.0739014754154,2658.1666493423686,504064.86870816257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(IF(CU?,MAX(MIN(HH224-HH230,HH233+HH234+HH235),0),HH230/$I$261*$H$261))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IF(CU?,MAX(MIN(IN224-IN230,IN233+IN234+IN235),0),IN230/$I$261*$H$261))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(IF(CU?,MAX(MIN(JT224-JT230,JT233+JT234+JT235),0),JT230/$I$261*$H$261))","v":0},0,0,0,0]
[null,"Equity Proceeds from Capital Event(s)",null,null,null,null,null,null,{"$f":"SUM(I234:I236)+I229","v":13278133.94511658},null,null,{"$f":"IF(L223=\"\",\"\",SUM(L234:L236,L229))","v":0},{"$f":"IF(M223=\"\",\"\",SUM(M234:M236,M229))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13278133.94511658,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY223=\"\",\"\",SUM(BY234:BY236,BY229))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EK223=\"\",\"\",SUM(EK234:EK236,EK229))","v":""},"","","",null,null,null,null,null,"Ending Balance (GP Capital Account",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV233+EV234+EV235-EV236)","v":27674.743478260873},29201.783997351282,31234.401351981545,36372.860416169191,46936.320941189515,90783.042736067408,141112.17971439313,182640.10353541884,233412.40729132466,306850.503733007,379616.78781653714,432007.74082936055,435452.63122110732,438924.99165260006,442425.04117379332,445953.00058137666,449509.09243270359,453093.54105983104,456706.57258367143,460348.41492825694,464019.29783511814,467719.4528777767,471449.1134763541,475208.51491229673,478997.89434321818,482563.64817284013,484640.11492553679,486017.06744863605,487285.61362891493,488704.68324441666,490016.75406599382,491258.92693335365,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB233+GB234+GB235-GB236)","v":492509.65094669245},493420.8994018904,494687.48906177701,496063.31331719237,497566.58993291506,498758.18189229548,500077.18302542705,-1.7462298274040222E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH233+HH234+HH235-HH236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN233+IN234+IN235-IN236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(JT233+JT234+JT235-JT236)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR Check",{"$f":"XIRR(OFFSET(EV238,,,1,Timing_Reversion_Month+1),OFFSET($EV$23,,,1,Timing_Reversion_Month+1))","v":9.9887222051620483E-2},null,{"$f":"-EV235+EV236","v":-27674.743478260873},{"$f":"-EW235+EW236","v":-1306.3582282608695},{"$f":"-EX235+EX236","v":-1799.7582282608696},-4889.3915615942033,-10273.418228260873,-43472.44498047675,-49605.22024698514,-40402.675483754436,-49315.905922364873,-71576.833128092854,-70319.415076083271,-49363.835437604997,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,0,0,0,0,3.6379788070917132E-13,0,253.84264502009901,1771.5635437176506,2487.6358107970491,2607.0221664005776,2466.6142965597437,2584.9289508767652,2665.2895420779919,2666.6436569803527,3016.0926640413027,2668.0178825000753,2568.8832507850416,2452.4019062959046,2776.0739014754154,2658.1666493423686,504064.86870816257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-HJ235+HJ236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JV235+JV236","v":0},0,0]
[null,null,null,null,null,null,"EQUITY MULTIPLE","IRR","NET PROFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Developer Fee to GP",null,{"$f":"IF($G$249=\"Yes\",L51,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$249=\"Yes\",AR51,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$249=\"Yes\",BX51,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$249=\"Yes\",DD51,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$249=\"Yes\",EJ51,0)","v":0},0,0,0,0]
[null,"Net Unlevered Cash Flow",null,null,null,null,{"$f":"SUMIF(L240:EM240,\">0\")/-SUMIF(L240:EM240,\"<0\")","v":1.3108754132572535},{"$f":"IF($L$62=0,XIRR(OFFSET($M$240,0,0,1,Timing_Analysis_End_Month),OFFSET($M$224,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($L$240,0,0,1,Timing_Analysis_End_Month+1),OFFSET($L$224,0,0,1,Timing_Analysis_End_Month+1)))","v":0.13300232291221617},{"$f":"SUM(L240:EM240)","v":7263727.2930152677},null,null,{"$f":"IF(L223=\"\",\"\",-L225+L231+L234)","v":-553494.86956521741},{"$f":"IF(M223=\"\",\"\",-M225+M231+M234)","v":-26127.16456521739},-35995.16456521739,-97787.831231884062,-205468.36456521743,-869448.899609535,-992104.40493970271,-808053.50967508869,-986318.11844729737,-1431536.6625618571,-1406388.3015216654,-1610493.5659086672,-1764287.8489200994,-1842251.3401863771,-1842251.3401863771,-1759492.0989200994,-1605697.8159086672,-1402113.3848549984,-1223244.7458951902,-993346.75178063184,-782617.14300842257,-631299.70493970183,-489763.5329428683,-5813.9358088287918,25916.048721691826,58466.419925116614,91148.303991552879,121982.41174492823,121982.41174492823,121448.55757826156,121448.55757826156,125347.11692125822,125347.11692125822,125347.11692125822,125347.11692125822,121037.21067125822,121037.21067125822,125208.01083610606,125208.01083610606,28972852.171539597,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY223=\"\",\"\",-BY225+BY231+BY234)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EK223=\"\",\"\",-EK225+EK231+EK234)","v":""},{"$f":"IF(EL223=\"\",\"\",-EL225+EL231+EL234)","v":""},{"$f":"IF(EM223=\"\",\"\",-EM225+EM231+EM234)","v":""},{"$f":"IF(EN223=\"\",\"\",-EN225+EN231+EN234)","v":""},null,null,null,null,null,"Total Distributions (Hurdle 1)",null,{"$f":"+EV236+EV230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019792,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559829,{"$f":"+GB236+GB230","v":53332.873139607051},60321.85328082605,53360.357650001504,51377.665015700819,49048.038125918087,55521.478029508304,53163.332986847367,10081297.374163251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+HH236+HH230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IN236+IN230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Levered Cash Flow",null,null,null,null,{"$f":"SUMIF(L241:EM241,\">0\")/-SUMIF(L241:EM241,\"<0\")","v":1.6671556973192596},{"$f":"IF($L$62=0,XIRR(OFFSET($M$241,0,0,1,Timing_Analysis_End_Month),OFFSET($M$224,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($L$241,0,0,1,Timing_Analysis_End_Month+1),OFFSET($L$224,0,0,1,Timing_Analysis_End_Month+1)))","v":0.21673408150672915},{"$f":"SUM(L241:EM241)","v":5604107.8574817823},null,null,{"$f":"IF(L223=\"\",\"\",-L58-L225-L226+L228+L229+L231-L232+L234+L235+L236)","v":-553494.86956521741},-26127.16456521739,-35995.16456521739,-97787.831231884062,-205468.36456521743,-869448.899609535,-992104.40493970271,-808053.50967508869,-986318.11844729737,-1431536.6625618571,-1406388.3015216654,-987276.70875209989,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019802,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559836,{"$f":"IF(AR223=\"\",\"\",-AR58-AR225-AR226+AR228+AR229+AR231-AR232+AR234+AR235+AR236)","v":53332.873139607051},60321.85328082605,53360.357650001504,51377.665015700826,49048.038125918087,55521.478029508304,53163.332986847367,13331244.320144374,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX223=\"\",\"\",-BX58-BX225-BX226+BX228+BX229+BX231-BX232+BX234+BX235+BX236)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD223=\"\",\"\",-DD58-DD225-DD226+DD228+DD229+DD231-DD232+DD234+DD235+DD236)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,"Cash Flow Remaining",null,{"$f":"MAX(EV224-EV240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0949470177292824E-13,0,0,0,0,0,7.2759576141834259E-12,{"$f":"MAX(GB224-GB240,0)","v":0},0,0,7.2759576141834259E-12,0,0,0,3249946.9459811226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(HH224-HH240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IN224-IN240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JT224-JT240,0)","v":0},{"$f":"MAX(JU224-JU240,0)","v":0},{"$f":"MAX(JV224-JV240,0)","v":0},{"$f":"MAX(JW224-JW240,0)","v":0},{"$f":"MAX(JX224-JX240,0)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"G216","v":"UNTRENDED"},{"$f":"H216","v":"TRENDED"},{"$f":"I216","v":"SALE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HURDLE 2 DISTRIBUTION",null,null,null,"Beginning Balance (LP Capital Account)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*EU247","v":0},525820.12608695647,556800.87151580851,597519.15380347474,697417.48071859335,900782.6149006217,1737311.6630260888,2700163.3095150492,3499446.332547389,4477444.2681235997,5889856.9851717055,7294925.056868392,8318297.3711606571,8415745.5337784383,8514335.2935252804,8614080.0241167042,8714993.2559402008,8817088.677890623,8920380.1392270923,9024881.6514516473,9130607.3902099133,9237571.6972140223,9345789.0821880735,9455274.2248363793,9566041.9768347684,9678107.363845218,9786662.5772987045,9867652.8089837618,9935986.4614298213,10002852.296180649,10073169.208157334,10142061.898483865,{"$f":"(GB$225<=Timing_Reversion_Month)*GA247","v":10210234.809721133},10279180.632766584,10342294.619266825,10412761.401724681,10485937.254687227,10562183.502233062,10633173.200325934,10707234.774624659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*HG247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*IM247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Yield-on-Cost",null,null,null,null,{"$f":"G218/Project_Cost_Total","v":5.4525253263211018E-2},{"$f":"H218/Project_Cost_Total","v":5.8073098384731327E-2},{"$f":"I218/Project_Cost_Total","v":6.0783541765514558E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Req'd Return by LP (Pref)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV243*((1+$EP245)^(1/12)-1))","v":0},6159.9390918955241,6522.8759507096529,6999.8872448288002,8170.1878450717677,10552.593496409065,20352.46179624294,31632.188841005147,40995.723051278263,52452.887614341693,68999.185251104631,85459.440977769904,97448.162617781869,98589.759746841533,99744.730591424101,100913.23182349579,102095.42195042195,103291.46133646852,104501.51222455551,105725.73875826522,106964.30700410843,108217.38497405125,109485.14264830605,110767.75199838926,112065.3870104493,113378.22370886794,114649.93901569248,115598.7328512026,116399.25591243833,117182.58361132091,118006.34039318842,118813.41253674892,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB243*((1+$EP245)^(1/12)-1))","v":119612.05252807806},120419.74711702642,121159.1222253575,121984.63472746067,122841.8837654563,123735.10222090632,124566.74063622979,125434.36582609291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH243*((1+$EP245)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN243*((1+$EP245)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(JT243*((1+$EP245)^(1/12)-1))","v":0},{"$f":"(JU$225<=Timing_Reversion_Month)*(JU243*((1+$EP245)^(1/12)-1))","v":0},{"$f":"(JV$225<=Timing_Reversion_Month)*(JV243*((1+$EP245)^(1/12)-1))","v":0},{"$f":"(JW$225<=Timing_Reversion_Month)*(JW243*((1+$EP245)^(1/12)-1))","v":0},{"$f":"(JX$225<=Timing_Reversion_Month)*(JX243*((1+$EP245)^(1/12)-1))","v":0}]
[null,"Market Cap Rate",null,null,null,null,{"$f":"G217","v":4.4999999999999998E-2},{"$f":"H217","v":4.8461538461538459E-2},{"$f":"I217","v":4.9999999999999996E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F262","v":0.15},"Hurdle",null,null,"Prior Distributions",null,{"$f":"EV230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9121597334742543E-12,0,4823.0102553818806,33659.707330635356,47265.080405143926,49533.421161610968,46865.671634635124,49113.650066658534,50640.501299481839,{"$f":"GB230","v":50666.229482626695},57305.760616784748,50692.339767501428,48808.781764915781,46595.636219622182,52745.404128032889,50505.166337504998,9577232.5054550879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HH230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IN230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development Spread",null,null,null,null,{"$f":"(G244-G245)*10000","v":95.252532632110203},{"$f":"(H244-H245)*10000","v":96.115599231928684},{"$f":"(I244-I245)*10000","v":107.83541765514562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributions to LP (Hurdle 2)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(MIN(EV243+EV244-EV245,MAX(EV241,0)*$I$262))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6401996668428179E-13,0,0,0,0,0,6.9121597334742543E-12,{"$f":"(GB$225<=Timing_Reversion_Month)*(MIN(GB243+GB244-GB245,MAX(GB241,0)*$I$262))","v":0},0,0,6.9121597334742543E-12,0,0,0,1255436.6349956635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(MIN(HH243+HH244-HH245,MAX(HH241,0)*$I$262))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(MIN(IN243+IN244-IN245,MAX(IN241,0)*$I$262))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(MIN(JT243+JT244-JT245,MAX(JT241,0)*$I$262))","v":0},{"$f":"(JU$225<=Timing_Reversion_Month)*(MIN(JU243+JU244-JU245,MAX(JU241,0)*$I$262))","v":0},{"$f":"(JV$225<=Timing_Reversion_Month)*(MIN(JV243+JV244-JV245,MAX(JV241,0)*$I$262))","v":0},{"$f":"(JW$225<=Timing_Reversion_Month)*(MIN(JW243+JW244-JW245,MAX(JW241,0)*$I$262))","v":0},{"$f":"(JX$225<=Timing_Reversion_Month)*(MIN(JX243+JX244-JX245,MAX(JX241,0)*$I$262))","v":0}]
[null,"PARTNERSHIP-LEVEL CASH FLOWS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending Balance (LP Capital Account)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV243+EV244+EV229-EV245-EV246)","v":525820.12608695647},556800.87151580851,597519.15380347474,697417.48071859335,900782.6149006217,1737311.6630260888,2700163.3095150492,3499446.332547389,4477444.2681235997,5889856.9851717055,7294925.056868392,8318297.3711606571,8415745.5337784383,8514335.2935252804,8614080.0241167042,8714993.2559402008,8817088.677890623,8920380.1392270923,9024881.6514516473,9130607.3902099133,9237571.6972140223,9345789.0821880735,9455274.2248363793,9566041.9768347684,9678107.363845218,9786662.5772987045,9867652.8089837618,9935986.4614298213,10002852.296180649,10073169.208157334,10142061.898483865,10210234.809721133,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB243+GB244+GB229-GB245-GB246)","v":10279180.632766584},10342294.619266825,10412761.401724681,10485937.254687227,10562183.502233062,10633173.200325934,10707234.774624659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH243+HH244+HH229-HH245-HH246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN243+IN244+IN229-IN245-IN246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(JT243+JT244+JT229-JT245-JT246)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR Check",{"$f":"XIRR(OFFSET(EV248,,,1,Timing_Reversion_Month+1),OFFSET($EV$23,,,1,Timing_Reversion_Month+1))","v":0.14982681870460515},null,{"$f":"+-EV229+EV245+EV246","v":-525820.12608695647},-24820.806336956521,-34195.406336956519,-92898.439670289852,-195194.94633695655,-825976.45462905825,-942499.18469271751,-767650.8341913342,-937002.21252493246,-1359959.8294337643,-1336068.8864455821,-937912.87331449485,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,0,0,0,0,6.9121597334742543E-12,0,4823.0102553818815,33659.707330635356,47265.080405143926,49533.421161610968,46865.671634635124,49113.650066658534,50640.501299481846,{"$f":"+-GB229+GB245+GB246","v":50666.229482626695},57305.760616784748,50692.339767501428,48808.781764915788,46595.636219622182,52745.404128032889,50505.166337504998,10832669.140450751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-HH229+HH245+HH246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-IN229+IN245+IN246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Sgl. Promote","Dbl. Promote",null,null,"Include Dev. Fee?","No",{"$f":"IF(G249=\"No\",\"\",\"Dev. Fee Amount\")","v":""},{"$f":"IF(G249=\"No\",\"\",I51)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution to GP",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV246/$I$262*$H$262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5474735088646414E-14,0,0,0,0,0,3.6379788070917132E-13,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB246/$I$262*$H$262)","v":0},0,0,3.6379788070917132E-13,0,0,0,66075.612368192829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH246/$I$262*$H$262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN246/$I$262*$H$262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RETURNS SUMMARY",null,"Contributions","Net Profit",null,"ROI","EMx ","IRR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Distributions (Hurdle 2)",null,{"$f":"+EV249+EV246","v":0},{"$f":"+EW249+EW246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0949470177292824E-13,0,0,0,0,0,7.2759576141834259E-12,0,0,0,7.2759576141834259E-12,0,0,0,1321512.2473638563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+HI249+HI246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+JU249+JU246","v":0},{"$f":"+JV249+JV246","v":0},{"$f":"+JW249+JW246","v":0},{"$f":"+JX249+JX246","v":0}]
[null,{"$f":"'Partnership Returns'!B9","v":"Limited Partner (LP)"},null,{"$f":"I257","v":7980000},{"$f":"I273","v":5323902.4646076914},null,{"$f":"E251/D251","v":0.66715569731925961},{"$f":"F273","v":1.6671556973192596},{"$f":"G273","v":0.21673408150672915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Remaining",null,{"$f":"MAX(EV224-EV240-EV250,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GB224-GB240-GB250,0)","v":0},0,0,0,0,0,0,1928434.6986172663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(HH224-HH240-HH250,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IN224-IN240-IN250,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JT224-JT240-JT250,0)","v":0},{"$f":"MAX(JU224-JU240-JU250,0)","v":0},{"$f":"MAX(JV224-JV240-JV250,0)","v":0},{"$f":"MAX(JW224-JW240-JW250,0)","v":0},{"$f":"MAX(JX224-JX240-JX250,0)","v":0}]
[null,{"$f":"'Partnership Returns'!B8","v":"RISE (GP)"},null,{"$f":"IF(Dbl_Promote?=1,I277,I256)","v":420000},{"$f":"IF(Dbl_Promote?=1,I293,I272)","v":280205.39287408907},null,{"$f":"IFERROR(E252/D252,\"NA\")","v":0.66715569731925972},{"$f":"IF(Dbl_Promote?=1,F293,F272)","v":1.6671556973192596},{"$f":"IF(Dbl_Promote?=1,G293,G272)","v":0.21673408150672915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HURDLE 3 DISTRIBUTION",null,null,null,"Beginning Balance (LP Capital Account)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*EU256","v":0},525820.12608695647,556800.87151580851,597519.15380347474,697417.48071859335,900782.6149006217,1737311.6630260888,2700163.3095150492,3499446.332547389,4477444.2681235997,5889856.9851717055,7294925.056868392,8318297.3711606571,8415745.5337784383,8514335.2935252804,8614080.0241167042,8714993.2559402008,8817088.677890623,8920380.1392270923,9024881.6514516473,9130607.3902099133,9237571.6972140223,9345789.0821880735,9455274.2248363793,9566041.9768347684,9678107.363845218,9786662.5772987045,9867652.8089837618,9935986.4614298213,10002852.296180649,10073169.208157334,10142061.898483865,{"$f":"(GB$225<=Timing_Reversion_Month)*GA256","v":10210234.809721133},10279180.632766584,10342294.619266825,10412761.401724681,10485937.254687227,10562183.502233062,10633173.200325934,10707234.774624659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*HG256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*IM256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Dbl_Promote?=1,C278,\"\")","v":""},null,{"$f":"IF(Dbl_Promote?=1,I278,\"\")","v":""},{"$f":"IF(Dbl_Promote?=1,I294,\"\")","v":""},null,{"$f":"IF(Dbl_Promote?=1,IFERROR(E253/D253,\"NA\"),\"\")","v":""},{"$f":"IF(Dbl_Promote?=1,F294,\"\")","v":""},{"$f":"IF(Dbl_Promote?=1,G294,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Req'd Return by LP (Pref)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV252*((1+$EP254)^(1/12)-1))","v":0},6159.9390918955241,6522.8759507096529,6999.8872448288002,8170.1878450717677,10552.593496409065,20352.46179624294,31632.188841005147,40995.723051278263,52452.887614341693,68999.185251104631,85459.440977769904,97448.162617781869,98589.759746841533,99744.730591424101,100913.23182349579,102095.42195042195,103291.46133646852,104501.51222455551,105725.73875826522,106964.30700410843,108217.38497405125,109485.14264830605,110767.75199838926,112065.3870104493,113378.22370886794,114649.93901569248,115598.7328512026,116399.25591243833,117182.58361132091,118006.34039318842,118813.41253674892,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB252*((1+$EP254)^(1/12)-1))","v":119612.05252807806},120419.74711702642,121159.1222253575,121984.63472746067,122841.8837654563,123735.10222090632,124566.74063622979,125434.36582609291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH252*((1+$EP254)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN252*((1+$EP254)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(JT252*((1+$EP254)^(1/12)-1))","v":0},{"$f":"(JU$225<=Timing_Reversion_Month)*(JU252*((1+$EP254)^(1/12)-1))","v":0},{"$f":"(JV$225<=Timing_Reversion_Month)*(JV252*((1+$EP254)^(1/12)-1))","v":0},{"$f":"(JW$225<=Timing_Reversion_Month)*(JW252*((1+$EP254)^(1/12)-1))","v":0},{"$f":"(JX$225<=Timing_Reversion_Month)*(JX252*((1+$EP254)^(1/12)-1))","v":0}]
[null,{"$f":"IF(Dbl_Promote?=0,\"WATERFALL (GP AND LP)\",\"1ST WATERFALL (GP AND LP)\")","v":"WATERFALL (GP AND LP)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F263","v":0.15},"Hurdle",null,null,"Prior Distributions",null,{"$f":"EV230+EV246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9121597334742543E-12,0,4823.0102553818815,33659.707330635356,47265.080405143926,49533.421161610968,46865.671634635124,49113.650066658534,50640.501299481846,{"$f":"GB230+GB246","v":50666.229482626695},57305.760616784748,50692.339767501428,48808.781764915788,46595.636219622182,52745.404128032889,50505.166337504998,10832669.140450751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HH230+HH246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IN230+IN246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GP-LP CONTRIBUTIONS",null,null,null,null,null,"Share","Amount",null,"Analysis Month",{"$f":"L223","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AR223","v":32},33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BX223","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"DD223","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,"Distributions to LP (Hurdle 3)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(MIN(EV252+EV253-EV254,MAX(EV251,0)*$I$263))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GB$225<=Timing_Reversion_Month)*(MIN(GB252+GB253-GB254,MAX(GB251,0)*$I$263))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(MIN(HH252+HH253-HH254,MAX(HH251,0)*$I$263))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(MIN(IN252+IN253-IN254,MAX(IN251,0)*$I$263))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(MIN(JT252+JT253-JT254,MAX(JT251,0)*$I$263))","v":0},{"$f":"(JU$225<=Timing_Reversion_Month)*(MIN(JU252+JU253-JU254,MAX(JU251,0)*$I$263))","v":0},{"$f":"(JV$225<=Timing_Reversion_Month)*(MIN(JV252+JV253-JV254,MAX(JV251,0)*$I$263))","v":0},{"$f":"(JW$225<=Timing_Reversion_Month)*(MIN(JW252+JW253-JW254,MAX(JW251,0)*$I$263))","v":0},{"$f":"(JX$225<=Timing_Reversion_Month)*(MIN(JX252+JX253-JX254,MAX(JX251,0)*$I$263))","v":0}]
[null,"GP","RISE Together",null,null,null,null,0.05,{"$f":"SUM(L256:EN256)","v":420000},null,null,{"$f":"IF(L$255=\"\",\"\",-MIN(L$241,0)*$H256)","v":27674.743478260873},1306.3582282608695,1799.7582282608696,4889.3915615942033,10273.418228260873,43472.44498047675,49605.22024698514,40402.675483754436,49315.905922364873,71576.833128092854,{"$f":"IF(V$255=\"\",\"\",-MIN(V$241,0)*$H256)","v":70319.415076083271},49363.835437604997,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,0,{"$f":"IF(AF$255=\"\",\"\",-MIN(AF$241,0)*$H256)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$255=\"\",\"\",-MIN(AP$241,0)*$H256)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ$255=\"\",\"\",-MIN(AZ$241,0)*$H256)","v":""},"","","","","","","","","",{"$f":"IF(BJ$255=\"\",\"\",-MIN(BJ$241,0)*$H256)","v":""},"","","","","","","","","",{"$f":"IF(BT$255=\"\",\"\",-MIN(BT$241,0)*$H256)","v":""},"","","","","","","","","",{"$f":"IF(CD$255=\"\",\"\",-MIN(CD$241,0)*$H256)","v":""},"","","","","","","","","",{"$f":"IF(CN$255=\"\",\"\",-MIN(CN$241,0)*$H256)","v":""},"","","","","","","","","",{"$f":"IF(CX$255=\"\",\"\",-MIN(CX$241,0)*$H256)","v":""},"","","","","","","","","",{"$f":"IF(DH$255=\"\",\"\",-MIN(DH$241,0)*$H256)","v":""},"","","","","","","","","",{"$f":"IF(DR$255=\"\",\"\",-MIN(DR$241,0)*$H256)","v":""},"","","","","","","","","",{"$f":"IF(EB$255=\"\",\"\",-MIN(EB$241,0)*$H256)","v":""},"","","","","","","","","","","","",null,null,null,null,null,"Ending Balance (LP Capital Account)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV252+EV253+EV229-EV254-EV255)","v":525820.12608695647},556800.87151580851,597519.15380347474,697417.48071859335,900782.6149006217,1737311.6630260888,2700163.3095150492,3499446.332547389,4477444.2681235997,5889856.9851717055,7294925.056868392,8318297.3711606571,8415745.5337784383,8514335.2935252804,8614080.0241167042,8714993.2559402008,8817088.677890623,8920380.1392270923,9024881.6514516473,9130607.3902099133,9237571.6972140223,9345789.0821880735,9455274.2248363793,9566041.9768347684,9678107.363845218,9786662.5772987045,9867652.8089837618,9935986.4614298213,10002852.296180649,10073169.208157334,10142061.898483865,10210234.809721133,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB252+GB253+GB229-GB254-GB255)","v":10279180.632766584},10342294.619266825,10412761.401724681,10485937.254687227,10562183.502233062,10633173.200325934,10707234.774624659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH252+HH253+HH229-HH254-HH255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN252+IN253+IN229-IN254-IN255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(JT252+JT253+JT229-JT254-JT255)","v":0},0,0,0,0]
[null,"LP","Limited Partner Entity",null,null,null,null,{"$f":"1-H256","v":0.95},{"$f":"SUM(L257:EN257)","v":7980000},null,null,525820.12608695647,24820.806336956521,34195.406336956519,92898.439670289852,195194.94633695655,825976.45462905825,942499.18469271751,767650.8341913342,937002.21252493246,1359959.8294337643,1336068.8864455821,937912.87331449485,2.2118911147117614E-10,2.2118911147117614E-10,2.2118911147117614E-10,2.2118911147117614E-10,2.2118911147117614E-10,2.2118911147117614E-10,2.2118911147117614E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"IRR Check",{"$f":"XIRR(OFFSET(EV257,,,1,Timing_Reversion_Month+1),OFFSET($EV$23,,,1,Timing_Reversion_Month+1))","v":0.14982681870460515},null,{"$f":"+-EV229+EV254+EV255","v":-525820.12608695647},-24820.806336956521,-34195.406336956519,-92898.439670289852,-195194.94633695655,-825976.45462905825,-942499.18469271751,-767650.8341913342,-937002.21252493246,-1359959.8294337643,-1336068.8864455821,-937912.87331449485,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,0,0,0,0,6.9121597334742543E-12,0,4823.0102553818815,33659.707330635356,47265.080405143926,49533.421161610968,46865.671634635124,49113.650066658534,50640.501299481846,{"$f":"+-GB229+GB254+GB255","v":50666.229482626695},57305.760616784748,50692.339767501428,48808.781764915788,46595.636219622182,52745.404128032889,50505.166337504998,10832669.140450751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-HH229+HH254+HH255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-IN229+IN254+IN255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H256:H257)","v":1},{"$f":"SUM(I256:I257)","v":8400000},null,null,{"$f":"IF(L255=\"\",\"\",SUM(L256:L257))","v":553494.86956521729},26127.16456521739,35995.16456521739,97787.831231884062,205468.36456521743,869448.899609535,992104.4049397026,808053.50967508869,986318.11844729737,1431536.6625618571,1406388.3015216654,987276.70875209989,2.3283064365386963E-10,2.3283064365386963E-10,2.3283064365386963E-10,2.3283064365386963E-10,2.3283064365386963E-10,2.3283064365386963E-10,2.3283064365386963E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR255=\"\",\"\",SUM(AR256:AR257))","v":0},0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX255=\"\",\"\",SUM(BX256:BX257))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD255=\"\",\"\",SUM(DD256:DD257))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ255=\"\",\"\",SUM(EJ256:EJ257))","v":""},{"$f":"IF(EK255=\"\",\"\",SUM(EK256:EK257))","v":""},{"$f":"IF(EL255=\"\",\"\",SUM(EL256:EL257))","v":""},{"$f":"IF(EM255=\"\",\"\",SUM(EM256:EM257))","v":""},{"$f":"IF(EN255=\"\",\"\",SUM(EN256:EN257))","v":""},null,null,null,null,null,"Distribution to GP",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV255/$I$263*$H$263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB255/$I$263*$H$263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH255/$I$263*$H$263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN255/$I$263*$H$263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Distributions (Hurdle 3)",null,{"$f":"+EV258+EV255","v":0},{"$f":"+EW258+EW255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+HI258+HI255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+JU258+JU255","v":0},{"$f":"+JV258+JV255","v":0},{"$f":"+JW258+JW255","v":0},{"$f":"+JX258+JX255","v":0}]
[null,"DISTRIBUTION WATERFALL",null,null,null,"IRR Hurdle","GP Promote","Dist. % to GP","Dist. % to LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Remaining",null,{"$f":"MAX(EV251-EV259,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GB251-GB259,0)","v":0},0,0,0,0,0,0,1928434.6986172663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(HH251-HH259,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IN251-IN259,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JT251-JT259,0)","v":0},{"$f":"MAX(JU251-JU259,0)","v":0},{"$f":"MAX(JV251-JV259,0)","v":0},{"$f":"MAX(JW251-JW259,0)","v":0},{"$f":"MAX(JX251-JX259,0)","v":0}]
[null,"Pref. Return","GP Catch Up?","Yes","up to",0.1,0,{"$f":"+H256","v":0.05},{"$f":"1-H261","v":0.95},null,null,{"$f":"IF(L$255=\"\",\"\",EV240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019792,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559829,{"$f":"IF(AR$255=\"\",\"\",GB240)","v":53332.873139607051},60321.85328082605,53360.357650001504,51377.665015700819,49048.038125918087,55521.478029508304,53163.332986847367,10081297.374163251,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",HH240)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",IN240)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",JT240)","v":""},"","","","",null,"HURDLE 4 DISTRIBUTION",null,null,null,"Distribution to LP",null,{"$f":"EV$260*$I$264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GB$260*$I$264","v":0},0,0,0,0,0,0,1832012.9636864029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HH$260*$I$264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IN$260*$I$264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd Tier",null,null,"up to",0.15,0,{"$f":"G262+(1-G262)*$H$256","v":0.05},{"$f":"1-H262","v":0.95},null,null,{"$f":"IF(L$255=\"\",\"\",EV250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0949470177292824E-13,0,0,0,0,0,7.2759576141834259E-12,{"$f":"IF(AR$255=\"\",\"\",GB250)","v":0},0,0,7.2759576141834259E-12,0,0,0,1321512.2473638563,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",HH250)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",IN250)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",JT250)","v":""},"","","","",null,null,null,null,null,"Distribution to GP",null,{"$f":"EV$260*$H$264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GB$260*$H$264","v":0},0,0,0,0,0,0,96421.734930863313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HH$260*$H$264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IN$260*$H$264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Tier",null,null,"up to",0.15,0,{"$f":"G263+(1-G263)*$H$256","v":0.05},{"$f":"1-H263","v":0.95},null,null,{"$f":"IF(L$255=\"\",\"\",EV259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$255=\"\",\"\",GB259)","v":0},0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",HH259)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",IN259)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",JT259)","v":""},"","","","",null,null,null,null,null,"Total Distributions (Hurdle 4)",null,{"$f":"SUM(EV261:EV262)","v":0},{"$f":"SUM(EW261:EW262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1928434.6986172663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI261:HI262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JU261:JU262)","v":0},{"$f":"SUM(JV261:JV262)","v":0},{"$f":"SUM(JW261:JW262)","v":0},{"$f":"SUM(JX261:JX262)","v":0}]
[null,"4th Tier",null,null,"above",{"$f":"F263","v":0.15},0,0.05,{"$f":"1-H264","v":0.95},null,null,{"$f":"IF(L$255=\"\",\"\",EV263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$255=\"\",\"\",GB263)","v":0},0,0,0,0,0,0,1928434.6986172663,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",HH263)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",IN263)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",JT263)","v":""},"","","","",null,null,null,null,null,"Net Levered GP Cash Flow (before Dev. Fee)",null,{"$f":"IF(L272=\"\",0,L272-EV239)","v":-27674.743478260873},-1306.3582282608695,-1799.7582282608696,-4889.3915615942033,-10273.418228260873,-43472.44498047675,-49605.22024698514,-40402.675483754436,-49315.905922364873,-71576.833128092854,-70319.415076083271,-49363.835437604997,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,0,0,0,0,3.6379788070917132E-13,0,253.84264502009907,1771.5635437176506,2487.6358107970491,2607.0221664005776,2466.6142965597437,2584.9289508767652,2665.2895420779923,{"$f":"IF(AR272=\"\",0,AR272-GB239)","v":2666.6436569803527},3016.0926640413027,2668.0178825000753,2568.883250785042,2452.4019062959046,2776.0739014754154,2658.1666493423686,666562.2160072187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX272=\"\",0,BX272-HH239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD272=\"\",0,DD272-IN239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ272=\"\",0,EJ272-JT239)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DISTRIBUTIONS TO GP 1 AND GP 2"]
[null,"GP-LP DISTRIBUTIONS",null,null,null,null,null,"Share","Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RETURN OF CAPITAL &",null,null,null,"Beginning Balance (GP 2 Capital Account)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*EU270","v":0},24907.269130434786,26262.506277414643,28071.571056682824,32674.344350715026,42155.915320028202,81584.947113856411,126817.6544277225,164094.07820075619,209661.07260674087,275591.31755910924,340865.06685635279,387749.24349420762,390543.87765765778,393358.65365307429,396193.71664915222,399049.21286086453,401925.28955700266,404822.09506777185,407739.77879244112,410678.4912070483,413638.38387216069,416619.60944069159,419622.32166577328,422646.67540868645,425692.82664684713,428532.47410133301,430026.63900429942,430887.10779643769,431646.33054532117,432537.39234088152,433328.39311801188,{"$f":"(GB$225<=Timing_Reversion_Month)*GA270","v":434052.77036140516},434781.14972238237,435200.27464255609,435935.68763492641,436765.6221550472,437706.37149162591,438362.59631717124,439129.6672941221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*HG270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*IM270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GP",{"$f":"C256","v":"RISE Together"},null,null,null,null,{"$f":"I267/$I$269","v":0.05},{"$f":"SUM(L267:EN267)","v":700205.39287408907},null,null,{"$f":"IF(L$255=\"\",\"\",EV236+EV239+EV249+EV258+EV262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6379788070917132E-13,0,253.84264502009907,1771.5635437176506,2487.6358107970491,2607.0221664005776,2466.6142965597437,2584.9289508767652,2665.2895420779923,{"$f":"IF(AR$255=\"\",\"\",GB236+GB239+GB249+GB258+GB262)","v":2666.6436569803527},3016.0926640413027,2668.0178825000753,2568.883250785042,2452.4019062959046,2776.0739014754154,2658.1666493423686,666562.2160072187,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",HH236+HH239+HH249+HH258+HH262)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",IN236+IN239+IN249+IN258+IN262)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",JT236+JT239+JT249+JT258+JT262)","v":""},"","","","",null,"HURDLE 1 DISTRIBUTION",null,null,null,"Req'd Return by GP 2 (Pref)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV266*((1+$EP268)^(1/12)-1))","v":0},179.51474154507488,189.2823738333974,202.3208885974187,235.49456387838839,303.83131139912422,588.00909157947819,914.01583765469297,1182.6790758562718,1511.0951370847963,1986.2757287686059,2456.7247440102919,2794.6341634501755,2814.7759954164817,2835.0629960779493,2855.4962117122982,2876.0766961381123,2896.8055107691862,2917.6837246692662,2938.7124146071878,2959.8926651124061,2981.2255685309328,3002.7122250816687,3024.3537429131488,3046.1512381606922,3068.1058350039661,3088.5720923122908,3099.3410218555937,3105.5426986439797,3111.0146624641488,3117.4368329194099,3123.1378312635038,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB266*((1+$EP268)^(1/12)-1))","v":3128.358652259491},3133.6083178108547,3136.6290866203967,3141.9294458272971,3147.9110522450305,3154.6913368731944,3159.4209613589751,3164.9494898962848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH266*((1+$EP268)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN266*((1+$EP268)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(JT266*((1+$EP268)^(1/12)-1))","v":0},{"$f":"(JU$225<=Timing_Reversion_Month)*(JU266*((1+$EP268)^(1/12)-1))","v":0},{"$f":"(JV$225<=Timing_Reversion_Month)*(JV266*((1+$EP268)^(1/12)-1))","v":0},{"$f":"(JW$225<=Timing_Reversion_Month)*(JW266*((1+$EP268)^(1/12)-1))","v":0},{"$f":"(JX$225<=Timing_Reversion_Month)*(JX266*((1+$EP268)^(1/12)-1))","v":0}]
[null,"LP",{"$f":"C257","v":"Limited Partner Entity"},null,null,null,null,{"$f":"I268/$I$269","v":0.95},{"$f":"SUM(L268:EN268)","v":13303902.464607691},null,null,{"$f":"IF(L$255=\"\",\"\",EV230+EV246+EV255+EV261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9121597334742543E-12,0,4823.0102553818815,33659.707330635356,47265.080405143926,49533.421161610968,46865.671634635124,49113.650066658534,50640.501299481846,{"$f":"IF(AR$255=\"\",\"\",GB230+GB246+GB255+GB261)","v":50666.229482626695},57305.760616784748,50692.339767501428,48808.781764915788,46595.636219622182,52745.404128032889,50505.166337504998,12664682.104137154,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",HH230+HH246+HH255+HH261)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",IN230+IN246+IN255+IN261)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",JT230+JT246+JT255+JT261)","v":""},"","","","",null,{"$f":"F282","v":0.09},"Hurdle",null,null,"Contributions from GP 2",null,{"$f":"IF(L278=\"\",0,L278)","v":24907.269130434786},1175.7224054347826,1619.7824054347827,4400.452405434783,9246.0764054347856,39125.200482429078,44644.698222286628,36362.407935378993,44384.315330128389,64419.14981528357,63287.473568474947,44427.451893844496,1.0477378964424135E-11,1.0477378964424135E-11,1.0477378964424135E-11,1.0477378964424135E-11,1.0477378964424135E-11,1.0477378964424135E-11,1.0477378964424135E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR278=\"\",0,AR278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX278=\"\",0,BX278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD278=\"\",0,DD278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ278=\"\",0,EJ278)","v":0},0,0,0,0]
[null,"Total",null,null,null,null,null,{"$f":"I269/$I$269","v":1},{"$f":"SUM(I267:I268)","v":14004107.857481781},null,null,{"$f":"IF(L$255=\"\",\"\",SUM(L267:L268))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019802,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559836,{"$f":"IF(AR$255=\"\",\"\",SUM(AR267:AR268))","v":53332.873139607051},60321.85328082605,53360.357650001504,51377.665015700826,49048.038125918087,55521.478029508304,53163.332986847367,13331244.320144374,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",SUM(BX267:BX268))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",SUM(DD267:DD268))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",SUM(EJ267:EJ268))","v":""},{"$f":"IF(EK$255=\"\",\"\",SUM(EK267:EK268))","v":""},{"$f":"IF(EL$255=\"\",\"\",SUM(EL267:EL268))","v":""},{"$f":"IF(EM$255=\"\",\"\",SUM(EM267:EM268))","v":""},{"$f":"IF(EN$255=\"\",\"\",SUM(EN267:EN268))","v":""},null,null,null,null,null,"Distributions to GP 2 (Hurdle 1)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(MIN(EV266+EV267,MAX(EV264,0)*$I$282))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.274180926382542E-13,0,228.45838051808917,1594.4071893458856,2238.8722297173445,2346.3199497605201,2219.9528669037695,2326.4360557890886,2398.7605878701934,{"$f":"(GB$225<=Timing_Reversion_Month)*(MIN(GB266+GB267,MAX(GB264,0)*$I$282))","v":2399.9792912823177},2714.4833976371724,2401.2160942500677,2311.9949257065377,2207.1617156663142,2498.4665113278738,2392.3499844081316,442294.61678401841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(MIN(HH266+HH267,MAX(HH264,0)*$I$282))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(MIN(IN266+IN267,MAX(IN264,0)*$I$282))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending Balance (GP 2 Capital Account)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV266+EV267+EV268-EV269)","v":24907.269130434786},26262.506277414643,28071.571056682824,32674.344350715026,42155.915320028202,81584.947113856411,126817.6544277225,164094.07820075619,209661.07260674087,275591.31755910924,340865.06685635279,387749.24349420762,390543.87765765778,393358.65365307429,396193.71664915222,399049.21286086453,401925.28955700266,404822.09506777185,407739.77879244112,410678.4912070483,413638.38387216069,416619.60944069159,419622.32166577328,422646.67540868645,425692.82664684713,428532.47410133301,430026.63900429942,430887.10779643769,431646.33054532117,432537.39234088152,433328.39311801188,434052.77036140516,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB266+GB267+GB268-GB269)","v":434781.14972238237},435200.27464255609,435935.68763492641,436765.6221550472,437706.37149162591,438362.59631717124,439129.6672941221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH266+HH267+HH268-HH269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN266+IN267+IN268-IN269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(JT266+JT267+JT268-JT269)","v":0},{"$f":"(JU$225<=Timing_Reversion_Month)*(JU266+JU267+JU268-JU269)","v":0},{"$f":"(JV$225<=Timing_Reversion_Month)*(JV266+JV267+JV268-JV269)","v":0},{"$f":"(JW$225<=Timing_Reversion_Month)*(JW266+JW267+JW268-JW269)","v":0},{"$f":"(JX$225<=Timing_Reversion_Month)*(JX266+JX267+JX268-JX269)","v":0}]
[null,"GP-LP NET CASH FLOW",null,null,null,"EMx ","IRR","Share","Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR Check",{"$f":"XIRR(OFFSET(EV271,,,1,Timing_Reversion_Month+1),OFFSET($EV$23,,,1,Timing_Reversion_Month+1))","v":8.9899000525474546E-2},null,{"$f":"+-EV268+EV269","v":-24907.269130434786},{"$f":"+-EW268+EW269","v":-1175.7224054347826},-1619.7824054347827,-4400.452405434783,-9246.0764054347856,-39125.200482429078,-44644.698222286628,-36362.407935378993,-44384.315330128389,-64419.14981528357,-63287.473568474947,-44427.451893844496,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,0,0,0,0,3.274180926382542E-13,0,228.45838051808917,1594.4071893458856,2238.8722297173445,2346.3199497605201,2219.9528669037695,2326.4360557890886,2398.7605878701934,2399.9792912823177,2714.4833976371724,2401.2160942500677,2311.9949257065377,2207.1617156663142,2498.4665113278738,2392.3499844081316,442294.61678401841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-HI268+HI269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-JU268+JU269","v":0},{"$f":"+-JV268+JV269","v":0},{"$f":"+-JW268+JW269","v":0},{"$f":"+-JX268+JX269","v":0}]
[null,"GP",{"$f":"C267","v":"RISE Together"},null,null,{"$f":"IFERROR(I267/I256,\"NA\")","v":1.6671556973192596},{"$f":"IFERROR(IF($L$62=0,XIRR(OFFSET($M$272,0,0,1,Timing_Analysis_End_Month),OFFSET($M$224,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($L$272,0,0,1,Timing_Analysis_End_Month+1),OFFSET($L$224,0,0,1,Timing_Analysis_End_Month+1))),\"NA\")","v":0.21673408150672915},{"$f":"I272/$I$274","v":5.000000000000001E-2},{"$f":"SUM(L272:EN272)","v":280205.39287408907},null,null,{"$f":"IF(L$255=\"\",\"\",-L256+L267)","v":-27674.743478260873},-1306.3582282608695,-1799.7582282608696,-4889.3915615942033,-10273.418228260873,-43472.44498047675,-49605.22024698514,-40402.675483754436,-49315.905922364873,-71576.833128092854,-70319.415076083271,-49363.835437604997,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,0,0,0,0,3.6379788070917132E-13,0,253.84264502009907,1771.5635437176506,2487.6358107970491,2607.0221664005776,2466.6142965597437,2584.9289508767652,2665.2895420779923,{"$f":"IF(AR$255=\"\",\"\",-AR256+AR267)","v":2666.6436569803527},3016.0926640413027,2668.0178825000753,2568.883250785042,2452.4019062959046,2776.0739014754154,2658.1666493423686,666562.2160072187,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",-BX256+BX267)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",-DD256+DD267)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,"Distribution to GP 1",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV269/$I$282*$H$282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6379788070917137E-14,0,25.384264502009909,177.15635437176508,248.76358107970498,260.70221664005783,246.66142965597439,258.49289508767652,266.5289542077993,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB269/$I$282*$H$282)","v":266.66436569803534},301.60926640413027,266.80178825000752,256.88832507850424,245.24019062959047,277.60739014754154,265.81666493423688,49143.846309335378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH269/$I$282*$H$282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN269/$I$282*$H$282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LP",{"$f":"C268","v":"Limited Partner Entity"},null,null,{"$f":"I268/I257","v":1.6671556973192596},{"$f":"IF($L$62=0,XIRR(OFFSET($M$273,0,0,1,Timing_Analysis_End_Month),OFFSET($M$224,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($L$273,0,0,1,Timing_Analysis_End_Month+1),OFFSET($L$224,0,0,1,Timing_Analysis_End_Month+1)))","v":0.21673408150672915},{"$f":"I273/$I$274","v":0.95},{"$f":"SUM(L273:EN273)","v":5323902.4646076914},null,null,{"$f":"IF(L$255=\"\",\"\",-L257+L268)","v":-525820.12608695647},-24820.806336956521,-34195.406336956519,-92898.439670289852,-195194.94633695655,-825976.45462905825,-942499.18469271751,-767650.8341913342,-937002.21252493246,-1359959.8294337643,-1336068.8864455821,-937912.87331449485,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,-2.2118911147117614E-10,0,0,0,0,6.9121597334742543E-12,0,4823.0102553818815,33659.707330635356,47265.080405143926,49533.421161610968,46865.671634635124,49113.650066658534,50640.501299481846,{"$f":"IF(AR$255=\"\",\"\",-AR257+AR268)","v":50666.229482626695},57305.760616784748,50692.339767501428,48808.781764915788,46595.636219622182,52745.404128032889,50505.166337504998,12664682.104137154,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",-BX257+BX268)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",-DD257+DD268)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,"Total Distributions (Hurdle 1)",null,{"$f":"+EV272+EV269","v":0},{"$f":"+EW272+EW269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6379788070917132E-13,0,253.84264502009907,1771.5635437176506,2487.6358107970495,2607.022166400578,2466.6142965597437,2584.9289508767652,2665.2895420779928,2666.6436569803532,3016.0926640413027,2668.0178825000753,2568.883250785042,2452.4019062959046,2776.0739014754154,2658.1666493423686,491438.46309335378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+HI272+HI269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+JU272+JU269","v":0},{"$f":"+JV272+JV269","v":0},{"$f":"+JW272+JW269","v":0},{"$f":"+JX272+JX269","v":0}]
[null,"Total",null,null,null,{"$f":"I269/I258","v":1.6671556973192596},{"$f":"IF($L$62=0,XIRR(OFFSET($M$274,0,0,1,Timing_Analysis_End_Month),OFFSET($M$224,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($L$274,0,0,1,Timing_Analysis_End_Month+1),OFFSET($L$224,0,0,1,Timing_Analysis_End_Month+1)))","v":0.21673408150672915},{"$f":"I274/$I$274","v":1},{"$f":"SUM(I272:I273)","v":5604107.8574817805},null,null,{"$f":"IF(L$255=\"\",\"\",SUM(L272:L273))","v":-553494.86956521729},-26127.16456521739,-35995.16456521739,-97787.831231884062,-205468.36456521743,-869448.899609535,-992104.4049397026,-808053.50967508869,-986318.11844729737,-1431536.6625618571,-1406388.3015216654,-987276.70875209989,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019802,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559836,{"$f":"IF(AR$255=\"\",\"\",SUM(AR272:AR273))","v":53332.873139607051},60321.85328082605,53360.357650001504,51377.665015700826,49048.038125918087,55521.478029508304,53163.332986847367,13331244.320144374,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",SUM(BX272:BX273))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",SUM(DD272:DD273))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",SUM(EJ272:EJ273))","v":""},{"$f":"IF(EK$255=\"\",\"\",SUM(EK272:EK273))","v":""},{"$f":"IF(EL$255=\"\",\"\",SUM(EL272:EL273))","v":""},{"$f":"IF(EM$255=\"\",\"\",SUM(EM272:EM273))","v":""},{"$f":"IF(EN$255=\"\",\"\",SUM(EN272:EN273))","v":""},null,null,null,null,null,"Cash Flow Remaining",null,{"$f":"IF(L272=\"\",0,MAX(EV264-EV273,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR272=\"\",0,MAX(GB264-GB273,0))","v":0},0,0,0,0,0,0,175123.75291386491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX272=\"\",0,MAX(HH264-HH273,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD272=\"\",0,MAX(IN264-IN273,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ272=\"\",0,MAX(JT264-JT273,0))","v":0},0,0,0,0]
[null,"2ND WATERFALL (GP 1 AND GP 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HURDLE 2 DISTRIBUTION",null,null,null,"Beginning Balance (GP 2 Capital Account)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*EU279","v":0},24907.269130434786,26319.331455214196,28188.852547004168,32856.78313732097,42414.630754442289,81942.294885497075,127364.52657653674,164935.47013181169,210884.82398558894,277305.01622871775,343223.77967590815,390908.01094532234,394617.25611765223,398361.69754936593,402141.66921048088,405957.50823998672,409809.55497591523,413698.15298569534,417623.64909679606,421586.39342766051,425586.73941893323,429625.04386498383,433701.66694572981,437816.97225876135,441971.32685177081,445936.64287477214,448573.63615160808,450591.18627124635,452520.43278616184,454594.35260463384,456581.46822994098,{"$f":"(GB$225<=Timing_Reversion_Month)*GA279","v":458515.1146518726},460465.89034089854,462120.67243014462,464104.42370737443,466196.21955825115,468412.69723685848,470358.9018175407,472429.69005741709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*HG279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*IM279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO-GP CONTRIBUTIONS",null,null,"Share of Dev. Fee",null,null,"Share of Equity","Equity Amount",null,null,{"$f":"L255","v":0},{"$f":"M255","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BY255","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"EK255","v":""},{"$f":"EL255","v":""},{"$f":"EM255","v":""},{"$f":"EN255","v":""},null,null,null,null,null,"Req'd Return by GP 2 (Pref)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV275*((1+$EP277)^(1/12)-1))","v":0},236.33991934462802,249.73868635518579,267.47818488201642,311.77121168653861,402.46364862570073,777.53346875302509,1208.5356198959564,1565.0385236488678,2001.0424278452456,2631.2898787154936,3256.7793755696453,3709.2451723298864,3744.4414317137266,3779.9716611149315,3815.8390295058434,3852.0467359285244,3888.5980097800866,3925.4961111007219,3962.7443308644674,4000.3459912727335,4038.3044460506094,4076.6230807459897,4115.3053130315302,4154.354593009476,4193.7744035193764,4231.4004661818208,4256.4223493556046,4275.5664646759951,4293.8726853757944,4313.5516810962035,4332.4070098018174,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB275*((1+$EP277)^(1/12)-1))","v":4350.7549803082238},4369.2654868832096,4384.9673714799228,4403.7907765832706,4423.6393942736595,4444.6710920100904,4463.1382242845202,4482.7875051040774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH275*((1+$EP277)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN275*((1+$EP277)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(JT275*((1+$EP277)^(1/12)-1))","v":0},{"$f":"(JU$225<=Timing_Reversion_Month)*(JU275*((1+$EP277)^(1/12)-1))","v":0},{"$f":"(JV$225<=Timing_Reversion_Month)*(JV275*((1+$EP277)^(1/12)-1))","v":0},{"$f":"(JW$225<=Timing_Reversion_Month)*(JW275*((1+$EP277)^(1/12)-1))","v":0},{"$f":"(JX$225<=Timing_Reversion_Month)*(JX275*((1+$EP277)^(1/12)-1))","v":0}]
[null,"GP 1","[General Partner 1 Name]",null,{"$f":"H277","v":0.1},null,null,0.1,{"$f":"SUM(L277:EN277)","v":42000},null,null,{"$f":"IF(L$255=\"\",\"\",L$256*$H277)","v":2767.4743478260875},130.63582282608695,179.97582282608698,488.93915615942035,1027.3418228260873,4347.2444980476748,4960.5220246985145,4040.2675483754438,4931.5905922364873,7157.6833128092858,{"$f":"IF(V$255=\"\",\"\",V$256*$H277)","v":7031.9415076083278},4936.3835437605003,1.1641532182693484E-12,1.1641532182693484E-12,1.1641532182693484E-12,1.1641532182693484E-12,1.1641532182693484E-12,1.1641532182693484E-12,1.1641532182693484E-12,0,{"$f":"IF(AF$255=\"\",\"\",AF$256*$H277)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$255=\"\",\"\",AP$256*$H277)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ$255=\"\",\"\",AZ$256*$H277)","v":""},"","","","","","","","","",{"$f":"IF(BJ$255=\"\",\"\",BJ$256*$H277)","v":""},"","","","","","","","","",{"$f":"IF(BT$255=\"\",\"\",BT$256*$H277)","v":""},"","","","","","","","","",{"$f":"IF(CD$255=\"\",\"\",CD$256*$H277)","v":""},"","","","","","","","","",{"$f":"IF(CN$255=\"\",\"\",CN$256*$H277)","v":""},"","","","","","","","","",{"$f":"IF(CX$255=\"\",\"\",CX$256*$H277)","v":""},"","","","","","","","","",{"$f":"IF(DH$255=\"\",\"\",DH$256*$H277)","v":""},"","","","","","","","","",{"$f":"IF(DR$255=\"\",\"\",DR$256*$H277)","v":""},"","","","","","","","","",{"$f":"IF(EB$255=\"\",\"\",EB$256*$H277)","v":""},"","","","","","","","","","","","",null,{"$f":"F283","v":0.12},"Hurdle",null,null,"Prior Distributions",null,{"$f":"EV269","v":0},{"$f":"EW269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.274180926382542E-13,0,228.45838051808917,1594.4071893458856,2238.8722297173445,2346.3199497605201,2219.9528669037695,2326.4360557890886,2398.7605878701934,2399.9792912823177,2714.4833976371724,2401.2160942500677,2311.9949257065377,2207.1617156663142,2498.4665113278738,2392.3499844081316,442294.61678401841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JU269","v":0},{"$f":"JV269","v":0},{"$f":"JW269","v":0},{"$f":"JX269","v":0}]
[null,"GP 2","[General Partner 2 Name]",null,{"$f":"1-E277","v":0.9},null,null,{"$f":"1-H277","v":0.9},{"$f":"SUM(L278:EN278)","v":378000},null,null,24907.269130434786,1175.7224054347826,1619.7824054347827,4400.452405434783,9246.0764054347856,39125.200482429078,44644.698222286628,36362.407935378993,44384.315330128389,64419.14981528357,63287.473568474947,44427.451893844496,1.0477378964424135E-11,1.0477378964424135E-11,1.0477378964424135E-11,1.0477378964424135E-11,1.0477378964424135E-11,1.0477378964424135E-11,1.0477378964424135E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,"Distributions to GP 2 (Hurdle 2)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(MIN(EV275+EV276-EV277,MAX(EV274,0)*$I$283))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GB$225<=Timing_Reversion_Month)*(MIN(GB275+GB276-GB277,MAX(GB274,0)*$I$283))","v":0},0,0,0,0,0,0,34617.860778502771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(MIN(HH275+HH276-HH277,MAX(HH274,0)*$I$283))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(MIN(IN275+IN276-IN277,MAX(IN274,0)*$I$283))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(MIN(JT275+JT276-JT277,MAX(JT274,0)*$I$283))","v":0},{"$f":"(JU$225<=Timing_Reversion_Month)*(MIN(JU275+JU276-JU277,MAX(JU274,0)*$I$283))","v":0},{"$f":"(JV$225<=Timing_Reversion_Month)*(MIN(JV275+JV276-JV277,MAX(JV274,0)*$I$283))","v":0},{"$f":"(JW$225<=Timing_Reversion_Month)*(MIN(JW275+JW276-JW277,MAX(JW274,0)*$I$283))","v":0},{"$f":"(JX$225<=Timing_Reversion_Month)*(MIN(JX275+JX276-JX277,MAX(JX274,0)*$I$283))","v":0}]
[null,"Total",null,null,{"$f":"SUM(E277:E278)","v":1},null,null,{"$f":"SUM(H277:H278)","v":1},{"$f":"SUM(I277:I278)","v":420000},null,null,{"$f":"IF(L255=\"\",\"\",SUM(L277:L278))","v":27674.743478260873},1306.3582282608695,1799.7582282608696,4889.3915615942033,10273.418228260873,43472.44498047675,49605.22024698514,40402.675483754436,49315.90592236488,71576.833128092854,70319.415076083271,49363.835437604997,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,1.1641532182693482E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR255=\"\",\"\",SUM(AR277:AR278))","v":0},0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX255=\"\",\"\",SUM(BX277:BX278))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD255=\"\",\"\",SUM(DD277:DD278))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ255=\"\",\"\",SUM(EJ277:EJ278))","v":""},{"$f":"IF(EK255=\"\",\"\",SUM(EK277:EK278))","v":""},{"$f":"IF(EL255=\"\",\"\",SUM(EL277:EL278))","v":""},{"$f":"IF(EM255=\"\",\"\",SUM(EM277:EM278))","v":""},{"$f":"IF(EN255=\"\",\"\",SUM(EN277:EN278))","v":""},null,null,null,null,null,"Ending Balance (GP 2 Capital Account)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV275+EV276+EV268-EV277-EV278)","v":24907.269130434786},26319.331455214196,28188.852547004168,32856.78313732097,42414.630754442289,81942.294885497075,127364.52657653674,164935.47013181169,210884.82398558894,277305.01622871775,343223.77967590815,390908.01094532234,394617.25611765223,398361.69754936593,402141.66921048088,405957.50823998672,409809.55497591523,413698.15298569534,417623.64909679606,421586.39342766051,425586.73941893323,429625.04386498383,433701.66694572981,437816.97225876135,441971.32685177081,445936.64287477214,448573.63615160808,450591.18627124635,452520.43278616184,454594.35260463384,456581.46822994098,458515.1146518726,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB275+GB276+GB268-GB277-GB278)","v":460465.89034089854},462120.67243014462,464104.42370737443,466196.21955825115,468412.69723685848,470358.9018175407,472429.69005741709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH275+HH276+HH268-HH277-HH278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN275+IN276+IN268-IN277-IN278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(JT275+JT276+JT268-JT277-JT278)","v":0},{"$f":"(JU$225<=Timing_Reversion_Month)*(JU275+JU276+JU268-JU277-JU278)","v":0},{"$f":"(JV$225<=Timing_Reversion_Month)*(JV275+JV276+JV268-JV277-JV278)","v":0},{"$f":"(JW$225<=Timing_Reversion_Month)*(JW275+JW276+JW268-JW277-JW278)","v":0},{"$f":"(JX$225<=Timing_Reversion_Month)*(JX275+JX276+JX268-JX277-JX278)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR Check",{"$f":"XIRR(OFFSET(EV280,,,1,Timing_Reversion_Month+1),OFFSET($EV$23,,,1,Timing_Reversion_Month+1))","v":0.11986337304115294},null,{"$f":"+-EV268+EV277+EV278","v":-24907.269130434786},{"$f":"+-EW268+EW277+EW278","v":-1175.7224054347826},-1619.7824054347827,-4400.452405434783,-9246.0764054347856,-39125.200482429078,-44644.698222286628,-36362.407935378993,-44384.315330128389,-64419.14981528357,-63287.473568474947,-44427.451893844496,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,0,0,0,0,3.274180926382542E-13,0,228.45838051808917,1594.4071893458856,2238.8722297173445,2346.3199497605201,2219.9528669037695,2326.4360557890886,2398.7605878701934,2399.9792912823177,2714.4833976371724,2401.2160942500677,2311.9949257065377,2207.1617156663142,2498.4665113278738,2392.3499844081316,476912.47756252118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-HI268+HI277+HI278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-JU268+JU277+JU278","v":0},{"$f":"+-JV268+JV277+JV278","v":0},{"$f":"+-JW268+JW277+JW278","v":0},{"$f":"+-JX268+JX277+JX278","v":0}]
[null,"DISTRIBUTION WATERFALL",null,null,null,"IRR Hurdle",{"$f":"B277&\" Promote\"","v":"GP 1 Promote"},{"$f":"\"Dist. % to \"&$B$277","v":"Dist. % to GP 1"},{"$f":"\"Dist. % to \"&$B$278","v":"Dist. % to GP 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution to GP 1",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV278/$I$283*$H$283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB278/$I$283*$H$283)","v":0},0,0,0,0,0,0,10634.244814311307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH278/$I$283*$H$283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN278/$I$283*$H$283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pref. Return",null,null,"up to",0.09,0,{"$f":"G282+(1-G282)*$H$277","v":0.1},{"$f":"1-H282","v":0.9},null,null,{"$f":"IF(L$255=\"\",\"\",EV273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6379788070917132E-13,0,253.84264502009907,1771.5635437176506,2487.6358107970495,2607.022166400578,2466.6142965597437,2584.9289508767652,2665.2895420779928,{"$f":"IF(AR$255=\"\",\"\",GB273)","v":2666.6436569803532},3016.0926640413027,2668.0178825000753,2568.883250785042,2452.4019062959046,2776.0739014754154,2658.1666493423686,491438.46309335378,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",HH273)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",IN273)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",JT273)","v":""},"","","","",null,null,null,null,null,"Total Distributions (Hurdle 2)",null,{"$f":"+EV281+EV278","v":0},{"$f":"+EW281+EW278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45252.105592814078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+HI281+HI278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+JU281+JU278","v":0},{"$f":"+JV281+JV278","v":0},{"$f":"+JW281+JW278","v":0},{"$f":"+JX281+JX278","v":0}]
[null,"2nd Tier",null,null,"up to",0.12,0.15,{"$f":"G283+(1-G283)*$H$277","v":0.23499999999999999},{"$f":"1-H283","v":0.76500000000000001},null,null,{"$f":"IF(L$255=\"\",\"\",EV282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$255=\"\",\"\",GB282)","v":0},0,0,0,0,0,0,45252.105592814078,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",HH282)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",IN282)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",JT282)","v":""},"","","","",null,null,null,null,null,"Cash Flow Remaining",null,{"$f":"MAX(EV264-EV273-EV282,0)","v":0},{"$f":"MAX(EW264-EW273-EW282,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,129871.64732105084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(HI264-HI273-HI282,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JU264-JU273-JU282,0)","v":0},{"$f":"MAX(JV264-JV273-JV282,0)","v":0},{"$f":"MAX(JW264-JW273-JW282,0)","v":0},{"$f":"MAX(JX264-JX273-JX282,0)","v":0}]
[null,"3rd Tier",null,null,"up to",0.15,0.3,0.37,{"$f":"1-H284","v":0.63},null,null,{"$f":"IF(L$255=\"\",\"\",EV291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$255=\"\",\"\",GB291)","v":0},0,0,0,0,0,0,57482.468898727981,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",HH291)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",IN291)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",JT291)","v":""},"","","","",null,"HURDLE 3 DISTRIBUTION",null,null,null,"Beginning Balance (GP 2 Capital Account)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*EU288","v":0},24907.269130434786,26374.77812443304,28303.538864375125,33035.564876143908,42668.650179503151,82293.710353867398,127902.47255597607,165763.24733119216,212089.46533217057,278993.22561339661,345549.0816411344,394024.61231813638,398640.57791582076,403310.61916698696,408035.36956342286,412815.47001822002,417651.56895271369,422544.32238444116,427494.39401613065,432502.45532573271,437569.18565750628,442695.27231417189,447881.41065014427,453128.30416585744,458436.66460319451,463578.75366151758,467415.13305712555,470651.99027825467,473819.31929276756,477150.12038640003,480413.45834923571,{"$f":"(GB$225<=Timing_Reversion_Month)*GA288","v":483642.70151310624},486908.55628894339,489898.166175797,493236.06639748492,496702.29101150023,500313.95536893449,503676.62527859688,507184.80511379964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*HG288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*IM288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Tier",null,null,"above",{"$f":"F284","v":0.15},0.4,0.46,{"$f":"1-H285","v":0.54},null,null,{"$f":"IF(L$255=\"\",\"\",EV295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$255=\"\",\"\",GB295)","v":0},0,0,0,0,0,0,72389.178422322875,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",HH295)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",IN295)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",JT295)","v":""},"","","","",null,null,null,null,null,"Req'd Return by GP 2 (Pref)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV284*((1+$EP286)^(1/12)-1))","v":0},291.78658856347226,308.97833450729939,331.57360633399588,387.0088979244523,499.85969193516644,964.06397982203441,1498.3668398370867,1941.9026708500237,2484.6104659425018,3268.3824592628512,4048.0787831575221,4615.9655976844042,4670.041251166178,4724.7503964358784,4780.1004547971697,4836.0989344936715,4892.7534317274558,4950.0716316894705,5008.0613096020361,5066.7303317735568,5126.086656665585,5186.1383359723914,5246.8935157131746,5308.3604373370717,5370.5474388411121,5430.7865849538539,5475.7294508464392,5513.6489642733941,5550.7539605362535,5589.7740186247147,5628.0037517407382,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB284*((1+$EP286)^(1/12)-1))","v":5665.8340671194865},5704.0932844907247,5739.1163159379867,5778.2195397218211,5818.8260731005612,5861.1364209902995,5900.5298196108852,5941.6278549201907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH284*((1+$EP286)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN284*((1+$EP286)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(JT284*((1+$EP286)^(1/12)-1))","v":0},{"$f":"(JU$225<=Timing_Reversion_Month)*(JU284*((1+$EP286)^(1/12)-1))","v":0},{"$f":"(JV$225<=Timing_Reversion_Month)*(JV284*((1+$EP286)^(1/12)-1))","v":0},{"$f":"(JW$225<=Timing_Reversion_Month)*(JW284*((1+$EP286)^(1/12)-1))","v":0},{"$f":"(JX$225<=Timing_Reversion_Month)*(JX284*((1+$EP286)^(1/12)-1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F284","v":0.15},"Hurdle",null,null,"Prior Distributions",null,{"$f":"EV269+EV278","v":0},{"$f":"EW269+EW278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.274180926382542E-13,0,228.45838051808917,1594.4071893458856,2238.8722297173445,2346.3199497605201,2219.9528669037695,2326.4360557890886,2398.7605878701934,2399.9792912823177,2714.4833976371724,2401.2160942500677,2311.9949257065377,2207.1617156663142,2498.4665113278738,2392.3499844081316,476912.47756252118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI269+HI278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JU269+JU278","v":0},{"$f":"JV269+JV278","v":0},{"$f":"JW269+JW278","v":0},{"$f":"JX269+JX278","v":0}]
[null,"GP-LP DISTRIBUTIONS",null,null,null,null,null,"Share","Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributions to GP 2 (Hurdle 3)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(MIN(EV284+EV285-EV286,MAX(EV283,0)*$I$284))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GB$225<=Timing_Reversion_Month)*(MIN(GB284+GB285-GB286,MAX(GB283,0)*$I$284))","v":0},0,0,0,0,0,0,36213.955406198627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(MIN(HH284+HH285-HH286,MAX(HH283,0)*$I$284))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(MIN(IN284+IN285-IN286,MAX(IN283,0)*$I$284))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(MIN(JT284+JT285-JT286,MAX(JT283,0)*$I$284))","v":0},{"$f":"(JU$225<=Timing_Reversion_Month)*(MIN(JU284+JU285-JU286,MAX(JU283,0)*$I$284))","v":0},{"$f":"(JV$225<=Timing_Reversion_Month)*(MIN(JV284+JV285-JV286,MAX(JV283,0)*$I$284))","v":0},{"$f":"(JW$225<=Timing_Reversion_Month)*(MIN(JW284+JW285-JW286,MAX(JW283,0)*$I$284))","v":0},{"$f":"(JX$225<=Timing_Reversion_Month)*(MIN(JX284+JX285-JX286,MAX(JX283,0)*$I$284))","v":0}]
[null,{"$f":"B277","v":"GP 1"},{"$f":"C277","v":"[General Partner 1 Name]"},null,null,null,null,{"$f":"I288/$I$269","v":8.4053868746979364E-3},{"$f":"SUM(L288:EN288)","v":117709.9443771316},null,null,{"$f":"IF(L$255=\"\",\"\",EV272+EV281+EV290+EV294+(EV$239*$E277))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6379788070917137E-14,0,25.384264502009909,177.15635437176508,248.76358107970498,260.70221664005783,246.66142965597439,258.49289508767652,266.5289542077993,{"$f":"IF(AR$255=\"\",\"\",GB272+GB281+GB290+GB294+(GB$239*$E277))","v":266.66436569803534},301.60926640413027,266.80178825000752,256.88832507850424,245.24019062959047,277.60739014754154,265.81666493423688,114345.62669044457,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",HH272+HH281+HH290+HH294+(HH$239*$E277))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",IN272+IN281+IN290+IN294+(IN$239*$E277))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",JT272+JT281+JT290+JT294+(JT$239*$E277))","v":""},"","","","",null,null,null,null,null,"Ending Balance (GP 2 Capital Account)",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV284+EV285+EV268-EV286-EV287)","v":24907.269130434786},26374.77812443304,28303.538864375125,33035.564876143908,42668.650179503151,82293.710353867398,127902.47255597607,165763.24733119216,212089.46533217057,278993.22561339661,345549.0816411344,394024.61231813638,398640.57791582076,403310.61916698696,408035.36956342286,412815.47001822002,417651.56895271369,422544.32238444116,427494.39401613065,432502.45532573271,437569.18565750628,442695.27231417189,447881.41065014427,453128.30416585744,458436.66460319451,463578.75366151758,467415.13305712555,470651.99027825467,473819.31929276756,477150.12038640003,480413.45834923571,483642.70151310624,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB284+GB285+GB268-GB286-GB287)","v":486908.55628894339},489898.166175797,493236.06639748492,496702.29101150023,500313.95536893449,503676.62527859688,507184.80511379964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH284+HH285+HH268-HH286-HH287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN284+IN285+IN268-IN286-IN287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JT$225<=Timing_Reversion_Month)*(JT284+JT285+JT268-JT286-JT287)","v":0},{"$f":"(JU$225<=Timing_Reversion_Month)*(JU284+JU285+JU268-JU286-JU287)","v":0},{"$f":"(JV$225<=Timing_Reversion_Month)*(JV284+JV285+JV268-JV286-JV287)","v":0},{"$f":"(JW$225<=Timing_Reversion_Month)*(JW284+JW285+JW268-JW286-JW287)","v":0},{"$f":"(JX$225<=Timing_Reversion_Month)*(JX284+JX285+JX268-JX286-JX287)","v":0}]
[null,{"$f":"B278","v":"GP 2"},{"$f":"C278","v":"[General Partner 2 Name]"},null,null,null,null,{"$f":"I289/$I$269","v":4.1594613125302063E-2},{"$f":"SUM(L289:EN289)","v":582495.44849695743},null,null,{"$f":"IF(L$255=\"\",\"\",EV269+EV278+EV287+EV293+(EV$239*$E278))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.274180926382542E-13,0,228.45838051808917,1594.4071893458856,2238.8722297173445,2346.3199497605201,2219.9528669037695,2326.4360557890886,2398.7605878701934,{"$f":"IF(AR$255=\"\",\"\",GB269+GB278+GB287+GB293+(GB$239*$E278))","v":2399.9792912823177},2714.4833976371724,2401.2160942500677,2311.9949257065377,2207.1617156663142,2498.4665113278738,2392.3499844081316,552216.58931677416,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",HH269+HH278+HH287+HH293+(HH$239*$E278))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",IN269+IN278+IN287+IN293+(IN$239*$E278))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",JT269+JT278+JT287+JT293+(JT$239*$E278))","v":""},"","","","",null,null,null,null,"IRR Check",{"$f":"XIRR(OFFSET(EV289,,,1,Timing_Reversion_Month+1),OFFSET($EV$23,,,1,Timing_Reversion_Month+1))","v":0.14982681870460515},null,{"$f":"+-EV268+EV286+EV287","v":-24907.269130434786},{"$f":"+-EW268+EW286+EW287","v":-1175.7224054347826},-1619.7824054347827,-4400.452405434783,-9246.0764054347856,-39125.200482429078,-44644.698222286628,-36362.407935378993,-44384.315330128389,-64419.14981528357,-63287.473568474947,-44427.451893844496,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,0,0,0,0,3.274180926382542E-13,0,228.45838051808917,1594.4071893458856,2238.8722297173445,2346.3199497605201,2219.9528669037695,2326.4360557890886,2398.7605878701934,2399.9792912823177,2714.4833976371724,2401.2160942500677,2311.9949257065377,2207.1617156663142,2498.4665113278738,2392.3499844081316,513126.4329687198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-HI268+HI286+HI287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-JU268+JU286+JU287","v":0},{"$f":"+-JV268+JV286+JV287","v":0},{"$f":"+-JW268+JW286+JW287","v":0},{"$f":"+-JX268+JX286+JX287","v":0}]
[null,"Total",null,null,null,null,null,{"$f":"I290/$I$269","v":0.05},{"$f":"SUM(I288:I289)","v":700205.39287408907},null,null,{"$f":"IF(L$255=\"\",\"\",SUM(L288:L289))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6379788070917132E-13,0,253.84264502009907,1771.5635437176506,2487.6358107970495,2607.022166400578,2466.6142965597437,2584.9289508767652,2665.2895420779928,{"$f":"IF(AR$255=\"\",\"\",SUM(AR288:AR289))","v":2666.6436569803532},3016.0926640413027,2668.0178825000753,2568.883250785042,2452.4019062959046,2776.0739014754154,2658.1666493423686,666562.2160072187,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",SUM(BX288:BX289))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",SUM(DD288:DD289))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",SUM(EJ288:EJ289))","v":""},{"$f":"IF(EK$255=\"\",\"\",SUM(EK288:EK289))","v":""},{"$f":"IF(EL$255=\"\",\"\",SUM(EL288:EL289))","v":""},{"$f":"IF(EM$255=\"\",\"\",SUM(EM288:EM289))","v":""},{"$f":"IF(EN$255=\"\",\"\",SUM(EN288:EN289))","v":""},null,null,null,null,null,"Distribution to GP 1",null,{"$f":"(EV$225<=Timing_Reversion_Month)*(EV287/$I$284*$H$284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GB$225<=Timing_Reversion_Month)*(GB287/$I$284*$H$284)","v":0},0,0,0,0,0,0,21268.513492529353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HH$225<=Timing_Reversion_Month)*(HH287/$I$284*$H$284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IN$225<=Timing_Reversion_Month)*(IN287/$I$284*$H$284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Distributions (Hurdle 3)",null,{"$f":"+EV290+EV287","v":0},{"$f":"+EW290+EW287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57482.468898727981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+HI290+HI287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+JU290+JU287","v":0},{"$f":"+JV290+JV287","v":0},{"$f":"+JW290+JW287","v":0},{"$f":"+JX290+JX287","v":0}]
[null,"GP-LP NET CASH FLOW",null,null,null,"EMx ","IRR","Share","Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Remaining",null,{"$f":"MAX(EV283-EV291,0)","v":0},{"$f":"MAX(EW283-EW291,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72389.178422322861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(HI283-HI291,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JU283-JU291,0)","v":0},{"$f":"MAX(JV283-JV291,0)","v":0},{"$f":"MAX(JW283-JW291,0)","v":0},{"$f":"MAX(JX283-JX291,0)","v":0}]
[null,{"$f":"B277","v":"GP 1"},{"$f":"C277","v":"[General Partner 1 Name]"},null,null,{"$f":"IFERROR(I288/I277,\"NA\")","v":2.8026177232650382},{"$f":"IFERROR(IF($L$62=0,XIRR(OFFSET($M$293,0,0,1,Timing_Analysis_End_Month),OFFSET($M$224,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($L$293,0,0,1,Timing_Analysis_End_Month+1),OFFSET($L$224,0,0,1,Timing_Analysis_End_Month+1))),\"NA\")","v":0.48146795630455019},{"$f":"I293/$I$274","v":1.3509722921562767E-2},{"$f":"SUM(L293:EN293)","v":75709.944377131615},null,null,{"$f":"IF(L$255=\"\",\"\",-L277+L288)","v":-2767.4743478260875},-130.63582282608695,-179.97582282608698,-488.93915615942035,-1027.3418228260873,-4347.2444980476748,-4960.5220246985145,-4040.2675483754438,-4931.5905922364873,-7157.6833128092858,-7031.9415076083278,-4936.3835437605003,-1.1641532182693484E-12,-1.1641532182693484E-12,-1.1641532182693484E-12,-1.1641532182693484E-12,-1.1641532182693484E-12,-1.1641532182693484E-12,-1.1641532182693484E-12,0,0,0,0,3.6379788070917137E-14,0,25.384264502009909,177.15635437176508,248.76358107970498,260.70221664005783,246.66142965597439,258.49289508767652,266.5289542077993,{"$f":"IF(AR$255=\"\",\"\",-AR277+AR288)","v":266.66436569803534},301.60926640413027,266.80178825000752,256.88832507850424,245.24019062959047,277.60739014754154,265.81666493423688,114345.62669044457,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",-BX277+BX288)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",-DD277+DD288)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"HURDLE 4 DISTRIBUTION",null,null,null,"Distribution to GP 2",null,{"$f":"EV$292*$I$285","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FF$292*$I$285","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FP$292*$I$285","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FZ$292*$I$285","v":0},0,0,0,0,0,0,0,0,39090.156348054348,{"$f":"GJ$292*$I$285","v":0},0,0,0,0,0,0,0,0,0,{"$f":"GT$292*$I$285","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HD$292*$I$285","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HN$292*$I$285","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HX$292*$I$285","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IH$292*$I$285","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IR$292*$I$285","v":0},0,0,0,0,0,0,0,0,0,{"$f":"JB$292*$I$285","v":0},0,0,0,0,0,0,0,0,0,{"$f":"JL$292*$I$285","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B278","v":"GP 2"},{"$f":"C278","v":"[General Partner 2 Name]"},null,null,{"$f":"IFERROR(I289/I278,\"NA\")","v":1.5409932499919508},{"$f":"IFERROR(IF($L$62=0,XIRR(OFFSET($M$294,0,0,1,Timing_Analysis_End_Month),OFFSET($M$224,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($L$294,0,0,1,Timing_Analysis_End_Month+1),OFFSET($L$224,0,0,1,Timing_Analysis_End_Month+1))),\"NA\")","v":0.18075794577598572},{"$f":"I294/$I$274","v":3.6490277078437224E-2},{"$f":"SUM(L294:EN294)","v":204495.44849695737},null,null,{"$f":"IF(L$255=\"\",\"\",-L278+L289)","v":-24907.269130434786},-1175.7224054347826,-1619.7824054347827,-4400.452405434783,-9246.0764054347856,-39125.200482429078,-44644.698222286628,-36362.407935378993,-44384.315330128389,-64419.14981528357,-63287.473568474947,-44427.451893844496,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,-1.0477378964424135E-11,0,0,0,0,3.274180926382542E-13,0,228.45838051808917,1594.4071893458856,2238.8722297173445,2346.3199497605201,2219.9528669037695,2326.4360557890886,2398.7605878701934,{"$f":"IF(AR$255=\"\",\"\",-AR278+AR289)","v":2399.9792912823177},2714.4833976371724,2401.2160942500677,2311.9949257065377,2207.1617156663142,2498.4665113278738,2392.3499844081316,552216.58931677416,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",-BX278+BX289)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",-DD278+DD289)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,"Distribution to GP 1",null,{"$f":"EV$292*$H$285","v":0},{"$f":"EW$292*$H$285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33299.02207426852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI$292*$H$285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JU$292*$H$285","v":0},{"$f":"JV$292*$H$285","v":0},{"$f":"JW$292*$H$285","v":0},{"$f":"JX$292*$H$285","v":0}]
[null,"Total",null,null,null,{"$f":"IFERROR(I290/I279,\"NA\")","v":1.6671556973192596},{"$f":"IFERROR(IF($L$62=0,XIRR(OFFSET($M$295,0,0,1,Timing_Analysis_End_Month),OFFSET($M$224,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($L$295,0,0,1,Timing_Analysis_End_Month+1),OFFSET($L$224,0,0,1,Timing_Analysis_End_Month+1))),\"NA\")","v":0.21673408150672915},{"$f":"I295/$I$274","v":4.9999999999999989E-2},{"$f":"SUM(I293:I294)","v":280205.39287408895},null,null,{"$f":"IF(L$255=\"\",\"\",SUM(L293:L294))","v":-27674.743478260873},-1306.3582282608695,-1799.7582282608696,-4889.3915615942033,-10273.418228260873,-43472.44498047675,-49605.22024698514,-40402.675483754436,-49315.90592236488,-71576.833128092854,-70319.415076083271,-49363.835437604997,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,-1.1641532182693482E-11,0,0,0,0,3.6379788070917132E-13,0,253.84264502009907,1771.5635437176506,2487.6358107970495,2607.022166400578,2466.6142965597437,2584.9289508767652,2665.2895420779928,{"$f":"IF(AR$255=\"\",\"\",SUM(AR293:AR294))","v":2666.6436569803532},3016.0926640413027,2668.0178825000753,2568.883250785042,2452.4019062959046,2776.0739014754154,2658.1666493423686,666562.2160072187,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX$255=\"\",\"\",SUM(BX293:BX294))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD$255=\"\",\"\",SUM(DD293:DD294))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EJ$255=\"\",\"\",SUM(EJ293:EJ294))","v":""},{"$f":"IF(EK$255=\"\",\"\",SUM(EK293:EK294))","v":""},{"$f":"IF(EL$255=\"\",\"\",SUM(EL293:EL294))","v":""},{"$f":"IF(EM$255=\"\",\"\",SUM(EM293:EM294))","v":""},{"$f":"IF(EN$255=\"\",\"\",SUM(EN293:EN294))","v":""},null,null,null,null,null,"Total Distributions (Hurdle 4)",null,{"$f":"SUM(EV293:EV294)","v":0},{"$f":"SUM(EW293:EW294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72389.178422322875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HI293:HI294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JU293:JU294)","v":0},{"$f":"SUM(JV293:JV294)","v":0},{"$f":"SUM(JW293:JW294)","v":0},{"$f":"SUM(JX293:JX294)","v":0}]
[]
[null,"SENSITIVITY ANALYSIS"]
[null,null,"SENSITIVITY #1",null,null,null,"SENSITIVITY #2"]
[null,null,"Vacancy","Yield-on-Cost","Levered EMx",null,"Exit Cap Rate","Yield-on-Cost","Levered EMx"]
[null,null,null,{"$f":"G244","v":5.4525253263211018E-2},{"$f":"G241","v":1.6671556973192596},null,null,{"$f":"$G$244","v":5.4525253263211018E-2},{"$f":"$G$241","v":1.6671556973192596}]
[null,"Upside #1",{"$f":"C302-1%","v":0.03},5.6261044881150038E-2,1.7904107584564497,{"$f":"B301","v":"Upside #1"},{"$f":"G302-0.25%","v":4.4999999999999998E-2},5.4525253263211018E-2,2.0487382920375596]
[null,"Upside #2",{"$f":"C303-1%","v":0.04},5.5393086920774319E-2,1.7287819519618901,{"$f":"B302","v":"Upside #2"},{"$f":"G303-0.25%","v":4.7500000000000001E-2},5.4525253263211018E-2,1.8479053474489804]
[null,"Base Case",0.05,5.4525253263211018E-2,1.6671556973192596,"Base Case",0.05,5.4525253263211018E-2,1.6671556973192592]
[null,"Downside #1",{"$f":"C303+1%","v":6.0000000000000005E-2},5.3657543878785012E-2,1.6055320699976225,"Downside #1",{"$f":"G303+0.25%","v":5.2500000000000005E-2},5.4525253263211018E-2,1.5036202995828447]
[null,"Downside #2",{"$f":"C304+1%","v":7.0000000000000007E-2},5.2789958737712118E-2,1.5439111484715915,"Downside #2",{"$f":"G304+0.25%","v":5.5000000000000007E-2},5.4525253263211018E-2,1.3549517561861044]
[]
[null,null,"SENSITIVITY #3",null,null,null,"SENSITIVITY #4"]
[null,null,"GMP Total","Yield-on-Cost","Levered EMx",null,"Equity Contribution","Yield-on-Cost","Levered EMx"]
[null,null,null,{"$f":"$G$244","v":5.4525253263211018E-2},{"$f":"$G$241","v":1.6671556973192596},null,null,{"$f":"$G$244","v":5.4525253263211018E-2},{"$f":"$G$241","v":1.6671556973192596}]
[null,{"$f":"B301","v":"Upside #1"},{"$f":"C312-(C312*10%)","v":16848000},5.9384921939975528E-2,1.9166084813690578,{"$f":"B301","v":"Upside #1"},{"$f":"G311/0.9","v":10401234.567901233},5.4802313260480164E-2,1.5643724524787848]
[null,{"$f":"B302","v":"Upside #2"},{"$f":"C312-(C312*5%)","v":17784000},5.6851425309766397E-2,1.7918820893441585,{"$f":"B302","v":"Upside #2"},{"$f":"G312/0.9","v":9361111.1111111101},5.4662275331374903E-2,1.6125236259300917]
[null,"Base Case",18720000,5.4525253263211018E-2,1.6671556973192596,"Base Case",8425000,5.4528925160233575E-2,1.6655832253539431]
[null,"Downside #1",{"$f":"C312+(C312*5%)","v":19656000},5.2381957055888988E-2,1.542429305294361,"Downside #1",{"$f":"G312*0.9","v":7582500},5.4405454110065539E-2,1.7242888453924228]
[null,"Downside #2",{"$f":"C312+(C312*10%)","v":20592000},5.0393505293098127E-2,1.4176744714044327,"Downside #2",{"$f":"G313*0.9","v":6824250},5.4281685898967563E-2,1.7889721175013122]
[]
[null,"RECALCULATE LOGIC"]
[null,"Target LTC",{"$f":"C70","v":0.65},null,"Target Dev Fee",null,"NA"]
[null,"Actual LTC",{"$f":"F70","v":0.64955479171461583},null,"Actual Dev Fee",null,"NA"]
[null,"Run Const. Macro?",{"$f":"ROUND(C317,4)<>ROUND(C318,4)","v":true},null,"Run Dev. Fee Macro?",null,false]
[]
[null,"Target LTC",null,{"$f":"Debt_LTC_Target","v":0.65}]
[null,"Total Actual LTC",null,{"$f":"Debt_LTC_Actual","v":0.64955479171461583}]
[null,"Run based on No Const. Debt?",null,{"$f":"ROUND(D321,4)<>ROUND(D322,4)","v":true}]
[null,"Show Click to Recalculate?",null,{"$f":"OR(C319,D323,Calc_Dev_Fee?)","v":true}]
[null,null,{"$f":"I34","v":18720000},null,null,null,{"$f":"Equity_Total","v":8400000}]

{"sheet":"Residential Income","index":6,"n_rows":933,"n_cols":96,"rows_kept":933,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Codes",null,null,null,null,null,"Rent Roll Codes",null,"Units Show/Hide",null,"View"]
[]
[null,null,"RENT PROJECTIONS",null,null,null,null,null,null,null,null,"UNIT MIX/AFFORDABLE PRO RATA",null,null,null,null,null,null,"OVERRIDES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Summary",null,null,null,null,null,"Type","Code","Full Name","Extras",null,null,null,null,null,null,{"$f":"IF(SUBTOTAL(103,CL31)=1,\"Input View\",\"Presentation View\")","v":"Presentation View"}]
[null,"Unit Type",null,"Type","Count","% Total","Avg. SF","Rent/SF","Rent",null,null,"Bd/Bth","Extra","Total","Market","Affordable","Error Check",null,"Unit Type","Count","Avg. SF","Rent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Studio",{"$f":"SUMIF($CJ$8:$CJ$15,BX7,$CI$8:$CI$15)","v":3}," Studios "," Studios, ",{"$f":"IF(BY7=0,\"\",\n\nIF(OR($BY$8>0,$BY$9>0,$BY$10>0),BY7&CA7,BY7&BZ7))","v":"3 Studios, "},null,"SRO","SRO","SRO"," Den"]
[null,{"$f":"IF(S8>0,S8,L8&M8)","v":"Studio"},null,"Market",2,{"$f":"E8/$E$32","v":3.8461538461538464E-2},{"$f":"IFERROR(IF(U8=\"\",AVERAGEIFS($AJ$85:$AJ$469,$AL$85:$AL$469,D8,$AK$85:$AK$469,B8),U8),0)","v":506},{"$f":"IFERROR(I8/G8,0)","v":5.5335968379446641},2800,null,null,"Studio",null,{"$f":"IF(L8=\"\",0,IF(T8>0,T8,COUNTIF($AK$85:$AK$914,B8)))","v":3},{"$f":"N8-P8","v":1.6153846153846154},{"$f":"N8*$H$45","v":1.3846153846153846},{"$f":"IF(OR(SUM(E16,E24)<=(P8-0.99),SUM(E16,E24)>=(P8+0.99),E8<=(O8-0.99),E8>=(O8+0.99)),\"ERROR\",\"OK\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUMIF($CJ$8:$CJ$15,BX8,$CI$8:$CI$15)","v":35}," One Bedrooms "," One Bedrooms, ",{"$f":"IF(BY8=0,\"\",\n\nIF(OR($BY$9>0,$BY$10>0),BY8&CA8,BY8&BZ8))","v":"35 One Bedrooms, "},null,"Studio","Studio","Studios"," Study",null,{"$f":"N8","v":3},{"$f":"IFERROR(IF(CR8=\"S\",\"Studio\",VALUE(CR8)),\"\")","v":"Studio"},null,{"$f":"IF(E8=0,\"Show All\",\"\")","v":""},null,null,null,null,null,{"$f":"LEFT(B8)","v":"S"}]
[null,{"$f":"IF(S9>0,S9,L9&M9)","v":"1 Bd"},null,{"$f":"$D$8","v":"Market"},19,{"$f":"E9/$E$32","v":0.36538461538461536},659.8,5.1530766899060323,3400,null,null,"1 Bd",null,35,18.846153846153847,{"$f":"N9*$H$45","v":16.153846153846153},{"$f":"IF(OR(SUM(E17,E25)<=(P9-0.99),SUM(E17,E25)>=(P9+0.99),E9<=(O9-0.99),E9>=(O9+0.99)),\"ERROR\",\"OK\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,14," Two Bedrooms "," Two Bedrooms, ",{"$f":"IF(BY9=0,\"\",\n\nIF(OR($BY$10>0),BY9&CA9,BY9&BZ9))","v":"14 Two Bedrooms "},null,"1 Bd",1,"One Bedrooms"," Plus",null,{"$f":"N9","v":35},{"$f":"IFERROR(IF(CR9=\"S\",\"Studio\",VALUE(CR9)),\"\")","v":1},null,"",null,null,null,null,null,{"$f":"LEFT(B9)","v":"1"}]
[null,"2 Bd",null,"Market",7,0.13461538461538461,990.07142857142856,3.9896111391674483,3950,null,null,"2 Bd",null,14,7.5384615384615383,6.4615384615384617,"OK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0," Three Bedrooms"," Three Bedrooms,",{"$f":"IF(BY10=0,\"\",BY10&BZ10)","v":""},null,"1 Bd/1 Bth",1,"One Bedrooms",{"$f":"\"+\"","v":"+"},null,14,2,null,"",null,null,null,null,null,"2"]
[null,"",null,"Market",0,0,{"$f":"IFERROR(IF(U11=\"\",AVERAGEIFS($AJ$85:$AJ$469,$AL$85:$AL$469,D11,$AK$85:$AK$469,B11),U11),0)","v":0},0,null,null,null,null,null,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 Bd/1.5 Bth",1,"One Bedrooms"," LWP",null,0,"",null,"Show All",null,null,null,null,null,""]
[null,"",null,"Market",0,0,0,{"$f":"IFERROR(I12/G12,0)","v":0},null,null,null,null,null,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 Bd",2,"Two Bedrooms"," (S)",null,0,"",null,"Show All",null,null,null,null,null,""]
[null,"",null,"Market",0,0,0,0,null,null,null,null,null,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 Bd/1 Bth",2,"Two Bedrooms"," (P)",null,0,"",null,"Show All",null,null,null,null,null,""]
[null,"",null,"Market",0,0,0,0,null,null,null,null,null,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 Bd/1.5 Bth",2,"Two Bedrooms"," (P+)",null,0,"",null,"Show All",null,null,null,null,null,""]
[null,"",null,"Market",0,0,0,0,null,null,null,null,null,0,0,0,"OK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 Bd/2 Bth",2,"Two Bedrooms","Premium",null,0,"",null,"Show All",null,null,null,null,null,""]
[null,{"$f":"IF(S16>0,S16,$B8)","v":"Studio"},null,"BHA",1,{"$f":"E16/$E$32","v":1.9230769230769232E-2},{"$f":"IFERROR(IF(E16=0,0,\n\nIF(U16>0,U16,\n\nIF(COUNT($AJ$85:$AJ$469)>0,AVERAGEIFS($AJ$85:$AJ$469,$AL$85:$AL$469,D16,$AK$85:$AK$469,B16),G8))),G8)","v":506},{"$f":"IFERROR(I16/G16,0)","v":5.3853754940711465},{"$f":"IF(E16=0,0,\n\nIF(V16>1,V16,\n\nIF(D16=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ16,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B16))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ16,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D16,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ16,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D16,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ16,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D16,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":2725},null,null,"Total",null,{"$f":"SUM(N8:N15)","v":52},28,{"$f":"ROUNDUP(N16*H45,0)","v":24},{"$f":"IF(OR(P16<>E34,O16<>E33),\"ERROR\",\"OK\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 Bd/2.5 Bth",3,"Three Bedrooms","Waterfront",null,null,{"$f":"IFERROR(IF(CR16=\"S\",\"Studio\",VALUE(CR16)),\"\")","v":"Studio"},null,"",null,null,null,null,null,"S"]
[null,{"$f":"IF(S17>0,S17,$B9)","v":"1 Bd"},null,{"$f":"D16","v":"BHA"},16,{"$f":"E17/$E$32","v":0.30769230769230771},{"$f":"IFERROR(IF(E17=0,0,\n\nIF(U17>0,U17,\n\nIF(COUNT($AJ$85:$AJ$469)>0,AVERAGEIFS($AJ$85:$AJ$469,$AL$85:$AL$469,D17,$AK$85:$AK$469,B17),G9))),G9)","v":659.8},4.4710518338890575,{"$f":"IF(E17=0,0,\n\nIF(V17>1,V17,\n\nIF(D17=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ17,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B17))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ17,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D17,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ17,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D17,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ17,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D17,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":2950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 Bd",3,"Three Bedrooms"," Junior",null,null,{"$f":"IFERROR(IF(CR17=\"S\",\"Studio\",VALUE(CR17)),\"\")","v":1},null,"",null,null,null,null,null,"1"]
[null,{"$f":"IF(S18>0,S18,$B10)","v":"2 Bd"},null,{"$f":"D17","v":"BHA"},7,0.13461538461538461,990.07142857142856,3.575499603203232,{"$f":"IF(E18=0,0,\n\nIF(V18>1,V18,\n\nIF(D18=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ18,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B18))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ18,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D18,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ18,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D18,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ18,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D18,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":3540},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 Bd/1 Bth",3,"Three Bedrooms"," Compact",null,null,2,null,"",null,null,null,null,null,"2"]
[null,"",null,"BHA",0,0,0,0,{"$f":"IF(E19=0,0,\n\nIF(V19>1,V19,\n\nIF(D19=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ19,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B19))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ19,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D19,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ19,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D19,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ19,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D19,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 Bd/1.5 Bth",3,"Three Bedrooms"," Townhouse",null,null,"",null,"Show All",null,null,null,null,null,""]
[null,"",null,"BHA",0,0,0,0,{"$f":"IF(E20=0,0,\n\nIF(V20>1,V20,\n\nIF(D20=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ20,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B20))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ20,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D20,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ20,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D20,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ20,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D20,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 Bd/2 Bth",3,"Three Bedrooms"," TH",null,null,"",null,"Show All",null,null,null,null,null,""]
[null,"",null,"BHA",0,0,0,0,{"$f":"IF(E21=0,0,\n\nIF(V21>1,V21,\n\nIF(D21=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ21,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B21))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ21,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D21,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ21,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D21,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ21,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D21,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 Bd/2.5 Bth",3,"Three Bedrooms"," Den Compact",null,null,"",null,"Show All",null,null,null,null,null,""]
[null,{"$f":"IF(S22>0,S22,$B14)","v":""},null,{"$f":"D21","v":"BHA"},0,0,0,0,{"$f":"IF(E22=0,0,\n\nIF(V22>1,V22,\n\nIF(D22=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ22,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B22))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ22,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D22,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ22,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D22,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ22,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D22,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 Bd/3 Bth",null,null," Study Compact",null,null,"",null,"Show All",null,null,null,null,null,""]
[null,{"$f":"IF(S23>0,S23,$B15)","v":""},null,{"$f":"D22","v":"BHA"},0,0,0,0,{"$f":"IF(E23=0,0,\n\nIF(V23>1,V23,\n\nIF(D23=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ23,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B23))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ23,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D23,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ23,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D23,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ23,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D23,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Plus Compact",null,null,"",null,"Show All",null,null,null,null,null,""]
[null,{"$f":"IF(S24>0,S24,$B8)","v":"Studio"},null,"100% AMI",0,{"$f":"E24/$E$32","v":0},{"$f":"IFERROR(IF(E24=0,0,\n\nIF(U24>0,U24,\n\nIF(COUNT($AJ$85:$AJ$469)>0,AVERAGEIFS($AJ$85:$AJ$469,$AL$85:$AL$469,D24,$AK$85:$AK$469,B24),G8))),G8)","v":0},{"$f":"IFERROR(I24/G24,0)","v":0},{"$f":"IF(E24=0,0,\n\nIF(V24>1,V24,\n\nIF(D24=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ24,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B24))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ24,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D24,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ24,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D24,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ24,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D24,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"+ Compact\"","v":"+ Compact"},null,null,{"$f":"IFERROR(IF(CR24=\"S\",\"Studio\",VALUE(CR24)),\"\")","v":"Studio"},null,"Show All",null,null,null,null,null,"S"]
[null,{"$f":"IF(S24>0,S24,$B9)","v":"1 Bd"},null,{"$f":"D24","v":"100% AMI"},0,{"$f":"E25/$E$32","v":0},{"$f":"IFERROR(IF(E25=0,0,\n\nIF(U25>0,U25,\n\nIF(COUNT($AJ$85:$AJ$469)>0,AVERAGEIFS($AJ$85:$AJ$469,$AL$85:$AL$469,D25,$AK$85:$AK$469,B25),G9))),G9)","v":0},0,{"$f":"IF(E25=0,0,\n\nIF(V25>1,V25,\n\nIF(D25=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ25,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B25))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ25,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D25,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ25,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D25,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ25,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D25,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," LWP Compact",null,null,{"$f":"IFERROR(IF(CR25=\"S\",\"Studio\",VALUE(CR25)),\"\")","v":1},null,"Show All",null,null,null,null,null,"1"]
[null,"2 Bd",null,{"$f":"D25","v":"100% AMI"},0,0,0,0,{"$f":"IF(E26=0,0,\n\nIF(V26>1,V26,\n\nIF(D26=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ26,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B26))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ26,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D26,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ26,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D26,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ26,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D26,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Premium Compact",null,null,2,null,"Show All",null,null,null,null,null,"2"]
[null,"",null,"100% AMI",0,0,0,0,{"$f":"IF(E27=0,0,\n\nIF(V27>1,V27,\n\nIF(D27=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ27,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B27))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ27,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D27,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ27,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D27,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ27,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D27,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Waterfront Compact",null,null,"",null,"Show All",null,null,null,null,null,""]
[null,"",null,{"$f":"D27","v":"100% AMI"},0,0,0,0,{"$f":"IF(E28=0,0,\n\nIF(V28>1,V28,\n\nIF(D28=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ28,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B28))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ28,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D28,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ28,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D28,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ28,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D28,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Show All",null,null,null,null,null,""]
[null,"",null,"100% AMI",0,0,0,0,{"$f":"IF(E29=0,0,\n\nIF(V29>1,V29,\n\nIF(D29=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ29,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B29))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ29,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D29,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ29,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D29,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ29,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D29,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Show All",null,null,null,null,null,""]
[null,"",null,"100% AMI",0,0,0,0,{"$f":"IF(E30=0,0,\n\nIF(V30>1,V30,\n\nIF(D30=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ30,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B30))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ30,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D30,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ30,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D30,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ30,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D30,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Show All",null,null,null,null,null,""]
[null,"",null,"100% AMI",0,0,0,0,{"$f":"IF(E31=0,0,\n\nIF(V31>1,V31,\n\nIF(D31=\"BHA\",INDEX('Affordable Rent Tables'!$S$4:$Y$254,MATCH(Underwriting!$I$11,'Affordable Rent Tables'!$R$4:$R$254,0),MATCH($CJ31,'Affordable Rent Tables'!$S$3:$Y$3,0)),\n\nIF(AND($H$44=\"Boston\",ISNUMBER(SEARCH(\"Compact\",$B31))),INDEX('Affordable Rent Tables'!$C$14:$O$17,MATCH(CJ31,'Affordable Rent Tables'!$B$14:$B$17,0),MATCH(D31,'Affordable Rent Tables'!$C$13:$O$13,0)),\n\nIF($H$44=\"Boston\",INDEX('Affordable Rent Tables'!$C$4:$O$10,MATCH(CJ31,'Affordable Rent Tables'!$B$4:$B$10,0),MATCH(D31,'Affordable Rent Tables'!$C$3:$O$3,0)),\n\nINDEX('Affordable Rent Tables'!$C$21:$F$26,MATCH(CJ31,'Affordable Rent Tables'!$B$21:$B$26,0),MATCH(D31,'Affordable Rent Tables'!$C$20:$F$20,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Show All",null,null,null,null,null,""]
[null,"Total",null,null,{"$f":"SUM(E8:E31)","v":52},{"$f":"SUM(F8:F31)","v":1},{"$f":"SUMPRODUCT(G8:G31,E8:E31)/E32","v":739.84615384615381},{"$f":"I32/G32","v":4.4852100228737788},{"$f":"SUMPRODUCT(I8:I31,E8:E31)/E32","v":3318.3653846153848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Market",null,null,{"$f":"SUM(E8:E15)","v":28},{"$f":"SUM(F8:F15)","v":0.53846153846153844},{"$f":"SUMPRODUCT(G8:G15,E8:E15)/E33","v":731.38214285714275},{"$f":"I33/G33","v":4.7781353308559638},{"$f":"SUMPRODUCT(I8:I15,E8:E15)/E33","v":3494.6428571428573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($H$45=0,\"Show All\",\"\")","v":""}]
[null,"Affordable",null,null,{"$f":"SUM(E16:E31)","v":24},{"$f":"SUM(F16:F31)","v":0.46153846153846156},{"$f":"SUMPRODUCT(G16:G31,E16:E31)/E34","v":749.7208333333333},{"$f":"I34/G34","v":4.151823178627601},{"$f":"SUMPRODUCT(I16:I31,E16:E31)/E34","v":3112.7083333333335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($H$45=0,\"Show All\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"OPERATING ASSUMPTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"VACANCY & CONCESSIONS",null,null,null,"INCOME GROWTH RATES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Residential Vacancy",null,0.05,null,"Year","Market","Affordable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Non-Revenue Units",null,0,null,2,0.04,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Free Rent (Market)",null,1,null,3,0.04,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Free Rent (Affordable)",null,0,null,4,0.03,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"LEASE-UP",null,null,null,"AFFORDABLE UNITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"% Pre-Leased",null,0.4,null,"Municipality",null,{"$f":"IF(AND(Underwriting!I9=\"Suffolk\",NOT(OR(Underwriting!E11=\"Chelsea\",Underwriting!E11=\"Revere\",Underwriting!E11=\"Winthrop\"))),\"Boston\",Underwriting!E11)","v":"Boston"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Lease-Up Pace",null,10,null,"% Affordable",null,{"$f":"24/52","v":0.46153846153846156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Lease Contract Length",null,{"$f":"12+D40","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"OTHER INCOME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Item",null,"Spaces/Units","Input","Measure","% Leased","Amount/Yr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Structure",null,{"$f":"Parking_Structured","v":14},250,"Per Space",{"$f":"1-D38","v":0.95},{"$f":"IFERROR(INDEX(Data!H6:J6,MATCH(F52,Data!$H$5:$J$5,0)),0)","v":39900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Surface",null,{"$f":"Underwriting!I20","v":0},null,null,null,{"$f":"IFERROR(INDEX(Data!H7:J7,MATCH(F53,Data!$H$5:$J$5,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Storage",null,null,null,null,null,{"$f":"IFERROR(INDEX(Data!H8:J8,MATCH(F54,Data!$H$5:$J$5,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H54=0,\"Show All\",\"\")","v":"Show All"}]
[null,"Pet Rent",null,null,null,null,null,{"$f":"IFERROR(INDEX(Data!H9:J9,MATCH(F55,Data!$H$5:$J$5,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Show All"]
[null,"Other",null,{"$f":"IF(F56=\"Per Unit\",Units,\"\")","v":52},1218.8846153846155,"Per Unit",1,{"$f":"IFERROR(INDEX(Data!H10:J10,MATCH(F56,Data!$H$5:$J$5,0)),0)","v":63382.000000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Other 2",null,null,null,null,null,{"$f":"IFERROR(INDEX(Data!H11:J11,MATCH(F57,Data!$H$5:$J$5,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Show All"]
[null,"Other 3",null,null,null,null,null,{"$f":"IFERROR(INDEX(Data!H12:J12,MATCH(F58,Data!$H$5:$J$5,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Show All"]
[null,"Other 4",null,null,null,null,null,{"$f":"IFERROR(INDEX(Data!H13:J13,MATCH(F59,Data!$H$5:$J$5,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Show All"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Show/Hide Empty Cells","Show/Hide Empty Cells"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIT MATRIX",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit #","RSF","Unit Type","Affordability","Rent",null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 1",null,null,null,null,{"$f":"IF(AJ85=\"\",\"\",IF(AL85=\"Market\",VLOOKUP(AK85,$B$8:$I$15,8,FALSE),IF(AL85<>\"Market\",VLOOKUP(AK85,$B$16:$I$31,8,FALSE),0)))","v":""}," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ85:AJ117)","v":0},null,null,null,null,""," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ85:AJ117)","v":0},null,null,null,null,"",{"$f":"IF(AJ87=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI92=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI97=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 2",1,675,"1 Bd","Market",{"$f":"IF(AJ118=\"\",\"\",IF(AL118=\"Market\",VLOOKUP(AK118,$B$8:$I$15,8,FALSE),IF(AL118<>\"Market\",VLOOKUP(AK118,$B$16:$I$31,8,FALSE),0)))","v":3400},{"$f":"IF(AJ118=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ118:AJ151)","v":11},2,709,"1 Bd","Market",{"$f":"IF(AJ119=\"\",\"\",IF(AL119=\"Market\",VLOOKUP(AK119,$B$8:$I$15,8,FALSE),IF(AL119<>\"Market\",VLOOKUP(AK119,$B$16:$I$31,8,FALSE),0)))","v":3400},{"$f":"IF(AJ119=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ118:AJ151)","v":8183},3,645,"1 Bd","Market",{"$f":"IF(AJ120=\"\",\"\",IF(AL120=\"Market\",VLOOKUP(AK120,$B$8:$I$15,8,FALSE),IF(AL120<>\"Market\",VLOOKUP(AK120,$B$16:$I$31,8,FALSE),0)))","v":3400},{"$f":"IF(AJ120=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1056,"2 Bd","Market",3950,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,622,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,958,"2 Bd","Market",3950,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,838,"1 Bd","Market",3400,{"$f":"IF(AJ124=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,486,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,658,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,506,"Studio","Market",2800,{"$f":"IF(AI127=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,1030,"2 Bd","Market",3950,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI146=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI147=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI148=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI150=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH119=0,\"Show All\",\" \")","v":" "}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 3",1,675,"1 Bd","Market",3400,{"$f":"IF(AJ152=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ152:AJ185)","v":11},2,709,"1 Bd","Market",3400,{"$f":"IF(AJ153=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ152:AJ185)","v":8183},3,645,"1 Bd","Market",3400,{"$f":"IF(AJ154=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1056,"2 Bd","Market",3950,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,622,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,958,"2 Bd","Market",3950,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,838,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,485,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,659,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,506,"Studio","Market",2800,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,1030,"2 Bd","Market",3950,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI172=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI173=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI174=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI180=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH153=0,\"Show All\",\" \")","v":" "}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 4",1,675,"1 Bd","Market",3400,{"$f":"IF(AJ186=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ186:AJ219)","v":11},2,709,"1 Bd","Market",3400,{"$f":"IF(AJ187=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ186:AJ219)","v":8193},3,645,"1 Bd","Market",3400,{"$f":"IF(AJ188=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1056,"2 Bd","Market",3950,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,622,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,958,"2 Bd","Market",3950,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,838,"1 Bd","Market",3400,{"$f":"IF(AI192=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,496,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,658,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,506,"Studio","Market",2800,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,1030,"2 Bd","Market",3950,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI199=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI204=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ205=\"\",\"\",IF(AL205=\"Market\",VLOOKUP(AK205,$B$8:$I$15,8,FALSE),IF(AL205<>\"Market\",VLOOKUP(AK205,$B$16:$I$31,8,FALSE),0)))","v":""},"Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ206=\"\",\"\",IF(AL206=\"Market\",VLOOKUP(AK206,$B$8:$I$15,8,FALSE),IF(AL206<>\"Market\",VLOOKUP(AK206,$B$16:$I$31,8,FALSE),0)))","v":""},"Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI213=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI214=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI215=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI216=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI217=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ219=\"\",\"\",IF(AL219=\"Market\",VLOOKUP(AK219,$B$8:$I$15,8,FALSE),IF(AL219<>\"Market\",VLOOKUP(AK219,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AH187=0,\"Show All\",\" \")","v":" "}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 5",1,652,"1 Bd","Market",3400,{"$f":"IF(AJ220=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ220:AJ253)","v":9},2,711,"1 Bd","Market",3400,{"$f":"IF(AJ221=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ220:AJ253)","v":6429},3,645,"1 Bd","Market",3400,{"$f":"IF(AJ222=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,893,"2 Bd","Market",3950,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,622,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,942,"2 Bd","Market",3950,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,820,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,484,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,660,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI235=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI244=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI245=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI246=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI247=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI248=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI250=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI251=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ252=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ253=\"\",\"\",IF(AL253=\"Market\",VLOOKUP(AK253,$B$8:$I$15,8,FALSE),IF(AL253<>\"Market\",VLOOKUP(AK253,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AH221=0,\"Show All\",\" \")","v":" "}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 6",1,650,"1 Bd","Market",3400,{"$f":"IF(AJ254=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ254:AJ287)","v":10},2,709,"1 Bd","Market",3400,{"$f":"IF(AJ255=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ254:AJ287)","v":7484},3,645,"1 Bd","Market",3400,{"$f":"IF(AJ256=0,\"Show All\",\"\")","v":""}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,893,"2 Bd","Market",3950,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,622,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,940,"2 Bd","Market",3950,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,822,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,484,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,658,"1 Bd","Market",3400,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,1061,"2 Bd","Market",3950,""," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI271=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI278=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI279=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI280=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI281=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI284=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI285=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ286=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH255=0,\"Show All\",\" \")","v":" "}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 7",null,null,null,null,{"$f":"IF(AJ288=\"\",\"\",IF(AL288=\"Market\",VLOOKUP(AK288,$B$8:$I$15,8,FALSE),IF(AL288<>\"Market\",VLOOKUP(AK288,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ288=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ288:AJ321)","v":0},null,null,null,null,"",{"$f":"IF(AJ289=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ288:AJ321)","v":0},null,null,null,null,"",{"$f":"IF(AJ290=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI305=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ306=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI312=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI313=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI314=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI315=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI318=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI319=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ320=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH289=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 8",null,null,null,null,{"$f":"IF(AJ322=\"\",\"\",IF(AL322=\"Market\",VLOOKUP(AK322,$B$8:$I$15,8,FALSE),IF(AL322<>\"Market\",VLOOKUP(AK322,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ322=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ322:AJ355)","v":0},null,null,null,null,"",{"$f":"IF(AJ323=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ322:AJ355)","v":0},null,null,null,null,"",{"$f":"IF(AJ324=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI339=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ340=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI346=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI347=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI348=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI349=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI352=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI353=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ354=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH323=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 9",null,null,null,null,{"$f":"IF(AJ356=\"\",\"\",IF(AL356=\"Market\",VLOOKUP(AK356,$B$8:$I$15,8,FALSE),IF(AL356<>\"Market\",VLOOKUP(AK356,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ356=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ356:AJ389)","v":0},null,null,null,null,"",{"$f":"IF(AJ357=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ356:AJ389)","v":0},null,null,null,null,"",{"$f":"IF(AJ358=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI373=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ374=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI380=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI381=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI382=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI383=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI386=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI387=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ388=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH357=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 10",null,null,null,null,{"$f":"IF(AJ390=\"\",\"\",IF(AL390=\"Market\",VLOOKUP(AK390,$B$8:$I$15,8,FALSE),IF(AL390<>\"Market\",VLOOKUP(AK390,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ390=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ390:AJ423)","v":0},null,null,null,null,"",{"$f":"IF(AJ391=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ390:AJ423)","v":0},null,null,null,null,"",{"$f":"IF(AJ392=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI407=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ408=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI414=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI415=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI416=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI417=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI420=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI421=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ422=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH391=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 11",null,null,null,null,{"$f":"IF(AJ424=\"\",\"\",IF(AL424=\"Market\",VLOOKUP(AK424,$B$8:$I$15,8,FALSE),IF(AL424<>\"Market\",VLOOKUP(AK424,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ424=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ424:AJ457)","v":0},null,null,null,null,"",{"$f":"IF(AJ425=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ424:AJ457)","v":0},null,null,null,null,"",{"$f":"IF(AJ426=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI441=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ442=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI448=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI449=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI450=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI451=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI454=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI455=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ456=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH425=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 12",null,null,null,null,{"$f":"IF(AJ458=\"\",\"\",IF(AL458=\"Market\",VLOOKUP(AK458,$B$8:$I$15,8,FALSE),IF(AL458<>\"Market\",VLOOKUP(AK458,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ458=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ458:AJ491)","v":0},null,null,null,null,"",{"$f":"IF(AJ459=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ458:AJ491)","v":0},null,null,null,null,"",{"$f":"IF(AJ460=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI475=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ476=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI482=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI483=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI484=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI485=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI488=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI489=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ490=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH459=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 13",null,null,null,null,{"$f":"IF(AJ492=\"\",\"\",IF(AL492=\"Market\",VLOOKUP(AK492,$B$8:$I$15,8,FALSE),IF(AL492<>\"Market\",VLOOKUP(AK492,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ492=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ492:AJ525)","v":0},null,null,null,null,"",{"$f":"IF(AJ493=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ492:AJ525)","v":0},null,null,null,null,"",{"$f":"IF(AJ494=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI509=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ510=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI516=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI517=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI518=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI519=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI522=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI523=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ524=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH493=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 14",null,null,null,null,{"$f":"IF(AJ526=\"\",\"\",IF(AL526=\"Market\",VLOOKUP(AK526,$B$8:$I$15,8,FALSE),IF(AL526<>\"Market\",VLOOKUP(AK526,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ526=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ526:AJ559)","v":0},null,null,null,null,"",{"$f":"IF(AJ527=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ526:AJ559)","v":0},null,null,null,null,"",{"$f":"IF(AJ528=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI543=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ544=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI550=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI551=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI552=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI553=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI556=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI557=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ558=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH527=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 15",null,null,null,null,{"$f":"IF(AJ560=\"\",\"\",IF(AL560=\"Market\",VLOOKUP(AK560,$B$8:$I$15,8,FALSE),IF(AL560<>\"Market\",VLOOKUP(AK560,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ560=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ560:AJ593)","v":0},null,null,null,null,"",{"$f":"IF(AJ561=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ560:AJ593)","v":0},null,null,null,null,"",{"$f":"IF(AJ562=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI577=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ578=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI584=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI585=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI586=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI587=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI590=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI591=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ592=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH561=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 16",null,null,null,null,{"$f":"IF(AJ594=\"\",\"\",IF(AL594=\"Market\",VLOOKUP(AK594,$B$8:$I$15,8,FALSE),IF(AL594<>\"Market\",VLOOKUP(AK594,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ594=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ594:AJ627)","v":0},null,null,null,null,"",{"$f":"IF(AJ595=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ594:AJ627)","v":0},null,null,null,null,"",{"$f":"IF(AJ596=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI611=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ612=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI618=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI619=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI620=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI621=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI624=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI625=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ626=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ627=\"\",\"\",IF(AL627=\"Market\",VLOOKUP(AK627,$B$8:$I$15,8,FALSE),IF(AL627<>\"Market\",VLOOKUP(AK627,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AH595=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 17",null,null,null,null,{"$f":"IF(AJ628=\"\",\"\",IF(AL628=\"Market\",VLOOKUP(AK628,$B$8:$I$15,8,FALSE),IF(AL628<>\"Market\",VLOOKUP(AK628,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ628=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ628:AJ661)","v":0},null,null,null,null,"",{"$f":"IF(AJ629=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ628:AJ661)","v":0},null,null,null,null,"",{"$f":"IF(AJ630=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI645=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ646=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI652=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI653=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI654=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI655=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI658=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI659=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ660=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH629=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 18",null,null,null,null,{"$f":"IF(AJ662=\"\",\"\",IF(AL662=\"Market\",VLOOKUP(AK662,$B$8:$I$15,8,FALSE),IF(AL662<>\"Market\",VLOOKUP(AK662,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ662=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ662:AJ695)","v":0},null,null,null,null,"",{"$f":"IF(AJ663=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ662:AJ695)","v":0},null,null,null,null,"",{"$f":"IF(AJ664=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI679=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ680=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI686=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI687=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI688=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI689=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI692=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI693=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ694=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH663=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 19",null,null,null,null,{"$f":"IF(AJ696=\"\",\"\",IF(AL696=\"Market\",VLOOKUP(AK696,$B$8:$I$15,8,FALSE),IF(AL696<>\"Market\",VLOOKUP(AK696,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ696=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ696:AJ729)","v":0},null,null,null,null,"",{"$f":"IF(AJ697=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ696:AJ729)","v":0},null,null,null,null,"",{"$f":"IF(AJ698=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI713=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ714=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI720=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI721=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI722=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI723=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI726=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI727=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ728=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH697=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 20",null,null,null,null,{"$f":"IF(AJ730=\"\",\"\",IF(AL730=\"Market\",VLOOKUP(AK730,$B$8:$I$15,8,FALSE),IF(AL730<>\"Market\",VLOOKUP(AK730,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ730=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ730:AJ763)","v":0},null,null,null,null,"",{"$f":"IF(AJ731=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ730:AJ763)","v":0},null,null,null,null,"",{"$f":"IF(AJ732=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI747=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ748=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI754=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI755=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI756=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI757=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI760=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI761=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ762=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH731=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 21",null,null,null,null,{"$f":"IF(AJ764=\"\",\"\",IF(AL764=\"Market\",VLOOKUP(AK764,$B$8:$I$15,8,FALSE),IF(AL764<>\"Market\",VLOOKUP(AK764,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ764=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ764:AJ797)","v":0},null,null,null,null,"",{"$f":"IF(AJ765=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ764:AJ797)","v":0},null,null,null,null,"",{"$f":"IF(AJ766=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI781=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ782=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI788=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI789=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI790=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI791=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI794=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI795=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ796=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH765=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 22",null,null,null,null,{"$f":"IF(AJ798=\"\",\"\",IF(AL798=\"Market\",VLOOKUP(AK798,$B$8:$I$15,8,FALSE),IF(AL798<>\"Market\",VLOOKUP(AK798,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ798=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ798:AJ831)","v":0},null,null,null,null,"",{"$f":"IF(AJ799=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ798:AJ831)","v":0},null,null,null,null,"",{"$f":"IF(AJ800=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI815=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ816=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI822=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI823=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI824=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI825=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI828=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI829=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ830=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH799=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 23",null,null,null,null,{"$f":"IF(AJ832=\"\",\"\",IF(AL832=\"Market\",VLOOKUP(AK832,$B$8:$I$15,8,FALSE),IF(AL832<>\"Market\",VLOOKUP(AK832,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ832=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ832:AJ865)","v":0},null,null,null,null,"",{"$f":"IF(AJ833=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ832:AJ865)","v":0},null,null,null,null,"",{"$f":"IF(AJ834=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI849=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ850=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI856=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI857=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI858=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI859=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI862=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI863=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ864=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH833=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 24",null,null,null,null,{"$f":"IF(AJ866=\"\",\"\",IF(AL866=\"Market\",VLOOKUP(AK866,$B$8:$I$15,8,FALSE),IF(AL866<>\"Market\",VLOOKUP(AK866,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ866=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ866:AJ899)","v":0},null,null,null,null,"",{"$f":"IF(AJ867=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ866:AJ899)","v":0},null,null,null,null,"",{"$f":"IF(AJ868=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI883=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ884=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI890=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI891=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI892=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI893=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI896=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI897=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ898=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH867=0,\"Show All\",\" \")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLOOR 25",null,null,null,null,{"$f":"IF(AJ900=\"\",\"\",IF(AL900=\"Market\",VLOOKUP(AK900,$B$8:$I$15,8,FALSE),IF(AL900<>\"Market\",VLOOKUP(AK900,$B$16:$I$31,8,FALSE),0)))","v":""},{"$f":"IF(AJ900=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AJ900:AJ933)","v":0},null,null,null,null,"",{"$f":"IF(AJ901=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ900:AJ933)","v":0},null,null,null,null,"",{"$f":"IF(AJ902=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI917=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ918=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI924=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI925=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI926=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI927=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Show All"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI930=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AI931=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AJ932=0,\"Show All\",\"\")","v":"Show All"}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AH901=0,\"Show All\",\" \")","v":"Show All"}," "]

{"sheet":"Retail Income","index":7,"n_rows":43,"n_cols":283,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"UPPER(Investment_Name)","v":"123 CAMBRIDGE STREET"},null,null,null,null,null,null,"RETAIL INCOME AND RESERVES",null,{"$f":"Underwriting!L2","v":0},{"$f":"Underwriting!M2","v":1},{"$f":"Underwriting!N2","v":1},{"$f":"Underwriting!O2","v":1},{"$f":"Underwriting!P2","v":1},{"$f":"Underwriting!Q2","v":1},{"$f":"Underwriting!R2","v":1},{"$f":"Underwriting!S2","v":1},{"$f":"Underwriting!T2","v":1},{"$f":"Underwriting!U2","v":1},{"$f":"Underwriting!V2","v":1},{"$f":"Underwriting!W2","v":1},{"$f":"Underwriting!X2","v":1},{"$f":"Underwriting!Y2","v":2},{"$f":"Underwriting!Z2","v":2},{"$f":"Underwriting!AA2","v":2},{"$f":"Underwriting!AB2","v":2},{"$f":"Underwriting!AC2","v":2},{"$f":"Underwriting!AD2","v":2},{"$f":"Underwriting!AE2","v":2},{"$f":"Underwriting!AF2","v":2},{"$f":"Underwriting!AG2","v":2},{"$f":"Underwriting!AH2","v":2},{"$f":"Underwriting!AI2","v":2},{"$f":"Underwriting!AJ2","v":2},{"$f":"Underwriting!AK2","v":3},{"$f":"Underwriting!AL2","v":3},{"$f":"Underwriting!AM2","v":3},{"$f":"Underwriting!AN2","v":3},{"$f":"Underwriting!AO2","v":3},{"$f":"Underwriting!AP2","v":3},{"$f":"Underwriting!AQ2","v":3},{"$f":"Underwriting!AR2","v":3},{"$f":"Underwriting!AS2","v":3},{"$f":"Underwriting!AT2","v":3},{"$f":"Underwriting!AU2","v":3},{"$f":"Underwriting!AV2","v":3},{"$f":"Underwriting!AW2","v":4},{"$f":"Underwriting!AX2","v":4},{"$f":"Underwriting!AY2","v":4},{"$f":"Underwriting!AZ2","v":4},{"$f":"Underwriting!BA2","v":4},{"$f":"Underwriting!BB2","v":4},{"$f":"Underwriting!BC2","v":4},{"$f":"Underwriting!BD2","v":4},{"$f":"Underwriting!BE2","v":4},{"$f":"Underwriting!BF2","v":4},{"$f":"Underwriting!BG2","v":4},{"$f":"Underwriting!BH2","v":4},{"$f":"Underwriting!BI2","v":5},{"$f":"Underwriting!BJ2","v":5},{"$f":"Underwriting!BK2","v":5},{"$f":"Underwriting!BL2","v":5},{"$f":"Underwriting!BM2","v":5},{"$f":"Underwriting!BN2","v":5},{"$f":"Underwriting!BO2","v":5},{"$f":"Underwriting!BP2","v":5},{"$f":"Underwriting!BQ2","v":5},{"$f":"Underwriting!BR2","v":5},{"$f":"Underwriting!BS2","v":5},{"$f":"Underwriting!BT2","v":5},{"$f":"Underwriting!BU2","v":6},{"$f":"Underwriting!BV2","v":6},{"$f":"Underwriting!BW2","v":6},{"$f":"Underwriting!BX2","v":6},{"$f":"Underwriting!BY2","v":6},{"$f":"Underwriting!BZ2","v":6},{"$f":"Underwriting!CA2","v":6},{"$f":"Underwriting!CB2","v":6},{"$f":"Underwriting!CC2","v":6},{"$f":"Underwriting!CD2","v":6},{"$f":"Underwriting!CE2","v":6},{"$f":"Underwriting!CF2","v":6},{"$f":"Underwriting!CG2","v":7},{"$f":"Underwriting!CH2","v":7},{"$f":"Underwriting!CI2","v":7},{"$f":"Underwriting!CJ2","v":7},{"$f":"Underwriting!CK2","v":7},{"$f":"Underwriting!CL2","v":7},{"$f":"Underwriting!CM2","v":7},{"$f":"Underwriting!CN2","v":7},{"$f":"Underwriting!CO2","v":7},{"$f":"Underwriting!CP2","v":7},{"$f":"Underwriting!CQ2","v":7},{"$f":"Underwriting!CR2","v":7},{"$f":"Underwriting!CS2","v":8},{"$f":"Underwriting!CT2","v":8},{"$f":"Underwriting!CU2","v":8},{"$f":"Underwriting!CV2","v":8},{"$f":"Underwriting!CW2","v":8},{"$f":"Underwriting!CX2","v":8},{"$f":"Underwriting!CY2","v":8},{"$f":"Underwriting!CZ2","v":8},{"$f":"Underwriting!DA2","v":8},{"$f":"Underwriting!DB2","v":8},{"$f":"Underwriting!DC2","v":8},{"$f":"Underwriting!DD2","v":8},{"$f":"Underwriting!DE2","v":9},{"$f":"Underwriting!DF2","v":9},{"$f":"Underwriting!DG2","v":9},{"$f":"Underwriting!DH2","v":9},{"$f":"Underwriting!DI2","v":9},{"$f":"Underwriting!DJ2","v":9},{"$f":"Underwriting!DK2","v":9},{"$f":"Underwriting!DL2","v":9},{"$f":"Underwriting!DM2","v":9},{"$f":"Underwriting!DN2","v":9},{"$f":"Underwriting!DO2","v":9},{"$f":"Underwriting!DP2","v":9},{"$f":"Underwriting!DQ2","v":10},{"$f":"Underwriting!DR2","v":10},{"$f":"Underwriting!DS2","v":10},{"$f":"Underwriting!DT2","v":10},{"$f":"Underwriting!DU2","v":10},{"$f":"Underwriting!DV2","v":10},{"$f":"Underwriting!DW2","v":10},{"$f":"Underwriting!DX2","v":10},{"$f":"Underwriting!DY2","v":10},{"$f":"Underwriting!DZ2","v":10},{"$f":"Underwriting!EA2","v":10},{"$f":"Underwriting!EB2","v":10},{"$f":"Underwriting!EC2","v":11},{"$f":"Underwriting!ED2","v":11},{"$f":"Underwriting!EE2","v":11},{"$f":"Underwriting!EF2","v":11},{"$f":"Underwriting!EG2","v":11},{"$f":"Underwriting!EH2","v":11},{"$f":"Underwriting!EI2","v":11},{"$f":"Underwriting!EJ2","v":11},{"$f":"Underwriting!EK2","v":11},{"$f":"Underwriting!EL2","v":11},{"$f":"Underwriting!EM2","v":11},{"$f":"Underwriting!EN2","v":11}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Underwriting!L3","v":0},{"$f":"Underwriting!M3","v":1},{"$f":"Underwriting!N3","v":2},{"$f":"Underwriting!O3","v":3},{"$f":"Underwriting!P3","v":4},{"$f":"Underwriting!Q3","v":5},{"$f":"Underwriting!R3","v":6},{"$f":"Underwriting!S3","v":7},{"$f":"Underwriting!T3","v":8},{"$f":"Underwriting!U3","v":9},{"$f":"Underwriting!V3","v":10},{"$f":"Underwriting!W3","v":11},{"$f":"Underwriting!X3","v":12},{"$f":"Underwriting!Y3","v":13},{"$f":"Underwriting!Z3","v":14},{"$f":"Underwriting!AA3","v":15},{"$f":"Underwriting!AB3","v":16},{"$f":"Underwriting!AC3","v":17},{"$f":"Underwriting!AD3","v":18},{"$f":"Underwriting!AE3","v":19},{"$f":"Underwriting!AF3","v":20},{"$f":"Underwriting!AG3","v":21},{"$f":"Underwriting!AH3","v":22},{"$f":"Underwriting!AI3","v":23},{"$f":"Underwriting!AJ3","v":24},{"$f":"Underwriting!AK3","v":25},{"$f":"Underwriting!AL3","v":26},{"$f":"Underwriting!AM3","v":27},{"$f":"Underwriting!AN3","v":28},{"$f":"Underwriting!AO3","v":29},{"$f":"Underwriting!AP3","v":30},{"$f":"Underwriting!AQ3","v":31},{"$f":"Underwriting!AR3","v":32},{"$f":"Underwriting!AS3","v":33},{"$f":"Underwriting!AT3","v":34},{"$f":"Underwriting!AU3","v":35},{"$f":"Underwriting!AV3","v":36},{"$f":"Underwriting!AW3","v":37},{"$f":"Underwriting!AX3","v":38},{"$f":"Underwriting!AY3","v":39},{"$f":"Underwriting!AZ3","v":40},{"$f":"Underwriting!BA3","v":41},{"$f":"Underwriting!BB3","v":42},{"$f":"Underwriting!BC3","v":43},{"$f":"Underwriting!BD3","v":44},{"$f":"Underwriting!BE3","v":45},{"$f":"Underwriting!BF3","v":46},{"$f":"Underwriting!BG3","v":47},{"$f":"Underwriting!BH3","v":48},{"$f":"Underwriting!BI3","v":49},{"$f":"Underwriting!BJ3","v":50},{"$f":"Underwriting!BK3","v":51},{"$f":"Underwriting!BL3","v":52},{"$f":"Underwriting!BM3","v":53},{"$f":"Underwriting!BN3","v":54},{"$f":"Underwriting!BO3","v":55},{"$f":"Underwriting!BP3","v":56},{"$f":"Underwriting!BQ3","v":57},{"$f":"Underwriting!BR3","v":58},{"$f":"Underwriting!BS3","v":59},{"$f":"Underwriting!BT3","v":60},{"$f":"Underwriting!BU3","v":61},{"$f":"Underwriting!BV3","v":62},{"$f":"Underwriting!BW3","v":63},{"$f":"Underwriting!BX3","v":64},{"$f":"Underwriting!BY3","v":65},{"$f":"Underwriting!BZ3","v":66},{"$f":"Underwriting!CA3","v":67},{"$f":"Underwriting!CB3","v":68},{"$f":"Underwriting!CC3","v":69},{"$f":"Underwriting!CD3","v":70},{"$f":"Underwriting!CE3","v":71},{"$f":"Underwriting!CF3","v":72},{"$f":"Underwriting!CG3","v":73},{"$f":"Underwriting!CH3","v":74},{"$f":"Underwriting!CI3","v":75},{"$f":"Underwriting!CJ3","v":76},{"$f":"Underwriting!CK3","v":77},{"$f":"Underwriting!CL3","v":78},{"$f":"Underwriting!CM3","v":79},{"$f":"Underwriting!CN3","v":80},{"$f":"Underwriting!CO3","v":81},{"$f":"Underwriting!CP3","v":82},{"$f":"Underwriting!CQ3","v":83},{"$f":"Underwriting!CR3","v":84},{"$f":"Underwriting!CS3","v":85},{"$f":"Underwriting!CT3","v":86},{"$f":"Underwriting!CU3","v":87},{"$f":"Underwriting!CV3","v":88},{"$f":"Underwriting!CW3","v":89},{"$f":"Underwriting!CX3","v":90},{"$f":"Underwriting!CY3","v":91},{"$f":"Underwriting!CZ3","v":92},{"$f":"Underwriting!DA3","v":93},{"$f":"Underwriting!DB3","v":94},{"$f":"Underwriting!DC3","v":95},{"$f":"Underwriting!DD3","v":96},{"$f":"Underwriting!DE3","v":97},{"$f":"Underwriting!DF3","v":98},{"$f":"Underwriting!DG3","v":99},{"$f":"Underwriting!DH3","v":100},{"$f":"Underwriting!DI3","v":101},{"$f":"Underwriting!DJ3","v":102},{"$f":"Underwriting!DK3","v":103},{"$f":"Underwriting!DL3","v":104},{"$f":"Underwriting!DM3","v":105},{"$f":"Underwriting!DN3","v":106},{"$f":"Underwriting!DO3","v":107},{"$f":"Underwriting!DP3","v":108},{"$f":"Underwriting!DQ3","v":109},{"$f":"Underwriting!DR3","v":110},{"$f":"Underwriting!DS3","v":111},{"$f":"Underwriting!DT3","v":112},{"$f":"Underwriting!DU3","v":113},{"$f":"Underwriting!DV3","v":114},{"$f":"Underwriting!DW3","v":115},{"$f":"Underwriting!DX3","v":116},{"$f":"Underwriting!DY3","v":117},{"$f":"Underwriting!DZ3","v":118},{"$f":"Underwriting!EA3","v":119},{"$f":"Underwriting!EB3","v":120},{"$f":"Underwriting!EC3","v":121},{"$f":"Underwriting!ED3","v":122},{"$f":"Underwriting!EE3","v":123},{"$f":"Underwriting!EF3","v":124},{"$f":"Underwriting!EG3","v":125},{"$f":"Underwriting!EH3","v":126},{"$f":"Underwriting!EI3","v":127},{"$f":"Underwriting!EJ3","v":128},{"$f":"Underwriting!EK3","v":129},{"$f":"Underwriting!EL3","v":130},{"$f":"Underwriting!EM3","v":131},{"$f":"Underwriting!EN3","v":132},null,null,null,null,null,null,null,null,{"$f":"Underwriting!EW3","v":1},{"$f":"Underwriting!EX3","v":2},{"$f":"Underwriting!EY3","v":3},{"$f":"Underwriting!EZ3","v":4},{"$f":"Underwriting!FA3","v":5},{"$f":"Underwriting!FB3","v":6},{"$f":"Underwriting!FC3","v":7},{"$f":"Underwriting!FD3","v":8},{"$f":"Underwriting!FE3","v":9},{"$f":"Underwriting!FF3","v":10},{"$f":"Underwriting!FG3","v":11},{"$f":"Underwriting!FH3","v":12},{"$f":"Underwriting!FI3","v":13},{"$f":"Underwriting!FJ3","v":14},{"$f":"Underwriting!FK3","v":15},{"$f":"Underwriting!FL3","v":16},{"$f":"Underwriting!FM3","v":17},{"$f":"Underwriting!FN3","v":18},{"$f":"Underwriting!FO3","v":19},{"$f":"Underwriting!FP3","v":20},{"$f":"Underwriting!FQ3","v":21},{"$f":"Underwriting!FR3","v":22},{"$f":"Underwriting!FS3","v":23},{"$f":"Underwriting!FT3","v":24},{"$f":"Underwriting!FU3","v":25},{"$f":"Underwriting!FV3","v":26},{"$f":"Underwriting!FW3","v":27},{"$f":"Underwriting!FX3","v":28},{"$f":"Underwriting!FY3","v":29},{"$f":"Underwriting!FZ3","v":30},{"$f":"Underwriting!GA3","v":31},{"$f":"Underwriting!GB3","v":32},{"$f":"Underwriting!GC3","v":33},{"$f":"Underwriting!GD3","v":34},{"$f":"Underwriting!GE3","v":35},{"$f":"Underwriting!GF3","v":36},{"$f":"Underwriting!GG3","v":37},{"$f":"Underwriting!GH3","v":38},{"$f":"Underwriting!GI3","v":39},{"$f":"Underwriting!GJ3","v":40},{"$f":"Underwriting!GK3","v":41},{"$f":"Underwriting!GL3","v":42},{"$f":"Underwriting!GM3","v":43},{"$f":"Underwriting!GN3","v":44},{"$f":"Underwriting!GO3","v":45},{"$f":"Underwriting!GP3","v":46},{"$f":"Underwriting!GQ3","v":47},{"$f":"Underwriting!GR3","v":48},{"$f":"Underwriting!GS3","v":49},{"$f":"Underwriting!GT3","v":50},{"$f":"Underwriting!GU3","v":51},{"$f":"Underwriting!GV3","v":52},{"$f":"Underwriting!GW3","v":53},{"$f":"Underwriting!GX3","v":54},{"$f":"Underwriting!GY3","v":55},{"$f":"Underwriting!GZ3","v":56},{"$f":"Underwriting!HA3","v":57},{"$f":"Underwriting!HB3","v":58},{"$f":"Underwriting!HC3","v":59},{"$f":"Underwriting!HD3","v":60},{"$f":"Underwriting!HE3","v":61},{"$f":"Underwriting!HF3","v":62},{"$f":"Underwriting!HG3","v":63},{"$f":"Underwriting!HH3","v":64},{"$f":"Underwriting!HI3","v":65},{"$f":"Underwriting!HJ3","v":66},{"$f":"Underwriting!HK3","v":67},{"$f":"Underwriting!HL3","v":68},{"$f":"Underwriting!HM3","v":69},{"$f":"Underwriting!HN3","v":70},{"$f":"Underwriting!HO3","v":71},{"$f":"Underwriting!HP3","v":72},{"$f":"Underwriting!HQ3","v":73},{"$f":"Underwriting!HR3","v":74},{"$f":"Underwriting!HS3","v":75},{"$f":"Underwriting!HT3","v":76},{"$f":"Underwriting!HU3","v":77},{"$f":"Underwriting!HV3","v":78},{"$f":"Underwriting!HW3","v":79},{"$f":"Underwriting!HX3","v":80},{"$f":"Underwriting!HY3","v":81},{"$f":"Underwriting!HZ3","v":82},{"$f":"Underwriting!IA3","v":83},{"$f":"Underwriting!IB3","v":84},{"$f":"Underwriting!IC3","v":85},{"$f":"Underwriting!ID3","v":86},{"$f":"Underwriting!IE3","v":87},{"$f":"Underwriting!IF3","v":88},{"$f":"Underwriting!IG3","v":89},{"$f":"Underwriting!IH3","v":90},{"$f":"Underwriting!II3","v":91},{"$f":"Underwriting!IJ3","v":92},{"$f":"Underwriting!IK3","v":93},{"$f":"Underwriting!IL3","v":94},{"$f":"Underwriting!IM3","v":95},{"$f":"Underwriting!IN3","v":96},{"$f":"Underwriting!IO3","v":97},{"$f":"Underwriting!IP3","v":98},{"$f":"Underwriting!IQ3","v":99},{"$f":"Underwriting!IR3","v":100},{"$f":"Underwriting!IS3","v":101},{"$f":"Underwriting!IT3","v":102},{"$f":"Underwriting!IU3","v":103},{"$f":"Underwriting!IV3","v":104},{"$f":"Underwriting!IW3","v":105},{"$f":"Underwriting!IX3","v":106},{"$f":"Underwriting!IY3","v":107},{"$f":"Underwriting!IZ3","v":108},{"$f":"Underwriting!JA3","v":109},{"$f":"Underwriting!JB3","v":110},{"$f":"Underwriting!JC3","v":111},{"$f":"Underwriting!JD3","v":112},{"$f":"Underwriting!JE3","v":113},{"$f":"Underwriting!JF3","v":114},{"$f":"Underwriting!JG3","v":115},{"$f":"Underwriting!JH3","v":116},{"$f":"Underwriting!JI3","v":117},{"$f":"Underwriting!JJ3","v":118},{"$f":"Underwriting!JK3","v":119},{"$f":"Underwriting!JL3","v":120},{"$f":"Underwriting!JM3","v":121},{"$f":"Underwriting!JN3","v":122},{"$f":"Underwriting!JO3","v":123},{"$f":"Underwriting!JP3","v":124},{"$f":"Underwriting!JQ3","v":125},{"$f":"Underwriting!JR3","v":126},{"$f":"Underwriting!JS3","v":127},{"$f":"Underwriting!JT3","v":128},{"$f":"Underwriting!JU3","v":129},{"$f":"Underwriting!JV3","v":130},{"$f":"Underwriting!JW3","v":131},{"$f":"Underwriting!JX3","v":132}]
[]
[null,"Levered IRR",{"$f":"Underwriting!D5","v":0.21673408150672915},"Levered EMx:",{"$f":"Underwriting!F5","v":1.6671556973192596},null,null,{"$f":"\"Retail Income /\"&Unit_Type&\", Net of Reserves\"","v":"Retail Income /SF, Net of Reserves"},{"$f":"+H33-H43","v":38},null,{"$f":"Underwriting!L23","v":"2023-05-31"},{"$f":"Underwriting!M23","v":"2023-06-30"},{"$f":"Underwriting!N23","v":"2023-07-31"},{"$f":"Underwriting!O23","v":"2023-08-31"},{"$f":"Underwriting!P23","v":"2023-09-30"},{"$f":"Underwriting!Q23","v":"2023-10-31"},{"$f":"Underwriting!R23","v":"2023-11-30"},{"$f":"Underwriting!S23","v":"2023-12-31"},{"$f":"Underwriting!T23","v":"2024-01-31"},{"$f":"Underwriting!U23","v":"2024-02-29"},{"$f":"Underwriting!V23","v":"2024-03-31"},{"$f":"Underwriting!W23","v":"2024-04-30"},{"$f":"Underwriting!X23","v":"2024-05-31"},{"$f":"Underwriting!Y23","v":"2024-06-30"},{"$f":"Underwriting!Z23","v":"2024-07-31"},{"$f":"Underwriting!AA23","v":"2024-08-31"},{"$f":"Underwriting!AB23","v":"2024-09-30"},{"$f":"Underwriting!AC23","v":"2024-10-31"},{"$f":"Underwriting!AD23","v":"2024-11-30"},{"$f":"Underwriting!AE23","v":"2024-12-31"},{"$f":"Underwriting!AF23","v":"2025-01-31"},{"$f":"Underwriting!AG23","v":"2025-02-28"},{"$f":"Underwriting!AH23","v":"2025-03-31"},{"$f":"Underwriting!AI23","v":"2025-04-30"},{"$f":"Underwriting!AJ23","v":"2025-05-31"},{"$f":"Underwriting!AK23","v":"2025-06-30"},{"$f":"Underwriting!AL23","v":"2025-07-31"},{"$f":"Underwriting!AM23","v":"2025-08-31"},{"$f":"Underwriting!AN23","v":"2025-09-30"},{"$f":"Underwriting!AO23","v":"2025-10-31"},{"$f":"Underwriting!AP23","v":"2025-11-30"},{"$f":"Underwriting!AQ23","v":"2025-12-31"},{"$f":"Underwriting!AR23","v":"2026-01-31"},{"$f":"Underwriting!AS23","v":"2026-02-28"},{"$f":"Underwriting!AT23","v":"2026-03-31"},{"$f":"Underwriting!AU23","v":"2026-04-30"},{"$f":"Underwriting!AV23","v":"2026-05-31"},{"$f":"Underwriting!AW23","v":"2026-06-30"},{"$f":"Underwriting!AX23","v":"2026-07-31"},{"$f":"Underwriting!AY23","v":"2026-08-31"},{"$f":"Underwriting!AZ23","v":"2026-09-30"},{"$f":"Underwriting!BA23","v":"2026-10-31"},{"$f":"Underwriting!BB23","v":"2026-11-30"},{"$f":"Underwriting!BC23","v":"2026-12-31"},{"$f":"Underwriting!BD23","v":"2027-01-31"},{"$f":"Underwriting!BE23","v":"2027-02-28"},{"$f":"Underwriting!BF23","v":"2027-03-31"},{"$f":"Underwriting!BG23","v":"2027-04-30"},{"$f":"Underwriting!BH23","v":"2027-05-31"},{"$f":"Underwriting!BI23","v":"2027-06-30"},{"$f":"Underwriting!BJ23","v":"2027-07-31"},{"$f":"Underwriting!BK23","v":"2027-08-31"},{"$f":"Underwriting!BL23","v":"2027-09-30"},{"$f":"Underwriting!BM23","v":"2027-10-31"},{"$f":"Underwriting!BN23","v":"2027-11-30"},{"$f":"Underwriting!BO23","v":"2027-12-31"},{"$f":"Underwriting!BP23","v":"2028-01-31"},{"$f":"Underwriting!BQ23","v":"2028-02-29"},{"$f":"Underwriting!BR23","v":"2028-03-31"},{"$f":"Underwriting!BS23","v":"2028-04-30"},{"$f":"Underwriting!BT23","v":"2028-05-31"},{"$f":"Underwriting!BU23","v":"2028-06-30"},{"$f":"Underwriting!BV23","v":"2028-07-31"},{"$f":"Underwriting!BW23","v":"2028-08-31"},{"$f":"Underwriting!BX23","v":"2028-09-30"},{"$f":"Underwriting!BY23","v":"2028-10-31"},{"$f":"Underwriting!BZ23","v":"2028-11-30"},{"$f":"Underwriting!CA23","v":"2028-12-31"},{"$f":"Underwriting!CB23","v":"2029-01-31"},{"$f":"Underwriting!CC23","v":"2029-02-28"},{"$f":"Underwriting!CD23","v":"2029-03-31"},{"$f":"Underwriting!CE23","v":"2029-04-30"},{"$f":"Underwriting!CF23","v":"2029-05-31"},{"$f":"Underwriting!CG23","v":"2029-06-30"},{"$f":"Underwriting!CH23","v":"2029-07-31"},{"$f":"Underwriting!CI23","v":"2029-08-31"},{"$f":"Underwriting!CJ23","v":"2029-09-30"},{"$f":"Underwriting!CK23","v":"2029-10-31"},{"$f":"Underwriting!CL23","v":"2029-11-30"},{"$f":"Underwriting!CM23","v":"2029-12-31"},{"$f":"Underwriting!CN23","v":"2030-01-31"},{"$f":"Underwriting!CO23","v":"2030-02-28"},{"$f":"Underwriting!CP23","v":"2030-03-31"},{"$f":"Underwriting!CQ23","v":"2030-04-30"},{"$f":"Underwriting!CR23","v":"2030-05-31"},{"$f":"Underwriting!CS23","v":"2030-06-30"},{"$f":"Underwriting!CT23","v":"2030-07-31"},{"$f":"Underwriting!CU23","v":"2030-08-31"},{"$f":"Underwriting!CV23","v":"2030-09-30"},{"$f":"Underwriting!CW23","v":"2030-10-31"},{"$f":"Underwriting!CX23","v":"2030-11-30"},{"$f":"Underwriting!CY23","v":"2030-12-31"},{"$f":"Underwriting!CZ23","v":"2031-01-31"},{"$f":"Underwriting!DA23","v":"2031-02-28"},{"$f":"Underwriting!DB23","v":"2031-03-31"},{"$f":"Underwriting!DC23","v":"2031-04-30"},{"$f":"Underwriting!DD23","v":"2031-05-31"},{"$f":"Underwriting!DE23","v":"2031-06-30"},{"$f":"Underwriting!DF23","v":"2031-07-31"},{"$f":"Underwriting!DG23","v":"2031-08-31"},{"$f":"Underwriting!DH23","v":"2031-09-30"},{"$f":"Underwriting!DI23","v":"2031-10-31"},{"$f":"Underwriting!DJ23","v":"2031-11-30"},{"$f":"Underwriting!DK23","v":"2031-12-31"},{"$f":"Underwriting!DL23","v":"2032-01-31"},{"$f":"Underwriting!DM23","v":"2032-02-29"},{"$f":"Underwriting!DN23","v":"2032-03-31"},{"$f":"Underwriting!DO23","v":"2032-04-30"},{"$f":"Underwriting!DP23","v":"2032-05-31"},{"$f":"Underwriting!DQ23","v":"2032-06-30"},{"$f":"Underwriting!DR23","v":"2032-07-31"},{"$f":"Underwriting!DS23","v":"2032-08-31"},{"$f":"Underwriting!DT23","v":"2032-09-30"},{"$f":"Underwriting!DU23","v":"2032-10-31"},{"$f":"Underwriting!DV23","v":"2032-11-30"},{"$f":"Underwriting!DW23","v":"2032-12-31"},{"$f":"Underwriting!DX23","v":"2033-01-31"},{"$f":"Underwriting!DY23","v":"2033-02-28"},{"$f":"Underwriting!DZ23","v":"2033-03-31"},{"$f":"Underwriting!EA23","v":"2033-04-30"},{"$f":"Underwriting!EB23","v":"2033-05-31"},{"$f":"Underwriting!EC23","v":"2033-06-30"},{"$f":"Underwriting!ED23","v":"2033-07-31"},{"$f":"Underwriting!EE23","v":"2033-08-31"},{"$f":"Underwriting!EF23","v":"2033-09-30"},{"$f":"Underwriting!EG23","v":"2033-10-31"},{"$f":"Underwriting!EH23","v":"2033-11-30"},{"$f":"Underwriting!EI23","v":"2033-12-31"},{"$f":"Underwriting!EJ23","v":"2034-01-31"},{"$f":"Underwriting!EK23","v":"2034-02-28"},{"$f":"Underwriting!EL23","v":"2034-03-31"},{"$f":"Underwriting!EM23","v":"2034-04-30"},{"$f":"Underwriting!EN23","v":"2034-05-31"}]
[]
[]
[null,"RETAIL INCOME (NET OF EXPENSES)"]
[null,"RETAIL INCOME",null,null,null,null,null,null,null,null,"Retail Occ. %",{"$f":"EV14/Units_Retail","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,{"$f":"GB14/Units_Retail","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"HH14/Units_Retail","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IN14/Units_Retail","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JT14/Units_Retail","v":1},{"$f":"JU14/Units_Retail","v":1},{"$f":"JV14/Units_Retail","v":1},{"$f":"JW14/Units_Retail","v":1}]
[null,"RETAIL BASE RENTAL INCOME",null,null,null,null,null,null,{"$f":"COUNTIF(I12:I13,\">0\")","v":1},null,"Operation Mo",{"$f":"MAX(L3-MIN($F$14,$E$19)+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,{"$f":"MAX(AR3-MIN($F$14,$E$19)+1,0)","v":11},12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,{"$f":"MAX(BX3-MIN($F$14,$E$19)+1,0)","v":43},44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,{"$f":"MAX(DD3-MIN($F$14,$E$19)+1,0)","v":75},76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110]
[null,"SUITE","TENANT","LEASE START",{"$f":"Unit_Type","v":"SF"},"RENT START","ANNUAL BUMPS",{"$f":"\"RENT/\"&Unit_Type&\"/YR\"","v":"RENT/SF/YR"},"ANNUAL RENT (YR 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OCCUPANCY",null,"SF","LEASE START"]
[null,1,"Retail Space",{"$f":"Timing_Operation_Begin_Month","v":23},0,{"$f":"D12+2","v":25},0.03,40,{"$f":"H12*E12","v":0},null,null,{"$f":"($F12<=L$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(L$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($F12<=V$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(V$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($F12<=AF$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(AF$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($F12<=AP$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(AP$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($F12<=AZ$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(AZ$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($F12<=BJ$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(BJ$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($F12<=BT$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(BT$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($F12<=CD$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(CD$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($F12<=CN$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(CN$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($F12<=CX$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(CX$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($F12<=DH$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(DH$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($F12<=DR$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(DR$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($F12<=EB$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(EB$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E12","v":0},{"$f":"D12","v":23},null,null,null,{"$f":"(EV$3>=$ER12)*$EQ12","v":0},{"$f":"(EW$3>=$ER12)*$EQ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HI$3>=$ER12)*$EQ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JU$3>=$ER12)*$EQ12","v":0},0,0]
[null,{"$f":"IF(E12=0,1,2)","v":1},"Retail Space",{"$f":"Timing_Operation_Begin_Month+6","v":29},1336,31,0.03,40,53440,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5641.3494291128491,5641.3494291128491,5641.3494291128491,5641.3494291128491,5641.3494291128491,5641.3494291128491,null,null,null,1336,29,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336]
[null,null,null,null,{"$f":"SUM(E12:E13)","v":1336},{"$f":"MIN(F12:F13)","v":25},{"$f":"SUMPRODUCT(G12:G13,I12:I13)/I14","v":3.0000000000000002E-2},{"$f":"I14/E14","v":40},{"$f":"SUM(I12:I13)","v":53440},null,null,{"$f":"SUM(L12:L13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4453.333333333333,4453.333333333333,{"$f":"SUM(AR12:AR13)","v":4453.333333333333},4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,{"$f":"SUM(BX12:BX13)","v":4724.5413333333327},4724.5413333333327,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,{"$f":"SUM(DD12:DD13)","v":5162.6338775493323},5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5641.3494291128491,5641.3494291128491,{"$f":"SUM(EJ12:EJ13)","v":5641.3494291128491},5641.3494291128491,5641.3494291128491,5641.3494291128491,null,null,null,null,null,null,null,null,{"$f":"SUM(EV12:EV13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1336,1336,1336,1336,{"$f":"SUM(GB12:GB13)","v":1336},1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,{"$f":"SUM(HH12:HH13)","v":1336},1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,{"$f":"SUM(IN12:IN13)","v":1336},1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,1336,{"$f":"SUM(JT12:JT13)","v":1336},1336,1336,1336]
[]
[null,"RECOVERY INCOME",null,null,"RECOVERY START","RECOVERY %","PRO RATA SHARE",{"$f":"\"REC./\"&Unit_Type&\"/YR\"","v":"REC./SF/YR"},"AMOUNT/YR"]
[null,{"$f":"C12","v":"Retail Space"},null,null,{"$f":"D12","v":23},1,{"$f":"E12/Units_Retail","v":0},{"$f":"IFERROR(I17/E12,0)","v":0},{"$f":"F17*G17*$I$31","v":0},null,null,{"$f":"(L$3>=$E17)*$G17*$F17*L$31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(V$3>=$E17)*$G17*$F17*V$31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AF$3>=$E17)*$G17*$F17*AF$31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AP$3>=$E17)*$G17*$F17*AP$31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AZ$3>=$E17)*$G17*$F17*AZ$31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(BJ$3>=$E17)*$G17*$F17*BJ$31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(BT$3>=$E17)*$G17*$F17*BT$31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(CD$3>=$E17)*$G17*$F17*CD$31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(CN$3>=$E17)*$G17*$F17*CN$31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(CX$3>=$E17)*$G17*$F17*CX$31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(DH$3>=$E17)*$G17*$F17*DH$31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(DR$3>=$E17)*$G17*$F17*DR$31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(EB$3>=$E17)*$G17*$F17*EB$31","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C13","v":"Retail Space"},null,null,{"$f":"D13","v":29},1,{"$f":"E13/Units_Retail","v":1},{"$f":"IFERROR(I18/E13,0)","v":0},{"$f":"F18*G18*$I$31","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RECOVERY INCOME",null,null,{"$f":"MIN(E17:E18)","v":23},null,null,{"$f":"I19/E14","v":0},{"$f":"SUM(I17:I18)","v":0},null,null,{"$f":"SUM(L17:L18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR17:AR18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX17:BX18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD17:DD18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ17:EJ18)","v":0},0,0,0]
[]
[null,"POTENTIAL RETAIL INCOME",null,null,null,null,null,null,{"$f":"+I19+I14","v":53440},null,null,{"$f":"L19+L14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4453.333333333333,4453.333333333333,{"$f":"AR19+AR14","v":4453.333333333333},4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4453.333333333333,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4586.9333333333334,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,4724.5413333333327,{"$f":"BX19+BX14","v":4724.5413333333327},4724.5413333333327,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,4866.2775733333328,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5012.2659005333326,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,{"$f":"DD19+DD14","v":5162.6338775493323},5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5162.6338775493323,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5317.5128938758126,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5477.038280692087,5641.3494291128491,5641.3494291128491,5641.3494291128491,5641.3494291128491,5641.3494291128491,5641.3494291128491]
[null,"- Retail Vacancy and Credit Loss",null,null,null,null,0.05,{"$f":"\"/\"&Unit_Type&\"/YR\"","v":"/SF/YR"},{"$f":"+-G22*I21","v":-2672},null,null,{"$f":"-L21*$G$22","v":0},{"$f":"-M21*$G$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-222.66666666666666,-222.66666666666666,-222.66666666666666,-222.66666666666666,-222.66666666666666,-222.66666666666666,-222.66666666666666,-222.66666666666666,-222.66666666666666,-222.66666666666666,-222.66666666666666,-222.66666666666666,-229.34666666666669,-229.34666666666669,-229.34666666666669,-229.34666666666669,-229.34666666666669,-229.34666666666669,-229.34666666666669,-229.34666666666669,-229.34666666666669,-229.34666666666669,-229.34666666666669,-229.34666666666669,-236.22706666666664,-236.22706666666664,-236.22706666666664,-236.22706666666664,-236.22706666666664,-236.22706666666664,-236.22706666666664,-236.22706666666664,-236.22706666666664,-236.22706666666664,-236.22706666666664,{"$f":"-BY21*$G$22","v":-236.22706666666664},-243.31387866666665,-243.31387866666665,-243.31387866666665,-243.31387866666665,-243.31387866666665,-243.31387866666665,-243.31387866666665,-243.31387866666665,-243.31387866666665,-243.31387866666665,-243.31387866666665,-243.31387866666665,-250.61329502666663,-250.61329502666663,-250.61329502666663,-250.61329502666663,-250.61329502666663,-250.61329502666663,-250.61329502666663,-250.61329502666663,-250.61329502666663,-250.61329502666663,-250.61329502666663,-250.61329502666663,-258.1316938774666,-258.1316938774666,-258.1316938774666,-258.1316938774666,-258.1316938774666,-258.1316938774666,-258.1316938774666,-258.1316938774666,-258.1316938774666,-258.1316938774666,-258.1316938774666,-258.1316938774666,-265.87564469379066,-265.87564469379066,-265.87564469379066,-265.87564469379066,-265.87564469379066,-265.87564469379066,-265.87564469379066,-265.87564469379066,-265.87564469379066,-265.87564469379066,-265.87564469379066,-265.87564469379066,-273.85191403460436,-273.85191403460436,-273.85191403460436,-273.85191403460436,-273.85191403460436,-273.85191403460436,-273.85191403460436,-273.85191403460436,-273.85191403460436,-273.85191403460436,-273.85191403460436,-273.85191403460436,-282.06747145564248,-282.06747145564248,-282.06747145564248,{"$f":"-EK21*$G$22","v":-282.06747145564248},{"$f":"-EL21*$G$22","v":-282.06747145564248},{"$f":"-EM21*$G$22","v":-282.06747145564248}]
[null,"EFFECTIVE GROSS REVENUE",null,null,null,null,null,{"$f":"I23/Units_Retail","v":38},{"$f":"SUM(I21:I22)","v":50768},null,null,{"$f":"+L21+L22","v":0},{"$f":"+M21+M22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,{"$f":"+BY21+BY22","v":4488.3142666666663},4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5359.2819576572065,5359.2819576572065,5359.2819576572065,{"$f":"+EK21+EK22","v":5359.2819576572065},{"$f":"+EL21+EL22","v":5359.2819576572065},{"$f":"+EM21+EM22","v":5359.2819576572065}]
[]
[null,"RETAIL EXPENSES"]
[null,"RETAIL OPERATING EXPENSES",null,null,"% FIXED","Expense Growth","UNIT/YR",{"$f":"+H22","v":"/SF/YR"},"AMOUNT/YR"]
[null,"Common Area Maintenance",null,null,0,{"$f":"Underwriting!$D$142","v":0.03},{"$f":"I27/Units","v":0},0,{"$f":"+H27*Units_Retail","v":0},null,null,{"$f":"$I27/12*L$9*(1+$F27)^(ROUNDUP(L$10/12,0)-1)","v":0},{"$f":"$I27/12*M$9*(1+$F27)^(ROUNDUP(M$10/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I27/12*BY$9*(1+$F27)^(ROUNDUP(BY$10/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I27/12*EK$9*(1+$F27)^(ROUNDUP(EK$10/12,0)-1)","v":0},0,0]
[null,"Management Fee",null,null,0,{"$f":"Underwriting!$D$142","v":0.03},{"$f":"I28/Units","v":0},0,{"$f":"+H28*Units_Retail","v":0},null,null,{"$f":"$I28/12*L$9*(1+$F28)^(ROUNDUP(L$10/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insurance",null,null,0,{"$f":"Underwriting!$D$142","v":0.03},{"$f":"I29/Units","v":0},0,{"$f":"+H29*Units_Retail","v":0},null,null,{"$f":"$I29/12*L$9*(1+$F29)^(ROUNDUP(L$10/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Property Taxes",null,null,0,{"$f":"Underwriting!$D$142","v":0.03},{"$f":"I30/Units","v":0},0,{"$f":"+H30*Units_Retail","v":0},null,null,{"$f":"$I30/12*L$9*(1+$F30)^(ROUNDUP(L$10/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I30/12*BX$9*(1+$F30)^(ROUNDUP(BX$10/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I30/12*EJ$9*(1+$F30)^(ROUNDUP(EJ$10/12,0)-1)","v":0},0,0,0]
[null,"TOTAL OPERATING EXPENSES",null,null,null,null,null,{"$f":"I31/Units_Retail","v":0},{"$f":"SUM(I27:I30)","v":0},null,null,{"$f":"SUM(L27:L30)","v":0},{"$f":"SUM(M27:M30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY27:BY30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK27:EK30)","v":0},{"$f":"SUM(EL27:EL30)","v":0},{"$f":"SUM(EM27:EM30)","v":0}]
[]
[null,"RETAIL INCOME (Net of Expenses)",null,null,null,null,null,{"$f":"I33/Units_Retail","v":38},{"$f":"I23-I31","v":50768},null,null,{"$f":"L23-L31","v":0},{"$f":"M23-M31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4230.6666666666661,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4357.586666666667,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,4488.3142666666663,{"$f":"BY23-BY31","v":4488.3142666666663},4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4622.963694666666,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4761.6526055066661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,4904.5021836718661,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5051.6372491820221,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5203.1863666574827,5359.2819576572065,5359.2819576572065,5359.2819576572065,{"$f":"EK23-EK31","v":5359.2819576572065},{"$f":"EL23-EL31","v":5359.2819576572065},{"$f":"EM23-EM31","v":5359.2819576572065}]
[]
[null,"RETAIL LEASING COST RESERVE",null,"New Lease","Renewal Lease",null,null,"New Lease","Renewal Lease"]
[null,"ASSUMPTIONS",null,null,30,null,"CALCULATION"]
[null,"Renewal Probability",null,{"$f":"1-E37","v":1},0,null,"Tenant Improvements",{"$f":"D39*Units_Retail*D37","v":0},{"$f":"E39*Units_Retail*E37","v":0}]
[null,"Average Retail Market Rent",null,{"$f":"ROUNDUP(E38,0)","v":40},{"$f":"H14","v":40},{"$f":"\"/\"&Unit_Type","v":"/SF"},"Leasing Commissions",{"$f":"(D38*Units_Retail*D41*D40)*D37","v":0},{"$f":"(E38*Units_Retail*E41*E40)*E37","v":0}]
[null,"Tenant Improvements",null,0,0,{"$f":"\"/\"&Unit_Type","v":"/SF"},"Total Leasing Costs",{"$f":"SUM(H37:H38)","v":0},{"$f":"SUM(I37:I38)","v":0}]
[null,"Leasing Commissions",null,0,0,null,"Leasing Cost/Yr",{"$f":"H39/D41","v":0},{"$f":"I39/E41","v":0}]
[null,"Lease Term",null,7,7]
[]
[null,"Retail Leasing Cost Reserves",null,null,null,null,null,{"$f":"I43/Units_Retail","v":0},{"$f":"I40+H40","v":0}]

{"sheet":"Expenses","index":8,"n_rows":41,"n_cols":144,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EXPENSES",null,null,null,null,null,null,null,null,"ANNUAL TAXES"]
[null,"Item",null,"% Fixed","Input","Measure","% EGI","/Unit","Amount/Yr.",null,"Fiscal Year","FY Start","Annual Taxes"]
[null,"Cleaning",null,0.5,600,"Per Unit",{"$f":"I4/Underwriting!$I$139","v":1.9022457814694388E-2},{"$f":"I4/Units","v":775.96153846153845},{"$f":"IF($D$19=\"RISE\",INDEX(Data!H17:J17,MATCH(F4,Data!$H$16:$J$16,0)),'Charlesgate Budget'!N40)","v":40350},null,{"$f":"YEAR(L4)+1","v":2023},"2022-07-01",23347]
[null,"Utilities",null,0.5,1200,"Per Unit",{"$f":"I5/Underwriting!$I$139","v":3.1821955452090989E-2},1298.0769230769231,{"$f":"IF($D$19=\"RISE\",INDEX(Data!H18:J18,MATCH(F5,Data!$H$16:$J$16,0)),'Charlesgate Budget'!N50)","v":67500},null,{"$f":"YEAR(L5)+1","v":2024},{"$f":"EOMONTH(L4,12)","v":"2023-07-31"},75000]
[null,"Payroll",null,1,1100,"Per Unit",{"$f":"I6/Underwriting!$I$139","v":2.4805058700900495E-2},1011.8446153846156,{"$f":"IF($D$19=\"RISE\",INDEX(Data!H19:J19,MATCH(F6,Data!$H$16:$J$16,0)),'Charlesgate Budget'!N58)","v":52615.920000000013},null,2025,{"$f":"EOMONTH(L5,12)","v":"2024-07-31"},177072]
[null,"Repairs & Maintenance",null,1,800,"Per Unit",{"$f":"I7/Underwriting!$I$139","v":3.0488808807562974E-2},1243.6953846153847,{"$f":"IF($D$19=\"RISE\",INDEX(Data!H20:J20,MATCH(F7,Data!$H$16:$J$16,0)),'Charlesgate Budget'!N73)","v":64672.160000000003},null,2026,"2025-07-31",335355]
[null,"Grounds Maintenance",null,1,300,"Per Unit",{"$f":"I8/Underwriting!$I$139","v":5.9872419887637852E-3},244.23076923076923,{"$f":"IF($D$19=\"RISE\",INDEX(Data!H21:J21,MATCH(F8,Data!$H$16:$J$16,0)),'Charlesgate Budget'!N78)","v":12700},null,2027,"2026-07-31",359963]
[null,"Administrative",null,0.5,600,"Per Unit",{"$f":"I9/Underwriting!$I$139","v":1.5727117538988967E-2},641.53846153846155,{"$f":"IF($D$19=\"RISE\",INDEX(Data!H22:J22,MATCH(F9,Data!$H$16:$J$16,0)),'Charlesgate Budget'!N97)","v":33360},null,{"$f":"YEAR(L9)+1","v":2028},{"$f":"EOMONTH(L8,12)","v":"2027-07-31"},{"$f":"M8*(1+$H$20)","v":370761.89}]
[null,"Management Fee",null,null,2.5000000000000001E-2,"% EGI",{"$f":"I10/Underwriting!$I$139","v":2.9999997595674479E-2},1223.7558634615384,{"$f":"IF($D$19=\"RISE\",INDEX(Data!H23:J23,MATCH(F10,Data!$H$16:$J$16,0)),'Charlesgate Budget'!N81)","v":63635.304900000003},null,{"$f":"YEAR(L10)+1","v":2029},{"$f":"EOMONTH(L9,12)","v":"2028-07-31"},381884.74670000002]
[null,"Insurance",null,1,400,"Per Unit",{"$f":"I11/Underwriting!$I$139","v":1.1314473049632351E-2},461.53846153846155,{"$f":"IF($D$19=\"RISE\",INDEX(Data!H24:J24,MATCH(F11,Data!$H$16:$J$16,0)),'Charlesgate Budget'!N103)","v":24000},null,2030,"2029-07-31",393341.289101]
[null,"Property Taxes",null,null,3750,"Per Unit",{"$f":"I12/Underwriting!$I$139","v":9.1930093528262841E-2},{"$f":"I12/Units","v":3750},{"$f":"IF($D$20=\"Off\",INDEX(Data!H25:J25,MATCH(F12,Data!$H$16:$J$16,0)),M29)","v":195000},null,2031,"2030-07-31",405141.52777402999]
[null,null,null,null,null,null,null,null,null,null,2032,"2031-07-31",417295.77360725089]
[null,"Total",null,null,null,null,{"$f":"SUM(G4:G12)","v":0.26109720447657125},{"$f":"SUM(H4:H12)","v":10650.642017307695},{"$f":"SUM(I4:I12)","v":553833.38489999995},null,2033,"2032-07-31",429814.64681546844]
[null,null,null,null,null,null,null,null,null,null,2034,"2033-07-31",442709.08621993248]
[null,null,null,null,null,null,null,null,null,null,2035,"2034-07-31",455990.35880653048]
[null,"EXPENSE ASSUMPTIONS",null,null,null,null,null,null,null,null,{"$f":"IF(D20=\"Marvin & Poer\",\"*Via Marvin Poer & Associates\",\"RISE Projections\")","v":"RISE Projections"}]
[]
[null,"Expense Source:",null,"Charlesgate",null,"Expense Growth Rate:",null,0.03]
[null,"Detailed Tax Analysis:",null,"Off",null,"Taxes Growth Rate:",null,0.03]
[null,"Tax Payment Schedule:",null,"Monthly",null,null,null,null,null,null,"MONTHLY CASH FLOW (TAXES)"]
[null,null,null,null,null,null,null,null,null,null,"FY",null,{"$f":"IF(AND(M24>=$L$4,M24<$L$5),$K$4,\n\nIF(AND(M24>=$L$5,M24<$L$6),$K$5,\n\nIF(AND(M24>=$L$6,M24<$L$7),$K$6,\n\nIF(AND(M24>=$L$7,M24<$L$8),$K$7,\n\nIF(AND(M24>=$L$8,M24<$L$9),$K$8,\n\nIF(AND(M24>=$L$9,M24<$L$10),$K$9,\n\nIF(AND(M24>=$L$10,M24<$L$11),$K$10,\n\nIF(AND(M24>=$L$11,M24<$L$12),$K$11,\n\nIF(AND(M24>=$L$12,M24<$L$13),$K$12,\n\nIF(AND(M24>=$L$13,M24<$L$14),$K$13,\n\nIF(AND(M24>=$L$14,M24<$L$15),$K$14,\n\nIF(AND(M24>=$L$15,M24<$L$16),$K$15,0))))))))))))","v":2023},2024,2024,{"$f":"IF(AND(P24>=$L$4,P24<$L$5),$K$4,\n\nIF(AND(P24>=$L$5,P24<$L$6),$K$5,\n\nIF(AND(P24>=$L$6,P24<$L$7),$K$6,\n\nIF(AND(P24>=$L$7,P24<$L$8),$K$7,\n\nIF(AND(P24>=$L$8,P24<$L$9),$K$8,\n\nIF(AND(P24>=$L$9,P24<$L$10),$K$9,\n\nIF(AND(P24>=$L$10,P24<$L$11),$K$10,\n\nIF(AND(P24>=$L$11,P24<$L$12),$K$11,\n\nIF(AND(P24>=$L$12,P24<$L$13),$K$12,\n\nIF(AND(P24>=$L$13,P24<$L$14),$K$13,\n\nIF(AND(P24>=$L$14,P24<$L$15),$K$14,\n\nIF(AND(P24>=$L$15,P24<$L$16),$K$15,0))))))))))))","v":2024},2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,{"$f":"IF(AND(AS24>=$L$4,AS24<$L$5),$K$4,\n\nIF(AND(AS24>=$L$5,AS24<$L$6),$K$5,\n\nIF(AND(AS24>=$L$6,AS24<$L$7),$K$6,\n\nIF(AND(AS24>=$L$7,AS24<$L$8),$K$7,\n\nIF(AND(AS24>=$L$8,AS24<$L$9),$K$8,\n\nIF(AND(AS24>=$L$9,AS24<$L$10),$K$9,\n\nIF(AND(AS24>=$L$10,AS24<$L$11),$K$10,\n\nIF(AND(AS24>=$L$11,AS24<$L$12),$K$11,\n\nIF(AND(AS24>=$L$12,AS24<$L$13),$K$12,\n\nIF(AND(AS24>=$L$13,AS24<$L$14),$K$13,\n\nIF(AND(AS24>=$L$14,AS24<$L$15),$K$14,\n\nIF(AND(AS24>=$L$15,AS24<$L$16),$K$15,0))))))))))))","v":2026},2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,{"$f":"IF(AND(BY24>=$L$4,BY24<$L$5),$K$4,\n\nIF(AND(BY24>=$L$5,BY24<$L$6),$K$5,\n\nIF(AND(BY24>=$L$6,BY24<$L$7),$K$6,\n\nIF(AND(BY24>=$L$7,BY24<$L$8),$K$7,\n\nIF(AND(BY24>=$L$8,BY24<$L$9),$K$8,\n\nIF(AND(BY24>=$L$9,BY24<$L$10),$K$9,\n\nIF(AND(BY24>=$L$10,BY24<$L$11),$K$10,\n\nIF(AND(BY24>=$L$11,BY24<$L$12),$K$11,\n\nIF(AND(BY24>=$L$12,BY24<$L$13),$K$12,\n\nIF(AND(BY24>=$L$13,BY24<$L$14),$K$13,\n\nIF(AND(BY24>=$L$14,BY24<$L$15),$K$14,\n\nIF(AND(BY24>=$L$15,BY24<$L$16),$K$15,0))))))))))))","v":2029},2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,{"$f":"IF(AND(DE24>=$L$4,DE24<$L$5),$K$4,\n\nIF(AND(DE24>=$L$5,DE24<$L$6),$K$5,\n\nIF(AND(DE24>=$L$6,DE24<$L$7),$K$6,\n\nIF(AND(DE24>=$L$7,DE24<$L$8),$K$7,\n\nIF(AND(DE24>=$L$8,DE24<$L$9),$K$8,\n\nIF(AND(DE24>=$L$9,DE24<$L$10),$K$9,\n\nIF(AND(DE24>=$L$10,DE24<$L$11),$K$10,\n\nIF(AND(DE24>=$L$11,DE24<$L$12),$K$11,\n\nIF(AND(DE24>=$L$12,DE24<$L$13),$K$12,\n\nIF(AND(DE24>=$L$13,DE24<$L$14),$K$13,\n\nIF(AND(DE24>=$L$14,DE24<$L$15),$K$14,\n\nIF(AND(DE24>=$L$15,DE24<$L$16),$K$15,0))))))))))))","v":2031},2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034]
[null,"Capital Reserves:",null,200,null,"Property Taxes Yr. 1 (%):",null,0.5,null,null,"Month",null,{"$f":"Underwriting!M22","v":1},{"$f":"Underwriting!N22","v":2},{"$f":"Underwriting!O22","v":3},{"$f":"Underwriting!P22","v":4},{"$f":"Underwriting!Q22","v":5},{"$f":"Underwriting!R22","v":6},{"$f":"Underwriting!S22","v":7},{"$f":"Underwriting!T22","v":8},{"$f":"Underwriting!U22","v":9},{"$f":"Underwriting!V22","v":10},{"$f":"Underwriting!W22","v":11},{"$f":"Underwriting!X22","v":12},{"$f":"Underwriting!Y22","v":13},{"$f":"Underwriting!Z22","v":14},{"$f":"Underwriting!AA22","v":15},{"$f":"Underwriting!AB22","v":16},{"$f":"Underwriting!AC22","v":17},{"$f":"Underwriting!AD22","v":18},{"$f":"Underwriting!AE22","v":19},{"$f":"Underwriting!AF22","v":20},{"$f":"Underwriting!AG22","v":21},{"$f":"Underwriting!AH22","v":22},{"$f":"Underwriting!AI22","v":23},{"$f":"Underwriting!AJ22","v":24},{"$f":"Underwriting!AK22","v":25},{"$f":"Underwriting!AL22","v":26},{"$f":"Underwriting!AM22","v":27},{"$f":"Underwriting!AN22","v":28},{"$f":"Underwriting!AO22","v":29},{"$f":"Underwriting!AP22","v":30},{"$f":"Underwriting!AQ22","v":31},{"$f":"Underwriting!AR22","v":32},{"$f":"Underwriting!AS22","v":33},{"$f":"Underwriting!AT22","v":34},{"$f":"Underwriting!AU22","v":35},{"$f":"Underwriting!AV22","v":36},{"$f":"Underwriting!AW22","v":37},{"$f":"Underwriting!AX22","v":38},{"$f":"Underwriting!AY22","v":39},{"$f":"Underwriting!AZ22","v":40},{"$f":"Underwriting!BA22","v":41},{"$f":"Underwriting!BB22","v":42},{"$f":"Underwriting!BC22","v":43},{"$f":"Underwriting!BD22","v":44},{"$f":"Underwriting!BE22","v":45},{"$f":"Underwriting!BF22","v":46},{"$f":"Underwriting!BG22","v":47},{"$f":"Underwriting!BH22","v":48},{"$f":"Underwriting!BI22","v":49},{"$f":"Underwriting!BJ22","v":50},{"$f":"Underwriting!BK22","v":51},{"$f":"Underwriting!BL22","v":52},{"$f":"Underwriting!BM22","v":53},{"$f":"Underwriting!BN22","v":54},{"$f":"Underwriting!BO22","v":55},{"$f":"Underwriting!BP22","v":56},{"$f":"Underwriting!BQ22","v":57},{"$f":"Underwriting!BR22","v":58},{"$f":"Underwriting!BS22","v":59},{"$f":"Underwriting!BT22","v":60},{"$f":"Underwriting!BU22","v":61},{"$f":"Underwriting!BV22","v":62},{"$f":"Underwriting!BW22","v":63},{"$f":"Underwriting!BX22","v":64},{"$f":"Underwriting!BY22","v":65},{"$f":"Underwriting!BZ22","v":66},{"$f":"Underwriting!CA22","v":67},{"$f":"Underwriting!CB22","v":68},{"$f":"Underwriting!CC22","v":69},{"$f":"Underwriting!CD22","v":70},{"$f":"Underwriting!CE22","v":71},{"$f":"Underwriting!CF22","v":72},{"$f":"Underwriting!CG22","v":73},{"$f":"Underwriting!CH22","v":74},{"$f":"Underwriting!CI22","v":75},{"$f":"Underwriting!CJ22","v":76},{"$f":"Underwriting!CK22","v":77},{"$f":"Underwriting!CL22","v":78},{"$f":"Underwriting!CM22","v":79},{"$f":"Underwriting!CN22","v":80},{"$f":"Underwriting!CO22","v":81},{"$f":"Underwriting!CP22","v":82},{"$f":"Underwriting!CQ22","v":83},{"$f":"Underwriting!CR22","v":84},{"$f":"Underwriting!CS22","v":85},{"$f":"Underwriting!CT22","v":86},{"$f":"Underwriting!CU22","v":87},{"$f":"Underwriting!CV22","v":88},{"$f":"Underwriting!CW22","v":89},{"$f":"Underwriting!CX22","v":90},{"$f":"Underwriting!CY22","v":91},{"$f":"Underwriting!CZ22","v":92},{"$f":"Underwriting!DA22","v":93},{"$f":"Underwriting!DB22","v":94},{"$f":"Underwriting!DC22","v":95},{"$f":"Underwriting!DD22","v":96},{"$f":"Underwriting!DE22","v":97},{"$f":"Underwriting!DF22","v":98},{"$f":"Underwriting!DG22","v":99},{"$f":"Underwriting!DH22","v":100},{"$f":"Underwriting!DI22","v":101},{"$f":"Underwriting!DJ22","v":102},{"$f":"Underwriting!DK22","v":103},{"$f":"Underwriting!DL22","v":104},{"$f":"Underwriting!DM22","v":105},{"$f":"Underwriting!DN22","v":106},{"$f":"Underwriting!DO22","v":107},{"$f":"Underwriting!DP22","v":108},{"$f":"Underwriting!DQ22","v":109},{"$f":"Underwriting!DR22","v":110},{"$f":"Underwriting!DS22","v":111},{"$f":"Underwriting!DT22","v":112},{"$f":"Underwriting!DU22","v":113},{"$f":"Underwriting!DV22","v":114},{"$f":"Underwriting!DW22","v":115},{"$f":"Underwriting!DX22","v":116},{"$f":"Underwriting!DY22","v":117},{"$f":"Underwriting!DZ22","v":118},{"$f":"Underwriting!EA22","v":119},{"$f":"Underwriting!EB22","v":120},{"$f":"Underwriting!EC22","v":121},{"$f":"Underwriting!ED22","v":122},{"$f":"Underwriting!EE22","v":123},{"$f":"Underwriting!EF22","v":124},{"$f":"Underwriting!EG22","v":125},{"$f":"Underwriting!EH22","v":126},{"$f":"Underwriting!EI22","v":127},{"$f":"Underwriting!EJ22","v":128},{"$f":"Underwriting!EK22","v":129},{"$f":"Underwriting!EL22","v":130},{"$f":"Underwriting!EM22","v":131},{"$f":"Underwriting!EN22","v":132}]
[null,"Reserves Placement:",null,"Above NOI",null,"Property Taxes Yr. 2 (%):",null,0.75,null,null,"Date",null,{"$f":"Underwriting!M23","v":"2023-06-30"},{"$f":"Underwriting!N23","v":"2023-07-31"},{"$f":"Underwriting!O23","v":"2023-08-31"},{"$f":"Underwriting!P23","v":"2023-09-30"},{"$f":"Underwriting!Q23","v":"2023-10-31"},{"$f":"Underwriting!R23","v":"2023-11-30"},{"$f":"Underwriting!S23","v":"2023-12-31"},{"$f":"Underwriting!T23","v":"2024-01-31"},{"$f":"Underwriting!U23","v":"2024-02-29"},{"$f":"Underwriting!V23","v":"2024-03-31"},{"$f":"Underwriting!W23","v":"2024-04-30"},{"$f":"Underwriting!X23","v":"2024-05-31"},{"$f":"Underwriting!Y23","v":"2024-06-30"},{"$f":"Underwriting!Z23","v":"2024-07-31"},{"$f":"Underwriting!AA23","v":"2024-08-31"},{"$f":"Underwriting!AB23","v":"2024-09-30"},{"$f":"Underwriting!AC23","v":"2024-10-31"},{"$f":"Underwriting!AD23","v":"2024-11-30"},{"$f":"Underwriting!AE23","v":"2024-12-31"},{"$f":"Underwriting!AF23","v":"2025-01-31"},{"$f":"Underwriting!AG23","v":"2025-02-28"},{"$f":"Underwriting!AH23","v":"2025-03-31"},{"$f":"Underwriting!AI23","v":"2025-04-30"},{"$f":"Underwriting!AJ23","v":"2025-05-31"},{"$f":"Underwriting!AK23","v":"2025-06-30"},{"$f":"Underwriting!AL23","v":"2025-07-31"},{"$f":"Underwriting!AM23","v":"2025-08-31"},{"$f":"Underwriting!AN23","v":"2025-09-30"},{"$f":"Underwriting!AO23","v":"2025-10-31"},{"$f":"Underwriting!AP23","v":"2025-11-30"},{"$f":"Underwriting!AQ23","v":"2025-12-31"},{"$f":"Underwriting!AR23","v":"2026-01-31"},{"$f":"Underwriting!AS23","v":"2026-02-28"},{"$f":"Underwriting!AT23","v":"2026-03-31"},{"$f":"Underwriting!AU23","v":"2026-04-30"},{"$f":"Underwriting!AV23","v":"2026-05-31"},{"$f":"Underwriting!AW23","v":"2026-06-30"},{"$f":"Underwriting!AX23","v":"2026-07-31"},{"$f":"Underwriting!AY23","v":"2026-08-31"},{"$f":"Underwriting!AZ23","v":"2026-09-30"},{"$f":"Underwriting!BA23","v":"2026-10-31"},{"$f":"Underwriting!BB23","v":"2026-11-30"},{"$f":"Underwriting!BC23","v":"2026-12-31"},{"$f":"Underwriting!BD23","v":"2027-01-31"},{"$f":"Underwriting!BE23","v":"2027-02-28"},{"$f":"Underwriting!BF23","v":"2027-03-31"},{"$f":"Underwriting!BG23","v":"2027-04-30"},{"$f":"Underwriting!BH23","v":"2027-05-31"},{"$f":"Underwriting!BI23","v":"2027-06-30"},{"$f":"Underwriting!BJ23","v":"2027-07-31"},{"$f":"Underwriting!BK23","v":"2027-08-31"},{"$f":"Underwriting!BL23","v":"2027-09-30"},{"$f":"Underwriting!BM23","v":"2027-10-31"},{"$f":"Underwriting!BN23","v":"2027-11-30"},{"$f":"Underwriting!BO23","v":"2027-12-31"},{"$f":"Underwriting!BP23","v":"2028-01-31"},{"$f":"Underwriting!BQ23","v":"2028-02-29"},{"$f":"Underwriting!BR23","v":"2028-03-31"},{"$f":"Underwriting!BS23","v":"2028-04-30"},{"$f":"Underwriting!BT23","v":"2028-05-31"},{"$f":"Underwriting!BU23","v":"2028-06-30"},{"$f":"Underwriting!BV23","v":"2028-07-31"},{"$f":"Underwriting!BW23","v":"2028-08-31"},{"$f":"Underwriting!BX23","v":"2028-09-30"},{"$f":"Underwriting!BY23","v":"2028-10-31"},{"$f":"Underwriting!BZ23","v":"2028-11-30"},{"$f":"Underwriting!CA23","v":"2028-12-31"},{"$f":"Underwriting!CB23","v":"2029-01-31"},{"$f":"Underwriting!CC23","v":"2029-02-28"},{"$f":"Underwriting!CD23","v":"2029-03-31"},{"$f":"Underwriting!CE23","v":"2029-04-30"},{"$f":"Underwriting!CF23","v":"2029-05-31"},{"$f":"Underwriting!CG23","v":"2029-06-30"},{"$f":"Underwriting!CH23","v":"2029-07-31"},{"$f":"Underwriting!CI23","v":"2029-08-31"},{"$f":"Underwriting!CJ23","v":"2029-09-30"},{"$f":"Underwriting!CK23","v":"2029-10-31"},{"$f":"Underwriting!CL23","v":"2029-11-30"},{"$f":"Underwriting!CM23","v":"2029-12-31"},{"$f":"Underwriting!CN23","v":"2030-01-31"},{"$f":"Underwriting!CO23","v":"2030-02-28"},{"$f":"Underwriting!CP23","v":"2030-03-31"},{"$f":"Underwriting!CQ23","v":"2030-04-30"},{"$f":"Underwriting!CR23","v":"2030-05-31"},{"$f":"Underwriting!CS23","v":"2030-06-30"},{"$f":"Underwriting!CT23","v":"2030-07-31"},{"$f":"Underwriting!CU23","v":"2030-08-31"},{"$f":"Underwriting!CV23","v":"2030-09-30"},{"$f":"Underwriting!CW23","v":"2030-10-31"},{"$f":"Underwriting!CX23","v":"2030-11-30"},{"$f":"Underwriting!CY23","v":"2030-12-31"},{"$f":"Underwriting!CZ23","v":"2031-01-31"},{"$f":"Underwriting!DA23","v":"2031-02-28"},{"$f":"Underwriting!DB23","v":"2031-03-31"},{"$f":"Underwriting!DC23","v":"2031-04-30"},{"$f":"Underwriting!DD23","v":"2031-05-31"},{"$f":"Underwriting!DE23","v":"2031-06-30"},{"$f":"Underwriting!DF23","v":"2031-07-31"},{"$f":"Underwriting!DG23","v":"2031-08-31"},{"$f":"Underwriting!DH23","v":"2031-09-30"},{"$f":"Underwriting!DI23","v":"2031-10-31"},{"$f":"Underwriting!DJ23","v":"2031-11-30"},{"$f":"Underwriting!DK23","v":"2031-12-31"},{"$f":"Underwriting!DL23","v":"2032-01-31"},{"$f":"Underwriting!DM23","v":"2032-02-29"},{"$f":"Underwriting!DN23","v":"2032-03-31"},{"$f":"Underwriting!DO23","v":"2032-04-30"},{"$f":"Underwriting!DP23","v":"2032-05-31"},{"$f":"Underwriting!DQ23","v":"2032-06-30"},{"$f":"Underwriting!DR23","v":"2032-07-31"},{"$f":"Underwriting!DS23","v":"2032-08-31"},{"$f":"Underwriting!DT23","v":"2032-09-30"},{"$f":"Underwriting!DU23","v":"2032-10-31"},{"$f":"Underwriting!DV23","v":"2032-11-30"},{"$f":"Underwriting!DW23","v":"2032-12-31"},{"$f":"Underwriting!DX23","v":"2033-01-31"},{"$f":"Underwriting!DY23","v":"2033-02-28"},{"$f":"Underwriting!DZ23","v":"2033-03-31"},{"$f":"Underwriting!EA23","v":"2033-04-30"},{"$f":"Underwriting!EB23","v":"2033-05-31"},{"$f":"Underwriting!EC23","v":"2033-06-30"},{"$f":"Underwriting!ED23","v":"2033-07-31"},{"$f":"Underwriting!EE23","v":"2033-08-31"},{"$f":"Underwriting!EF23","v":"2033-09-30"},{"$f":"Underwriting!EG23","v":"2033-10-31"},{"$f":"Underwriting!EH23","v":"2033-11-30"},{"$f":"Underwriting!EI23","v":"2033-12-31"},{"$f":"Underwriting!EJ23","v":"2034-01-31"},{"$f":"Underwriting!EK23","v":"2034-02-28"},{"$f":"Underwriting!EL23","v":"2034-03-31"},{"$f":"Underwriting!EM23","v":"2034-04-30"},{"$f":"Underwriting!EN23","v":"2034-05-31"}]
[null,"Ground Rent",null,"On",null,"Property Taxes Yr. 3 (%):",null,1,null,null,"Tax Liability",null,{"$f":"IFERROR(IF($D$21=\"Quarterly\",IF(OR(M26=1,M26=4,M26=7,M26=10),(INDEX($M$4:$M$16,MATCH(M22,$K$4:$K$16,0)))/4,0),(INDEX($M$4:$M$16,MATCH(M22,$K$4:$K$16,0)))/12),0)","v":1945.5833333333333},6250,6250,6250,6250,6250,6250,6250,6250,6250,6250,6250,6250,14756,14756,14756,14756,14756,14756,14756,14756,14756,14756,14756,14756,27946.25,27946.25,27946.25,27946.25,27946.25,27946.25,27946.25,{"$f":"IFERROR(IF($D$21=\"Quarterly\",IF(OR(AS26=1,AS26=4,AS26=7,AS26=10),(INDEX($M$4:$M$16,MATCH(AS22,$K$4:$K$16,0)))/4,0),(INDEX($M$4:$M$16,MATCH(AS22,$K$4:$K$16,0)))/12),0)","v":27946.25},27946.25,27946.25,27946.25,27946.25,29996.916666666668,29996.916666666668,29996.916666666668,29996.916666666668,29996.916666666668,29996.916666666668,29996.916666666668,29996.916666666668,29996.916666666668,29996.916666666668,29996.916666666668,29996.916666666668,30896.824166666669,30896.824166666669,30896.824166666669,30896.824166666669,30896.824166666669,30896.824166666669,30896.824166666669,30896.824166666669,30896.824166666669,30896.824166666669,30896.824166666669,30896.824166666669,31823.728891666669,31823.728891666669,31823.728891666669,{"$f":"IFERROR(IF($D$21=\"Quarterly\",IF(OR(BY26=1,BY26=4,BY26=7,BY26=10),(INDEX($M$4:$M$16,MATCH(BY22,$K$4:$K$16,0)))/4,0),(INDEX($M$4:$M$16,MATCH(BY22,$K$4:$K$16,0)))/12),0)","v":31823.728891666669},31823.728891666669,31823.728891666669,31823.728891666669,31823.728891666669,31823.728891666669,31823.728891666669,31823.728891666669,31823.728891666669,32778.440758416669,32778.440758416669,32778.440758416669,32778.440758416669,32778.440758416669,32778.440758416669,32778.440758416669,32778.440758416669,32778.440758416669,32778.440758416669,32778.440758416669,32778.440758416669,33761.793981169169,33761.793981169169,33761.793981169169,33761.793981169169,33761.793981169169,33761.793981169169,33761.793981169169,33761.793981169169,33761.793981169169,33761.793981169169,33761.793981169169,{"$f":"IFERROR(IF($D$21=\"Quarterly\",IF(OR(DE26=1,DE26=4,DE26=7,DE26=10),(INDEX($M$4:$M$16,MATCH(DE22,$K$4:$K$16,0)))/4,0),(INDEX($M$4:$M$16,MATCH(DE22,$K$4:$K$16,0)))/12),0)","v":33761.793981169169},34774.647800604238,34774.647800604238,34774.647800604238,34774.647800604238,34774.647800604238,34774.647800604238,34774.647800604238,34774.647800604238,34774.647800604238,34774.647800604238,34774.647800604238,34774.647800604238,35817.887234622372,35817.887234622372,35817.887234622372,35817.887234622372,35817.887234622372,35817.887234622372,35817.887234622372,35817.887234622372,35817.887234622372,35817.887234622372,35817.887234622372,35817.887234622372,36892.423851661042,36892.423851661042,36892.423851661042,36892.423851661042,36892.423851661042,36892.423851661042,36892.423851661042,{"$f":"IFERROR(IF($D$21=\"Quarterly\",IF(OR(EK26=1,EK26=4,EK26=7,EK26=10),(INDEX($M$4:$M$16,MATCH(EK22,$K$4:$K$16,0)))/4,0),(INDEX($M$4:$M$16,MATCH(EK22,$K$4:$K$16,0)))/12),0)","v":36892.423851661042},36892.423851661042,36892.423851661042,36892.423851661042]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MONTH(M24)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"MONTH(AS24)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"MONTH(BY24)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(DE24)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,null,{"$f":"MONTH(EH24)","v":11},12,1,2,3,4,5]
[]
[null,null,null,null,null,null,null,null,null,null,"Taxes Before Operation:",null,{"$f":"SUMIF(M23:EN23,\"<\"&Timing_Operation_Begin_Month,M25:EN25)","v":209749.58333333334}]
[null,"TAX COMPARABLES",null,null,null,null,null,null,null,null,"Stabilized Tax (Untrended):",null,{"$f":"M8/(1+H20)^((L8-Underwriting!E13)/365)","v":327793.84107144875}]
[null,"Property",null,"No. of Units","Assessment","Taxes/Yr.","Taxes/Unit"]
[null,"Graphic Lofts",null,171,49471800,564491,{"$f":"IFERROR(F31/D31,\"\")","v":3301.1169590643276}]
[null,"Mezzo Design Lofts",null,146,42862400,464935,{"$f":"IFERROR(F32/D32,\"\")","v":3184.4863013698632}]
[null,"Gatehouse 75",null,99,41072000,451295,4558.5353535353534]
[null,null,null,null,null,null,""]
[]
[null,"Tax Rate",{"$f":"VLOOKUP('Residential Income'!H44,Data!D5:F354,2,FALSE)","v":10.74}]
[]
[]
[null,"TAX ASSESSMENT"]
[null,"Untrended Value",null,"Assessment %","Assessment","Taxes/Yr.","Taxes/Unit"]
[null,{"$f":"'Project Summary'!G68","v":29043191.446666669},null,0.7,{"$f":"B41*D41","v":20330234.012666669},{"$f":"E41/1000*C36","v":218346.71329604002},{"$f":"F41/Units","v":4198.9752556930771}]

{"sheet":"Charlesgate Budget","index":9,"n_rows":107,"n_cols":14,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
["Property Address:  123 Cambridge Street, Charlestown",null,null,null,null,null,null,null,null,null,null,"Vacancy",null,{"$f":"'Residential Income'!D38","v":0.05}]
["Number of Units: 52",null,null,null,null,null,null,null,null,null,null,"Management Fee",null,0.03]
["Prepared By: Todd Mikelonis"]
["Updated: 03/08/2023"]
["Stabilized Operating Budget"]
[]
["Account Name","January ","February","March","April","May","June","July","August","September","October","November","December","Total"]
["Operating Income & Expense"]
["    Income"]
["        Gross Potential Rent",{"$f":"Underwriting!$I$124/12","v":172555},{"$f":"Underwriting!$I$124/12","v":172555},{"$f":"Underwriting!$I$124/12","v":172555},{"$f":"Underwriting!$I$124/12","v":172555},{"$f":"Underwriting!$I$124/12","v":172555},{"$f":"Underwriting!$I$124/12","v":172555},{"$f":"Underwriting!$I$124/12","v":172555},{"$f":"Underwriting!$I$124/12","v":172555},{"$f":"Underwriting!$I$124/12","v":172555},{"$f":"Underwriting!$I$124/12","v":172555},{"$f":"Underwriting!$I$124/12","v":172555},{"$f":"Underwriting!$I$124/12","v":172555},{"$f":"SUM(B10:M10)","v":2070660}]
["        Retail Income",{"$f":"IF(Retail_Income_Include?=1,'Retail Income'!$I$33/12,0)","v":4230.666666666667},{"$f":"IF(Retail_Income_Include?=1,'Retail Income'!$I$33/12,0)","v":4230.666666666667},{"$f":"IF(Retail_Income_Include?=1,'Retail Income'!$I$33/12,0)","v":4230.666666666667},{"$f":"IF(Retail_Income_Include?=1,'Retail Income'!$I$33/12,0)","v":4230.666666666667},{"$f":"IF(Retail_Income_Include?=1,'Retail Income'!$I$33/12,0)","v":4230.666666666667},{"$f":"IF(Retail_Income_Include?=1,'Retail Income'!$I$33/12,0)","v":4230.666666666667},{"$f":"IF(Retail_Income_Include?=1,'Retail Income'!$I$33/12,0)","v":4230.666666666667},{"$f":"IF(Retail_Income_Include?=1,'Retail Income'!$I$33/12,0)","v":4230.666666666667},{"$f":"IF(Retail_Income_Include?=1,'Retail Income'!$I$33/12,0)","v":4230.666666666667},{"$f":"IF(Retail_Income_Include?=1,'Retail Income'!$I$33/12,0)","v":4230.666666666667},{"$f":"IF(Retail_Income_Include?=1,'Retail Income'!$I$33/12,0)","v":4230.666666666667},{"$f":"IF(Retail_Income_Include?=1,'Retail Income'!$I$33/12,0)","v":4230.666666666667},{"$f":"SUM(B11:M11)","v":50767.999999999993}]
["        Rent Income",{"$f":"SUM(B10:B11)","v":176785.66666666666},{"$f":"SUM(C10:C11)","v":176785.66666666666},176785.66666666666,176785.66666666666,176785.66666666666,176785.66666666666,176785.66666666666,176785.66666666666,176785.66666666666,176785.66666666666,176785.66666666666,176785.66666666666,2121428.0000000005]
["        Vacancy",{"$f":"B10*-$N$1","v":-8627.75},{"$f":"C10*-$N$1","v":-8627.75},-8627.75,-8627.75,-8627.75,-8627.75,-8627.75,-8627.75,-8627.75,-8627.75,-8627.75,-8627.75,-103533]
["Total Rental Income",{"$f":"SUM(B12:B13)","v":168157.91666666666},{"$f":"SUM(C12:C13)","v":168157.91666666666},168157.91666666666,168157.91666666666,168157.91666666666,168157.91666666666,168157.91666666666,168157.91666666666,168157.91666666666,168157.91666666666,168157.91666666666,168157.91666666666,2017895.0000000002]
["        Tenant Concessions ","-   "," -   ",-500,"-   "," -   "," -   "," -   "," -   "," -   ",-500,"-   "," -   ",-1000]
["        Late Fee Income"," -   "," -   "," -   "," -   "," -   "," -   ",100," -   "," -   "," -   ",100," -   ",200]
["        Storage"," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   ",0]
["        Rental Employee Discount"," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   ",0]
["        Early Termination Fee "," -   "," -   "," -   "," -   ",2500," -   ",null," -   "," -   "," -   "," -   "," -   ",2500]
["        Month to Month Fee Income"," -   "," -   "," -   "," -   ",500," -   "," -   "," -   ",500," -   "," -   "," -   ",1000]
["        NSF Fee Income"," -   ",50," -   ",50," -   ",50," -   ",50," -   ",50," -   ",50,300]
["        Other Income",250,250,250,250,250,250,250,250,250,250,250,250,3000]
["        Pet Rent",750,750,750,750,750,750,750,750,750,750,750,750,9000]
["        Parking Income",3325,3325,3325,3325,3325,3325,3325,3325,3325,3325,3325,3325,39900]
["        CAM",1135.56,1135.56,1113.8,1089.08,1014.07,1014.07,1014.07,1014.07,1014.07,1013.44,1032.03,1051.05,12640.869999999999]
["        Key & Lock Out Charges"," -   ",100," -   ",100," -   ",100," -   ",100," -   ",100," -   ",100,600]
["        Repairs Income"," -   "," -   "," -   "," -   ",500," -   "," -   "," -   ",500," -   "," -   "," -   "]
["        Bad Debt Expense",-404.92,-404.92,-404.92,-404.92,-404.92,-404.92,-404.92,-404.92,-404.92,-404.92,-404.92,-404.92,-4859.04]
["        Tenant Sewer and Water",3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,39000]
["    Total Other Income",{"$f":"SUM(B15:B29)","v":8305.64},{"$f":"SUM(C15:C29)","v":8455.64},7783.88,8409.16,11684.15,8334.15,8284.15,8334.15,9184.15,7833.52,8302.11,8371.130000000001,{"$f":"SUM(B30:M30)","v":103281.83}]
["Total Income",{"$f":"SUM(B14,B30)","v":176463.55666666664},176613.55666666664,175941.79666666666,176567.07666666666,179842.06666666665,176492.06666666665,176442.06666666665,176492.06666666665,177342.06666666665,175991.43666666665,176460.02666666667,176529.04666666666,2121176.8299999996]
["    Expense"]
["        CLEANING"]
["            Cleaning Expense",2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"SUM(B34:M34)","v":27000}]
["            Cleaning - Unit",175,175,175,350,175,175,175,350,175,175,175,175,{"$f":"SUM(B35:M35)","v":2450}]
["            Carpet Cleaning"," -   "," -   "," -   "," -   ",1000," -   "," -   "," -   "," -   "," -   "," -   "," -   ",1000]
["            Window Cleaning"," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   ",0]
["            Janitorial Supplies",75,75,75,75,75,75,75,75,75,75,75,75,900]
["            Trash Removal",750,750,750,750,750,750,750,750,750,750,750,750,9000]
["        Total CLEANING",{"$f":"SUM(B34:B39)","v":3250},{"$f":"SUM(C34:C39)","v":3250},3250,3425,4250,3250,3250,3425,3250,3250,3250,3250,{"$f":"SUM(B40:M40)","v":40350}]
["        UTILITIES"]
["            Electric - Common",1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,18000]
["            Electric - Unit",50,50,50,50,50,50,50,50,50,50,50,50,600]
["            Gas - Common"," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   ",0]
["            Gas - Unit"," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   ",0]
["            Water and Sewer",350,350,350,350,350,350,350,350,350,350,350,350,4200]
["            Water & Sewer Reimbursables",3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,39000]
["            Cable/Internet Service",225,225,225,225,225,225,225,225,225,225,225,225,2700]
["            Other Utility Expense",250,250,250,250,250,250,250,250,250,250,250,250,3000]
["        Total UTILITIES",{"$f":"SUM(B42:B49)","v":5625},{"$f":"SUM(C42:C49)","v":5625},5625,5625,5625,5625,5625,5625,5625,5625,5625,5625,67500]
["        PAYROLL"]
["            Payroll - Salary",4384.66,4384.66,4384.66,4384.66,4384.66,4384.66,4384.66,4384.66,4384.66,4384.66,4384.66,4384.66,52615.920000000013]
["            Contract Labor"," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   ",0]
["            Payroll Taxes"," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   ",0]
["            Health and Dental Insurance"," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   ",0]
["            Workers Comp"," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   ",0]
["            Payroll Fees",0,0,0,0,0,0,0,0,0,0,0,0,0]
["        Total PAYROLL",{"$f":"SUM(B52:B57)","v":4384.66},{"$f":"SUM(C52:C57)","v":4384.66},4384.66,4384.66,4384.66,4384.66,4384.66,4384.66,4384.66,4384.66,4384.66,4384.66,52615.920000000013]
["        REPAIRS AND MAINTENANCE"]
["            Pest Control",200,200,200,500,200,200,200,500,200,200,200,200,3000]
["            Electrical Repairs",150,150,150,150,150,150,150,150,150,150,150,150,1800]
["            Elevator Maintenance Contract",400,400,400,400,400,400,400,400,400,400,400,400,4800]
["            Elevator Repairs"," -   "," -   "," -   ",1000," -   "," -   "," -   ",1000," -   "," -   "," -   "," -   ",2000]
["            HVAC Maintenance and Repairs"," -   "," -   ",750," -   "," -   ",750," -   "," -   ",750," -   "," -   ",750,3000]
["            Plumbing Repairs",200,200,200,200,200,200,200,200,200,200,200,200,2400]
["            Fire Protection/Life Safety",400,400,400,400,400,400,400,400,400,400,400,400,4800]
["            Lock & Key",150,150,150,150,150,150,150,150,150,150,150,150,1800]
["            Painting",200,200,200,200,200,200,200,200,200,200,200,200,2400]
["            Appliance Parts & Repairs",150,150,150,150,150,150,150,150,150,150,150,150,1800]
["            Supplies",250,250,250,250,250,250,250,250,250,250,250,250,3000]
["            Work Order Maintenance",2522.6799999999998,2522.6799999999998,2522.6799999999998,2522.6799999999998,2522.6799999999998,2522.6799999999998,2522.6799999999998,2522.6799999999998,2522.6799999999998,2522.6799999999998,2522.6799999999998,2522.6799999999998,30272.16]
["            Repairs and Maintenance",300,300,300,300,300,300,300,300,300,300,300,300,3600]
["        Total REPAIRS AND MAINTENANCE",{"$f":"SUM(B60:B72)","v":4922.68},4922.68,5672.68,6222.68,4922.68,5672.68,4922.68,6222.68,5672.68,4922.68,4922.68,5672.68,64672.160000000003]
["        GROUNDS MAINTENANCE"]
["            Landscaping and Plant Care","-   "," -   "," -   ",750,100,100,100,100,100,100,500," -   ",{"$f":"SUM(B75:M75)","v":1850}]
["            Landscape Materials"," -   "," -   "," -   ",150,25,25,25,25,25,25,50," -   ",350]
["            Snow Removal",3000,3000,2500,1000," -   "," -   "," -   "," -   "," -   "," -   "," -   ",1000,10500]
["        Total GROUNDS MAINTENANCE",{"$f":"SUM(B75:B77)","v":3000},{"$f":"SUM(C75:C77)","v":3000},2500,1900,125,125,125,125,125,125,550,1000,12700]
["        MANAGEMENT FEES & EXPENSES"]
["            Management",{"$f":"B31*$N$2","v":5293.9066999999986},5298.4066999999986,5278.2538999999997,5297.0122999999994,5395.2619999999997,5294.7619999999997,5293.2619999999997,5294.7619999999997,5320.2619999999997,5279.7430999999988,5293.8008,5295.8714,{"$f":"SUM(B80:M80)","v":63635.304900000003}]
["        Total MANAGEMENT FEES & EXPENSES",{"$f":"SUM(B80)","v":5293.9066999999986},{"$f":"SUM(C80)","v":5298.4066999999986},5278.2538999999997,5297.0122999999994,5395.2619999999997,5294.7619999999997,5293.2619999999997,5294.7619999999997,5320.2619999999997,5279.7430999999988,5293.8008,5295.8714,{"$f":"SUM(B81:M81)","v":63635.304900000003}]
["        ADMINISTRATIVE EXPENSES"]
["            Administrative",350,350,350,350,350,350,350,350,350,350,350,350,4200]
["            Bank Fees",25,25,25,25,25,25,25,25,25,25,25,25,300]
["            Software Subscription",200,200,200,200,200,200,200,200,200,200,200,200,2400]
["            Office Supplies",125,125,125,125,125,125,125,125,125,125,125,125,1500]
["            Outside Accounting"," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   "," -   ",0]
["            Legal",300,300,300,300,300,300,300,300,300,300,300,300,3600]
["            Professional Fees",300,300,300,300,300,300,300,300,300,300,300,300,3600]
["            Print",25,25,25,25,25,25,25,25,25,25,25,25,300]
["            Online Marketing",350,350,350,350,350,350,350,350,350,350,350,350,4200]
["            Advertising"," -   "," -   ",250," -   "," -   "," -   "," -   ",250," -   "," -   "," -   "," -   ",500]
["            Leasing & Credit Check Expenses",80,80,80,80,80,80,80,80,80,80,80,80,960]
["            Resident Relations"," -   "," -   "," -   ",250," -   "," -   "," -   "," -   ",250," -   "," -   "," -   ",500]
["            Postage and Delivery",25,25,25,25,25,25,25,25,25,25,25,25,300]
["            Rental Commissions"," -   "," -   ",2750," -   "," -   ",2750," -   "," -   ",2750," -   "," -   ",2750,{"$f":"SUM(B96:M96)","v":11000}]
["        Total ADMINISTRATIVE EXPENSES",{"$f":"SUM(B83:B96)","v":1780},{"$f":"SUM(C83:C96)","v":1780},4780,2030,1780,4530,1780,2030,4780,1780,1780,4530,33360]
["        REAL ESTATE TAXES"]
["            Real Estate Taxes",{"$f":"Expenses!I12/4","v":48750},0,0,{"$f":"B99","v":48750},0,0,{"$f":"B99","v":48750},0,0,{"$f":"B99","v":48750},0,0,195000]
["        Total REAL ESTATE TAXES",{"$f":"SUM(B99)","v":48750},{"$f":"SUM(C99)","v":0},0,48750,0,0,48750,0,0,48750,0,0,195000]
["        INSURANCE"]
["            Insurance Expense",2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000]
["        Total INSURANCE",{"$f":"SUM(B102)","v":2000},{"$f":"SUM(C102)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000]
[]
["    Total Operating Expense",{"$f":"SUM(B40,B50,B58,B73,B78,B81,B97,B100,B103)","v":79006.246700000003},30260.7467,33490.5939,79634.352299999999,28482.601999999999,30882.101999999999,76130.601999999999,29107.101999999999,31157.601999999999,76117.083100000003,27806.140800000001,31758.2114,553833.38490000006]
[]
["    NOI - Net Operating Income",{"$f":"B31-B105","v":97457.309966666639},146352.80996666665,142451.20276666665,96932.724366666662,151359.46466666664,145609.96466666664,100311.46466666665,147384.96466666664,146184.46466666664,99874.353566666643,148653.88586666668,144770.83526666666,1567343.4451000001]

{"sheet":"Development Budget","index":10,"n_rows":194,"n_cols":152,"rows_kept":194,"cut":false,"hidden":false,"merged":[[2,16,2,17],[4,16,4,17],[1,16,1,17],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[10,16,10,17],[11,11,12,11],[11,10,12,10],[11,6,12,6],[11,12,12,12]]}
[null,null,{"$f":"IF(B10=TRUE,\"123456789012345678901234567890123456789012345\",\"1234567890123456789012345\")","v":"1234567890123456789012345"},{"$f":"IF(B10=TRUE,\"123456789012345678901234567890123456789012345\",\"123456789012345671\")","v":"123456789012345671"}]
[null,"TOTAL DEVELOPMENT BUDGET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Version"]
[null,null,{"$f":"IF(D1=TRUE,\"123456789012345678901234567890123456789012345\",\"1234567890123456789012345\")","v":"1234567890123456789012345"},{"$f":"IF(D1=TRUE,\"123456789012345678901234567890123456789012345\",\"123456789012345671\")","v":"123456789012345671"},null,null,null,null,null,null,null,null,null,null,null,null,"Original Budget"]
[null,null,null,{"$f":"\"Gross Floor Area:                     \"&TEXT(L4,\"0,0\")&\" SF\"","v":"Gross Floor Area:                     60,800 SF"},null,null,null,null,null,null,"Gross Floor Area",{"$f":"Underwriting!E18","v":60800},"SF"]
[null,null,null,{"$f":"\"Residential Units:                    \"&L5&\" Units\"","v":"Residential Units:                    52 Units"},null,null,null,null,null,null,"Residential Units",{"$f":"Units","v":52},"Units",null,null,null,"Inputs"]
[null,{"$f":"\"Project: \"&Investment_Name","v":"Project: 123 Cambridge Street"},null,{"$f":"\"Parking Count:                        \"&L6&\" Spaces\"","v":"Parking Count:                        14 Spaces"},null,null,null,null,null,null,"Paking Count",{"$f":"Parking_Total","v":14},"Spaces",null,null,null,"Closing Cost",0]
[null,{"$f":"\"Address: \"&Underwriting!E10&\", \"&Underwriting!E11&\", \"&Underwriting!I10","v":"Address: 123-145 Cambridge Street, Charlestown, MA"},null,{"$f":"\"Commercial SF:                        \"&IF(Retail_Income_Include?,TEXT(Units_Retail,\"0,0\")&\" SF\",0)","v":"Commercial SF:                        1,336 SF"},null,null,null,null,null,null,"Commercial SF",{"$f":"IF(Retail_Income_Include?=1,Units_Retail,0)","v":1336},"SF",null,null,null,"Soft Cost Contingency",0.03,null,"Pre-Con Period",{"$f":"COUNTIF(T10:EW10,\"Pre-Construction\")","v":4}]
[null,{"$f":"\"Date: \"&TEXT(TODAY(),\"mmmmmmmmmm yyyy\")","v":"Date: May 2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hard Cost Contingency",0.03,null,"Construction Period",{"$f":"COUNTIF(T10:EW10,\"Construction\")","v":18}]
[null,{"$f":"CELL(\"width\",F9)=0","v":true},false,null,null,null,null,null,null,null,null,null,null,null,null,null,"Development Fee",0.03]
[null,{"$f":"CELL(\"width\",K9)=0","v":false},false,{"$f":"IF(B9=TRUE,\"Total Budget\",\"Total Development Budget\")","v":"Total Budget"},null,null,null,null,null,null,"Costs To Date, Through Shovel Ready, and Remaining Budget",null,null,null,null,null,null,null,null,"Incurred",{"$f":"IF(U13<='Project Summary'!$F$39,\"Pre-Construction\",IF(U12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Pre-Construction"},{"$f":"IF(V13<='Project Summary'!$F$39,\"Pre-Construction\",IF(V12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Pre-Construction"},{"$f":"IF(W13<='Project Summary'!$F$39,\"Pre-Construction\",IF(W12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Pre-Construction"},{"$f":"IF(X13<='Project Summary'!$F$39,\"Pre-Construction\",IF(X12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Pre-Construction"},{"$f":"IF(Y13<='Project Summary'!$F$39,\"Pre-Construction\",IF(Y12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(Z13<='Project Summary'!$F$39,\"Pre-Construction\",IF(Z12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AA13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AA12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AB13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AB12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AC13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AC12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AD13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AD12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AE13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AE12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AF13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AF12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AG13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AG12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AH13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AH12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AI13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AI12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AJ13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AJ12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AK13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AK12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AL13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AL12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AM13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AM12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AN13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AN12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AO13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AO12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AP13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AP12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Construction"},{"$f":"IF(AQ13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AQ12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(AR13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AR12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(AS13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AS12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(AT13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AT12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(AU13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AU12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(AV13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AV12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(AW13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AW12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(AX13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AX12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(AY13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AY12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(AZ13<='Project Summary'!$F$39,\"Pre-Construction\",IF(AZ12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BA13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BA12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BB13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BB12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BC13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BC12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BD13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BD12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BE13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BE12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BF13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BF12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BG13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BG12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BH13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BH12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BI13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BI12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BJ13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BJ12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BK13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BK12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BL13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BL12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BM13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BM12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BN13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BN12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BO13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BO12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BP13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BP12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BQ13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BQ12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BR13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BR12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BS13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BS12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BT13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BT12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BU13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BU12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BV13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BV12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BW13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BW12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BX13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BX12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BY13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BY12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(BZ13<='Project Summary'!$F$39,\"Pre-Construction\",IF(BZ12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CA13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CA12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CB13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CB12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CC13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CC12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CD13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CD12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CE13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CE12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CF13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CF12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CG13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CG12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CH13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CH12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CI13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CI12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CJ13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CJ12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CK13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CK12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CL13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CL12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CM13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CM12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CN13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CN12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CO13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CO12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CP13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CP12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CQ13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CQ12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CR13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CR12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CS13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CS12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CT13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CT12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CU13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CU12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CV13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CV12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CW13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CW12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CX13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CX12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CY13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CY12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(CZ13<='Project Summary'!$F$39,\"Pre-Construction\",IF(CZ12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DA13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DA12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DB13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DB12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DC13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DC12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DD13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DD12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DE13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DE12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DF13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DF12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DG13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DG12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DH13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DH12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DI13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DI12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DJ13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DJ12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DK13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DK12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DL13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DL12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DM13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DM12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DN13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DN12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DO13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DO12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DP13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DP12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DQ13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DQ12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DR13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DR12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DS13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DS12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DT13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DT12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DU13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DU12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DV13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DV12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DW13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DW12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DX13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DX12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DY13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DY12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(DZ13<='Project Summary'!$F$39,\"Pre-Construction\",IF(DZ12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EA13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EA12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EB13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EB12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EC13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EC12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(ED13<='Project Summary'!$F$39,\"Pre-Construction\",IF(ED12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EE13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EE12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EF13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EF12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EG13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EG12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EH13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EH12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EI13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EI12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EJ13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EJ12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EK13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EK12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EL13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EL12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EM13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EM12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EN13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EN12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EO13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EO12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EP13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EP12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EQ13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EQ12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(ER13<='Project Summary'!$F$39,\"Pre-Construction\",IF(ER12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(ES13<='Project Summary'!$F$39,\"Pre-Construction\",IF(ES12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(ET13<='Project Summary'!$F$39,\"Pre-Construction\",IF(ET12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EU13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EU12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"},{"$f":"IF(EV13<='Project Summary'!$F$39,\"Pre-Construction\",IF(EV12>=Timing_Operation_Begin_Month,\"Operation\",\"Construction\"))","v":"Operation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow On"]
[null,"CATEGORY","VENDOR",{"$f":"IF(B9=TRUE,\"Total Budget\",\"Original Budget\")","v":"Total Budget"},"Budget Reallocation","Scope Change","Revised Budget",null,null,null,"Incurred To Date","Through Shovel Ready","Remaining Budget"," ",null,null,null,null,{"$f":"IF(AND(Underwriting!F23=\"Detail\",SUM(T13:BT13)<>D12),\"ERROR\",\"\")","v":""},0,{"$f":"T12+1","v":1},{"$f":"U12+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"CG12+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"ES12+1","v":130},131,{"$f":"EU12+1","v":132}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Show/Hide"," ",null,{"$f":"Underwriting!L23","v":"2023-05-31"},{"$f":"Underwriting!M23","v":"2023-06-30"},{"$f":"Underwriting!N23","v":"2023-07-31"},{"$f":"Underwriting!O23","v":"2023-08-31"},{"$f":"Underwriting!P23","v":"2023-09-30"},{"$f":"Underwriting!Q23","v":"2023-10-31"},{"$f":"Underwriting!R23","v":"2023-11-30"},{"$f":"Underwriting!S23","v":"2023-12-31"},{"$f":"Underwriting!T23","v":"2024-01-31"},{"$f":"Underwriting!U23","v":"2024-02-29"},{"$f":"Underwriting!V23","v":"2024-03-31"},{"$f":"Underwriting!W23","v":"2024-04-30"},{"$f":"Underwriting!X23","v":"2024-05-31"},{"$f":"Underwriting!Y23","v":"2024-06-30"},{"$f":"Underwriting!Z23","v":"2024-07-31"},{"$f":"Underwriting!AA23","v":"2024-08-31"},{"$f":"Underwriting!AB23","v":"2024-09-30"},{"$f":"Underwriting!AC23","v":"2024-10-31"},{"$f":"Underwriting!AD23","v":"2024-11-30"},{"$f":"Underwriting!AE23","v":"2024-12-31"},{"$f":"Underwriting!AF23","v":"2025-01-31"},{"$f":"Underwriting!AG23","v":"2025-02-28"},{"$f":"Underwriting!AH23","v":"2025-03-31"},{"$f":"Underwriting!AI23","v":"2025-04-30"},{"$f":"Underwriting!AJ23","v":"2025-05-31"},{"$f":"Underwriting!AK23","v":"2025-06-30"},{"$f":"Underwriting!AL23","v":"2025-07-31"},{"$f":"Underwriting!AM23","v":"2025-08-31"},{"$f":"Underwriting!AN23","v":"2025-09-30"},{"$f":"Underwriting!AO23","v":"2025-10-31"},{"$f":"Underwriting!AP23","v":"2025-11-30"},{"$f":"Underwriting!AQ23","v":"2025-12-31"},{"$f":"Underwriting!AR23","v":"2026-01-31"},{"$f":"Underwriting!AS23","v":"2026-02-28"},{"$f":"Underwriting!AT23","v":"2026-03-31"},{"$f":"Underwriting!AU23","v":"2026-04-30"},{"$f":"Underwriting!AV23","v":"2026-05-31"},{"$f":"Underwriting!AW23","v":"2026-06-30"},{"$f":"Underwriting!AX23","v":"2026-07-31"},{"$f":"Underwriting!AY23","v":"2026-08-31"},{"$f":"Underwriting!AZ23","v":"2026-09-30"},{"$f":"Underwriting!BA23","v":"2026-10-31"},{"$f":"Underwriting!BB23","v":"2026-11-30"},{"$f":"Underwriting!BC23","v":"2026-12-31"},{"$f":"Underwriting!BD23","v":"2027-01-31"},{"$f":"Underwriting!BE23","v":"2027-02-28"},{"$f":"Underwriting!BF23","v":"2027-03-31"},{"$f":"Underwriting!BG23","v":"2027-04-30"},{"$f":"Underwriting!BH23","v":"2027-05-31"},{"$f":"Underwriting!BI23","v":"2027-06-30"},{"$f":"Underwriting!BJ23","v":"2027-07-31"},{"$f":"Underwriting!BK23","v":"2027-08-31"},{"$f":"Underwriting!BL23","v":"2027-09-30"},{"$f":"Underwriting!BM23","v":"2027-10-31"},{"$f":"Underwriting!BN23","v":"2027-11-30"},{"$f":"Underwriting!BO23","v":"2027-12-31"},{"$f":"Underwriting!BP23","v":"2028-01-31"},{"$f":"Underwriting!BQ23","v":"2028-02-29"},{"$f":"Underwriting!BR23","v":"2028-03-31"},{"$f":"Underwriting!BS23","v":"2028-04-30"},{"$f":"Underwriting!BT23","v":"2028-05-31"},{"$f":"Underwriting!BU23","v":"2028-06-30"},{"$f":"Underwriting!BV23","v":"2028-07-31"},{"$f":"Underwriting!BW23","v":"2028-08-31"},{"$f":"Underwriting!BX23","v":"2028-09-30"},{"$f":"Underwriting!BY23","v":"2028-10-31"},{"$f":"Underwriting!BZ23","v":"2028-11-30"},{"$f":"Underwriting!CA23","v":"2028-12-31"},{"$f":"Underwriting!CB23","v":"2029-01-31"},{"$f":"Underwriting!CC23","v":"2029-02-28"},{"$f":"Underwriting!CD23","v":"2029-03-31"},{"$f":"Underwriting!CE23","v":"2029-04-30"},{"$f":"Underwriting!CF23","v":"2029-05-31"},{"$f":"Underwriting!CG23","v":"2029-06-30"},{"$f":"Underwriting!CH23","v":"2029-07-31"},{"$f":"Underwriting!CI23","v":"2029-08-31"},{"$f":"Underwriting!CJ23","v":"2029-09-30"},{"$f":"Underwriting!CK23","v":"2029-10-31"},{"$f":"Underwriting!CL23","v":"2029-11-30"},{"$f":"Underwriting!CM23","v":"2029-12-31"},{"$f":"Underwriting!CN23","v":"2030-01-31"},{"$f":"Underwriting!CO23","v":"2030-02-28"},{"$f":"Underwriting!CP23","v":"2030-03-31"},{"$f":"Underwriting!CQ23","v":"2030-04-30"},{"$f":"Underwriting!CR23","v":"2030-05-31"},{"$f":"Underwriting!CS23","v":"2030-06-30"},{"$f":"Underwriting!CT23","v":"2030-07-31"},{"$f":"Underwriting!CU23","v":"2030-08-31"},{"$f":"Underwriting!CV23","v":"2030-09-30"},{"$f":"Underwriting!CW23","v":"2030-10-31"},{"$f":"Underwriting!CX23","v":"2030-11-30"},{"$f":"Underwriting!CY23","v":"2030-12-31"},{"$f":"Underwriting!CZ23","v":"2031-01-31"},{"$f":"Underwriting!DA23","v":"2031-02-28"},{"$f":"Underwriting!DB23","v":"2031-03-31"},{"$f":"Underwriting!DC23","v":"2031-04-30"},{"$f":"Underwriting!DD23","v":"2031-05-31"},{"$f":"Underwriting!DE23","v":"2031-06-30"},{"$f":"Underwriting!DF23","v":"2031-07-31"},{"$f":"Underwriting!DG23","v":"2031-08-31"},{"$f":"Underwriting!DH23","v":"2031-09-30"},{"$f":"Underwriting!DI23","v":"2031-10-31"},{"$f":"Underwriting!DJ23","v":"2031-11-30"},{"$f":"Underwriting!DK23","v":"2031-12-31"},{"$f":"Underwriting!DL23","v":"2032-01-31"},{"$f":"Underwriting!DM23","v":"2032-02-29"},{"$f":"Underwriting!DN23","v":"2032-03-31"},{"$f":"Underwriting!DO23","v":"2032-04-30"},{"$f":"Underwriting!DP23","v":"2032-05-31"},{"$f":"Underwriting!DQ23","v":"2032-06-30"},{"$f":"Underwriting!DR23","v":"2032-07-31"},{"$f":"Underwriting!DS23","v":"2032-08-31"},{"$f":"Underwriting!DT23","v":"2032-09-30"},{"$f":"Underwriting!DU23","v":"2032-10-31"},{"$f":"Underwriting!DV23","v":"2032-11-30"},{"$f":"Underwriting!DW23","v":"2032-12-31"},{"$f":"Underwriting!DX23","v":"2033-01-31"},{"$f":"Underwriting!DY23","v":"2033-02-28"},{"$f":"Underwriting!DZ23","v":"2033-03-31"},{"$f":"Underwriting!EA23","v":"2033-04-30"},{"$f":"Underwriting!EB23","v":"2033-05-31"},{"$f":"Underwriting!EC23","v":"2033-06-30"},{"$f":"Underwriting!ED23","v":"2033-07-31"},{"$f":"Underwriting!EE23","v":"2033-08-31"},{"$f":"Underwriting!EF23","v":"2033-09-30"},{"$f":"Underwriting!EG23","v":"2033-10-31"},{"$f":"Underwriting!EH23","v":"2033-11-30"},{"$f":"Underwriting!EI23","v":"2033-12-31"},{"$f":"Underwriting!EJ23","v":"2034-01-31"},{"$f":"Underwriting!EK23","v":"2034-02-28"},{"$f":"Underwriting!EL23","v":"2034-03-31"},{"$f":"Underwriting!EM23","v":"2034-04-30"},{"$f":"Underwriting!EN23","v":"2034-05-31"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Underwriting!F24=\"Detail\",SUM(T14:BT14)<>D14),\"ERROR\",\"\")","v":""}]
[null,"Land Sale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Underwriting!F25=\"Detail\",SUM(T15:BT15)<>D15),\"ERROR\",\"\")","v":""}]
[null,"Deposit(s)",null,0,{"$f":"IF($Q$3=\"Revised Budget\",(G16-D16-F142),0)","v":0},0,0,null,null,null,{"$f":"D16","v":0},{"$f":"K16","v":0},{"$f":"IF($Q$3=\"Original Budget\",D16-L16,G16-L16)","v":0},null,null,null,null,{"$f":"IF(OR(C16>0,D16>0,G16>0),\"\",\"Hide\")","v":"Hide"},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!F26=\"Detail\",SUM(T16:BT16)<>D16),\"ERROR\",\"\"),IF(AND(Underwriting!F26=\"Detail\",SUM(T16:BT16)<>G16),\"ERROR\",\"\"))","v":""},{"$f":"K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR(D16>0,G16>0),\"Acquisition Parcel (excl. Deposit)\",\"Acquisition Parcel\")","v":"Acquisition Parcel"},null,0,{"$f":"IF($Q$3=\"Revised Budget\",(G17-D17-F143),0)","v":0},0,0,null,null,null,0,{"$f":"D17","v":0},0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$27=\"Detail\",SUM(T17:BT17)<>D17),\"ERROR\",\"\"),IF(AND(Underwriting!$F$27=\"Detail\",SUM(T17:BT17)<>G17),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acquisition Parcel 2",null,0,{"$f":"IF($Q$3=\"Revised Budget\",(G18-D18-F144),0)","v":0},0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$27=\"Detail\",SUM(T18:BT18)<>D18),\"ERROR\",\"\"),IF(AND(Underwriting!$F$27=\"Detail\",SUM(T18:BT18)<>G18),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acquisition Parcel 3",null,0,{"$f":"IF($Q$3=\"Revised Budget\",(G19-D19-#REF!),0)","v":0},0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$27=\"Detail\",SUM(T19:BT19)<>D19),\"ERROR\",\"\"),IF(AND(Underwriting!$F$27=\"Detail\",SUM(T19:BT19)<>G19),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acquisition Parcel 4",null,0,{"$f":"IF($Q$3=\"Revised Budget\",(G20-D20-F145),0)","v":0},0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$27=\"Detail\",SUM(T20:BT20)<>D20),\"ERROR\",\"\"),IF(AND(Underwriting!$F$27=\"Detail\",SUM(T20:BT20)<>G20),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ground Lease (Development)","RISE",{"$f":"IF(Underwriting!C28=\"On\",'Ground Lease'!D11,0)","v":528125},{"$f":"IF($Q$3=\"Revised Budget\",(G21-D21-F145),0)","v":0},0,0,null,null,null,{"$f":"'Ground Lease'!K6","v":150000},{"$f":"K21","v":150000},{"$f":"IF($Q$3=\"Original Budget\",D21-L21,G21-L21)","v":378125},null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$28=\"Detail\",SUM(T21:BT21)<>D21),\"ERROR\",\"\"),IF(AND(Underwriting!$F$28=\"Detail\",SUM(T21:BT21)<>G21),\"ERROR\",\"\"))","v":""},150000,{"$f":"IF(AND(Underwriting!$C$28=\"On\",U10<>\"Operation\"),'Ground Lease'!L6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",V10<>\"Operation\"),'Ground Lease'!M6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",W10<>\"Operation\"),'Ground Lease'!N6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",X10<>\"Operation\"),'Ground Lease'!O6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",Y10<>\"Operation\"),'Ground Lease'!P6,0)","v":20833.333333333332},{"$f":"IF(AND(Underwriting!$C$28=\"On\",Z10<>\"Operation\"),'Ground Lease'!Q6,0)","v":20833.333333333332},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AA10<>\"Operation\"),'Ground Lease'!R6,0)","v":20833.333333333332},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AB10<>\"Operation\"),'Ground Lease'!S6,0)","v":20833.333333333332},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AC10<>\"Operation\"),'Ground Lease'!T6,0)","v":20833.333333333332},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AD10<>\"Operation\"),'Ground Lease'!U6,0)","v":20833.333333333332},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AE10<>\"Operation\"),'Ground Lease'!V6,0)","v":20833.333333333332},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AF10<>\"Operation\"),'Ground Lease'!W6,0)","v":20833.333333333332},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AG10<>\"Operation\"),'Ground Lease'!X6,0)","v":20833.333333333332},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AH10<>\"Operation\"),'Ground Lease'!Y6,0)","v":20833.333333333332},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AI10<>\"Operation\"),'Ground Lease'!Z6,0)","v":20833.333333333332},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AJ10<>\"Operation\"),'Ground Lease'!AA6,0)","v":20833.333333333332},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AK10<>\"Operation\"),'Ground Lease'!AB6,0)","v":21354.166666666664},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AL10<>\"Operation\"),'Ground Lease'!AC6,0)","v":21354.166666666664},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AM10<>\"Operation\"),'Ground Lease'!AD6,0)","v":21354.166666666664},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AN10<>\"Operation\"),'Ground Lease'!AE6,0)","v":21354.166666666664},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AO10<>\"Operation\"),'Ground Lease'!AF6,0)","v":21354.166666666664},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AP10<>\"Operation\"),'Ground Lease'!AG6,0)","v":21354.166666666664},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AQ10<>\"Operation\"),'Ground Lease'!AH6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AR10<>\"Operation\"),'Ground Lease'!AI6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AS10<>\"Operation\"),'Ground Lease'!AJ6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AT10<>\"Operation\"),'Ground Lease'!AK6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AU10<>\"Operation\"),'Ground Lease'!AL6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AV10<>\"Operation\"),'Ground Lease'!AM6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AW10<>\"Operation\"),'Ground Lease'!AN6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AX10<>\"Operation\"),'Ground Lease'!AO6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AY10<>\"Operation\"),'Ground Lease'!AP6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",AZ10<>\"Operation\"),'Ground Lease'!AQ6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BA10<>\"Operation\"),'Ground Lease'!AR6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BB10<>\"Operation\"),'Ground Lease'!AS6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BC10<>\"Operation\"),'Ground Lease'!AT6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BD10<>\"Operation\"),'Ground Lease'!AU6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BE10<>\"Operation\"),'Ground Lease'!AV6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BF10<>\"Operation\"),'Ground Lease'!AW6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BG10<>\"Operation\"),'Ground Lease'!AX6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BH10<>\"Operation\"),'Ground Lease'!AY6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BI10<>\"Operation\"),'Ground Lease'!AZ6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BJ10<>\"Operation\"),'Ground Lease'!BA6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BK10<>\"Operation\"),'Ground Lease'!BB6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BL10<>\"Operation\"),'Ground Lease'!BC6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BM10<>\"Operation\"),'Ground Lease'!BD6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BN10<>\"Operation\"),'Ground Lease'!BE6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BO10<>\"Operation\"),'Ground Lease'!BF6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BP10<>\"Operation\"),'Ground Lease'!BG6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BQ10<>\"Operation\"),'Ground Lease'!BH6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BR10<>\"Operation\"),'Ground Lease'!BI6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BS10<>\"Operation\"),'Ground Lease'!BJ6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BT10<>\"Operation\"),'Ground Lease'!BK6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BU10<>\"Operation\"),'Ground Lease'!BL6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BV10<>\"Operation\"),'Ground Lease'!BM6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BW10<>\"Operation\"),'Ground Lease'!BN6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BX10<>\"Operation\"),'Ground Lease'!BO6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BY10<>\"Operation\"),'Ground Lease'!BP6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",BZ10<>\"Operation\"),'Ground Lease'!BQ6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CA10<>\"Operation\"),'Ground Lease'!BR6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CB10<>\"Operation\"),'Ground Lease'!BS6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CC10<>\"Operation\"),'Ground Lease'!BT6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CD10<>\"Operation\"),'Ground Lease'!BU6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CE10<>\"Operation\"),'Ground Lease'!BV6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CF10<>\"Operation\"),'Ground Lease'!BW6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CG10<>\"Operation\"),'Ground Lease'!BX6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CH10<>\"Operation\"),'Ground Lease'!BY6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CI10<>\"Operation\"),'Ground Lease'!BZ6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CJ10<>\"Operation\"),'Ground Lease'!CA6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CK10<>\"Operation\"),'Ground Lease'!CB6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CL10<>\"Operation\"),'Ground Lease'!CC6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CM10<>\"Operation\"),'Ground Lease'!CD6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CN10<>\"Operation\"),'Ground Lease'!CE6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CO10<>\"Operation\"),'Ground Lease'!CF6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CP10<>\"Operation\"),'Ground Lease'!CG6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CQ10<>\"Operation\"),'Ground Lease'!CH6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CR10<>\"Operation\"),'Ground Lease'!CI6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CS10<>\"Operation\"),'Ground Lease'!CJ6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CT10<>\"Operation\"),'Ground Lease'!CK6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CU10<>\"Operation\"),'Ground Lease'!CL6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CV10<>\"Operation\"),'Ground Lease'!CM6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CW10<>\"Operation\"),'Ground Lease'!CN6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CX10<>\"Operation\"),'Ground Lease'!CO6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CY10<>\"Operation\"),'Ground Lease'!CP6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",CZ10<>\"Operation\"),'Ground Lease'!CQ6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DA10<>\"Operation\"),'Ground Lease'!CR6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DB10<>\"Operation\"),'Ground Lease'!CS6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DC10<>\"Operation\"),'Ground Lease'!CT6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DD10<>\"Operation\"),'Ground Lease'!CU6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DE10<>\"Operation\"),'Ground Lease'!CV6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DF10<>\"Operation\"),'Ground Lease'!CW6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DG10<>\"Operation\"),'Ground Lease'!CX6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DH10<>\"Operation\"),'Ground Lease'!CY6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DI10<>\"Operation\"),'Ground Lease'!CZ6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DJ10<>\"Operation\"),'Ground Lease'!DA6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DK10<>\"Operation\"),'Ground Lease'!DB6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DL10<>\"Operation\"),'Ground Lease'!DC6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DM10<>\"Operation\"),'Ground Lease'!DD6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DN10<>\"Operation\"),'Ground Lease'!DE6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DO10<>\"Operation\"),'Ground Lease'!DF6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DP10<>\"Operation\"),'Ground Lease'!DG6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DQ10<>\"Operation\"),'Ground Lease'!DH6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DR10<>\"Operation\"),'Ground Lease'!DI6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DS10<>\"Operation\"),'Ground Lease'!DJ6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DT10<>\"Operation\"),'Ground Lease'!DK6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DU10<>\"Operation\"),'Ground Lease'!DL6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DV10<>\"Operation\"),'Ground Lease'!DM6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DW10<>\"Operation\"),'Ground Lease'!DN6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DX10<>\"Operation\"),'Ground Lease'!DO6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DY10<>\"Operation\"),'Ground Lease'!DP6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",DZ10<>\"Operation\"),'Ground Lease'!DQ6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EA10<>\"Operation\"),'Ground Lease'!DR6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EB10<>\"Operation\"),'Ground Lease'!DS6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EC10<>\"Operation\"),'Ground Lease'!DT6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",ED10<>\"Operation\"),'Ground Lease'!DU6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EE10<>\"Operation\"),'Ground Lease'!DV6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EF10<>\"Operation\"),'Ground Lease'!DW6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EG10<>\"Operation\"),'Ground Lease'!DX6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EH10<>\"Operation\"),'Ground Lease'!DY6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EI10<>\"Operation\"),'Ground Lease'!DZ6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EJ10<>\"Operation\"),'Ground Lease'!EA6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EK10<>\"Operation\"),'Ground Lease'!EB6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EL10<>\"Operation\"),'Ground Lease'!EC6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EM10<>\"Operation\"),'Ground Lease'!ED6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EN10<>\"Operation\"),'Ground Lease'!EE6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EO10<>\"Operation\"),'Ground Lease'!EF6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EP10<>\"Operation\"),'Ground Lease'!EG6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EQ10<>\"Operation\"),'Ground Lease'!EH6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",ER10<>\"Operation\"),'Ground Lease'!EI6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",ES10<>\"Operation\"),'Ground Lease'!EJ6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",ET10<>\"Operation\"),'Ground Lease'!EK6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EU10<>\"Operation\"),'Ground Lease'!EL6,0)","v":0},{"$f":"IF(AND(Underwriting!$C$28=\"On\",EV10<>\"Operation\"),'Ground Lease'!EM6,0)","v":0}]
[null,"Total Land Sale",null,{"$f":"SUM(D16:D21)","v":528125},{"$f":"SUM(E10:E21)","v":0},{"$f":"SUM(F10:F21)","v":0},{"$f":"SUM(G10:G21)","v":0},null,null,null,{"$f":"SUM(K16:K21)","v":150000},{"$f":"SUM(L10:L21)","v":150000},{"$f":"SUM(M16:M21)","v":378125},null,null,null,null,null,{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$27=\"Detail\",SUM(T22:BT22)<>D22),\"ERROR\",\"\"),IF(AND(Underwriting!$F$27=\"Detail\",SUM(T22:BT22)<>G22),\"ERROR\",\"\"))","v":""},{"$f":"SUM(T16:T21)","v":150000},{"$f":"SUM(U16:U21)","v":0},{"$f":"SUM(V16:V21)","v":0},0,0,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH16:CH21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET16:ET21)","v":0},0,0]
[]
[null,"Additional Land Costs"]
[null,"General Closing Costs",null,{"$f":"D22*R6","v":0},{"$f":"IF($Q$3=\"Revised Budget\",(G25-D25-F25),0)","v":0},0,0,null,null,null,0,{"$f":"D25","v":0},{"$f":"IF($Q$3=\"Original Budget\",D25-L25,G25-L25)","v":0},null,null,null,null,{"$f":"IF(OR(C25>0,D25>0,G25>0),\"\",\"Hide\")","v":"Hide"},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$30=\"Detail\",SUM(T25:BT25)<>D25),\"ERROR\",\"\"),IF(AND(Underwriting!$F$30=\"Detail\",SUM(T25:BT25)<>G25),\"ERROR\",\"\"))","v":""},{"$f":"K25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan Origination Fee",null,0,0,0,0,null,null,null,{"$f":"D26","v":0},0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$30=\"Detail\",SUM(T26:BT26)<>D26),\"ERROR\",\"\"),IF(AND(Underwriting!$F$30=\"Detail\",SUM(T26:BT26)<>G26),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Brokerage Fee",null,0,0,0,0,null,null,null,{"$f":"G27","v":0},0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$30=\"Detail\",SUM(T27:BT27)<>D27),\"ERROR\",\"\"),IF(AND(Underwriting!$F$30=\"Detail\",SUM(T27:BT27)<>G27),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acquisition Fee",null,0,0,0,0,null,null,null,{"$f":"G28","v":0},0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$30=\"Detail\",SUM(T28:BT28)<>D28),\"ERROR\",\"\"),IF(AND(Underwriting!$F$30=\"Detail\",SUM(T28:BT28)<>G28),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Carry",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$30=\"Detail\",SUM(T29:BT29)<>D29),\"ERROR\",\"\"),IF(AND(Underwriting!$F$30=\"Detail\",SUM(T29:BT29)<>G29),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Reserve",null,{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C3<>\"Loan 2 Only\"),SUM('Loan Analysis'!C15:C16),0)","v":0},0,0,{"$f":"IF(AND(Q3=\"Revised Budget\",Underwriting!C29=\"On\"),SUM('Loan Analysis'!AD5:AD137),0)","v":0},null,null,null,{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),'Loan Analysis'!C15,0)","v":0},{"$f":"SUMIF($T$10:$EW$10,\"Pre-Construction\",T30:EW30)","v":0},0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$29=\"Detail\",SUM(T30:BT30)<>D30),\"ERROR\",\"\"),IF(AND(Underwriting!$F$29=\"Detail\",SUM(T30:BT30)<>G30),\"ERROR\",\"\"))","v":""},{"$f":"K30","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"Loan 2 Only\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$G$5:$G$161,'Loan Analysis'!$O$5:$O$161,0),0)","v":0}]
[null,"Interest Reserve 2",null,{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C4<>\"One\"),SUM('Loan Analysis'!C29:C30),0)","v":0},0,0,0,null,null,null,{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),'Loan Analysis'!C29,0)","v":0},{"$f":"SUMIF($T$10:$EW$10,\"Pre-Construction\",T31:EW31)","v":0},0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$30=\"Detail\",SUM(T31:BT31)<>D31),\"ERROR\",\"\"),IF(AND(Underwriting!$F$30=\"Detail\",SUM(T31:BT31)<>G31),\"ERROR\",\"\"))","v":""},0,{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0},{"$f":"IF(AND(Underwriting!$C$29=\"On\",'Loan Analysis'!$C$3<>\"One\"),_xlfn.XLOOKUP($U$12:$EW$12,'Loan Analysis'!$R$5:$R$161,'Loan Analysis'!$Z$5:$Z$161,0),0)","v":0}]
[null,{"$f":"IF(OR(D33>0,G33>0),\"Other Land Costs 1\",\"Other Land Costs\")","v":"Other Land Costs"},"RISE",100100,0,0,0,null,null,null,{"$f":"D32","v":100100},100100,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$30=\"Detail\",SUM(T32:BT32)<>D32),\"ERROR\",\"\"),IF(AND(Underwriting!$F$30=\"Detail\",SUM(T32:BT32)<>G32),\"ERROR\",\"\"))","v":""},100100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Land Costs 2",null,0,0,0,0,null,null,null,{"$f":"G33","v":0},0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$30=\"Detail\",SUM(T33:BT33)<>D33),\"ERROR\",\"\"),IF(AND(Underwriting!$F$30=\"Detail\",SUM(T33:BT33)<>G33),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Land Costs 3",null,0,0,0,0,null,null,null,{"$f":"G34","v":0},0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$30=\"Detail\",SUM(T34:BT34)<>D34),\"ERROR\",\"\"),IF(AND(Underwriting!$F$30=\"Detail\",SUM(T34:BT34)<>G34),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Additional Land Costs",null,{"$f":"SUM(D25:D34)","v":100100},{"$f":"SUM(E25:E34)","v":0},{"$f":"SUM(F25:F34)","v":0},{"$f":"SUM(G25:G34)","v":0},null,null,null,{"$f":"SUM(K25:K34)","v":100100},{"$f":"SUM(L25:L34)","v":100100},{"$f":"SUM(M25:M34)","v":0},null,null,null,null,null,{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$30=\"Detail\",SUM(T35:BT35)<>D35),\"ERROR\",\"\"),IF(AND(Underwriting!$F$30=\"Detail\",SUM(T35:BT35)<>G35),\"ERROR\",\"\"))","v":""},{"$f":"SUM(T25:T34)","v":100100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ25:AZ34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF25:CF34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL25:DL34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ER25:ER34)","v":0},0,0,0,0]
[]
[null,"SUBTOTAL - LAND COSTS",null,{"$f":"SUM(D22,D35)","v":628225},{"$f":"SUM(E22,E35)","v":0},{"$f":"SUM(F22,F35)","v":0},{"$f":"SUM(G22,G35)","v":0},null,null,null,{"$f":"SUM(K22,K35)","v":250100},{"$f":"SUM(L22,L35)","v":250100},{"$f":"SUM(M22,M35)","v":378125},null,null,null,null,null,null,{"$f":"SUM(T22,T35)","v":250100},0,0,0,0,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ22,AZ35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF22,CF35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL22,DL35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Architectural & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(T12<Underwriting!$D$42,T12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(U12<Underwriting!$D$42,U12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(V12<Underwriting!$D$42,V12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(W12<Underwriting!$D$42,W12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(X12<Underwriting!$D$42,X12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(Y12<Underwriting!$D$42,Y12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(Z12<Underwriting!$D$42,Z12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AA12<Underwriting!$D$42,AA12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AB12<Underwriting!$D$42,AB12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AC12<Underwriting!$D$42,AC12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AD12<Underwriting!$D$42,AD12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AE12<Underwriting!$D$42,AE12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AF12<Underwriting!$D$42,AF12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AG12<Underwriting!$D$42,AG12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AH12<Underwriting!$D$42,AH12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AI12<Underwriting!$D$42,AI12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AJ12<Underwriting!$D$42,AJ12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AK12<Underwriting!$D$42,AK12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AL12<Underwriting!$D$42,AL12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AM12<Underwriting!$D$42,AM12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AN12<Underwriting!$D$42,AN12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AO12<Underwriting!$D$42,AO12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AP12<Underwriting!$D$42,AP12>Underwriting!$E$42),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AQ12<Underwriting!$D$42,AQ12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AR12<Underwriting!$D$42,AR12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AS12<Underwriting!$D$42,AS12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AT12<Underwriting!$D$42,AT12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AU12<Underwriting!$D$42,AU12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AV12<Underwriting!$D$42,AV12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AW12<Underwriting!$D$42,AW12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AX12<Underwriting!$D$42,AX12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AY12<Underwriting!$D$42,AY12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AZ12<Underwriting!$D$42,AZ12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BA12<Underwriting!$D$42,BA12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BB12<Underwriting!$D$42,BB12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BC12<Underwriting!$D$42,BC12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BD12<Underwriting!$D$42,BD12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BE12<Underwriting!$D$42,BE12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BF12<Underwriting!$D$42,BF12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BG12<Underwriting!$D$42,BG12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BH12<Underwriting!$D$42,BH12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BI12<Underwriting!$D$42,BI12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BJ12<Underwriting!$D$42,BJ12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BK12<Underwriting!$D$42,BK12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BL12<Underwriting!$D$42,BL12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BM12<Underwriting!$D$42,BM12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BN12<Underwriting!$D$42,BN12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BO12<Underwriting!$D$42,BO12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BP12<Underwriting!$D$42,BP12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BQ12<Underwriting!$D$42,BQ12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BR12<Underwriting!$D$42,BR12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BS12<Underwriting!$D$42,BS12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BT12<Underwriting!$D$42,BT12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BU12<Underwriting!$D$42,BU12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BV12<Underwriting!$D$42,BV12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BW12<Underwriting!$D$42,BW12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BX12<Underwriting!$D$42,BX12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BY12<Underwriting!$D$42,BY12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BZ12<Underwriting!$D$42,BZ12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CA12<Underwriting!$D$42,CA12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CB12<Underwriting!$D$42,CB12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CC12<Underwriting!$D$42,CC12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CD12<Underwriting!$D$42,CD12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CE12<Underwriting!$D$42,CE12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CF12<Underwriting!$D$42,CF12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CG12<Underwriting!$D$42,CG12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CH12<Underwriting!$D$42,CH12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CI12<Underwriting!$D$42,CI12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CJ12<Underwriting!$D$42,CJ12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CK12<Underwriting!$D$42,CK12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CL12<Underwriting!$D$42,CL12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CM12<Underwriting!$D$42,CM12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CN12<Underwriting!$D$42,CN12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CO12<Underwriting!$D$42,CO12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CP12<Underwriting!$D$42,CP12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CQ12<Underwriting!$D$42,CQ12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CR12<Underwriting!$D$42,CR12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CS12<Underwriting!$D$42,CS12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CT12<Underwriting!$D$42,CT12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CU12<Underwriting!$D$42,CU12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CV12<Underwriting!$D$42,CV12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CW12<Underwriting!$D$42,CW12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CX12<Underwriting!$D$42,CX12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CY12<Underwriting!$D$42,CY12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CZ12<Underwriting!$D$42,CZ12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DA12<Underwriting!$D$42,DA12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DB12<Underwriting!$D$42,DB12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DC12<Underwriting!$D$42,DC12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DD12<Underwriting!$D$42,DD12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DE12<Underwriting!$D$42,DE12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DF12<Underwriting!$D$42,DF12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DG12<Underwriting!$D$42,DG12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DH12<Underwriting!$D$42,DH12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DI12<Underwriting!$D$42,DI12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DJ12<Underwriting!$D$42,DJ12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DK12<Underwriting!$D$42,DK12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DL12<Underwriting!$D$42,DL12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DM12<Underwriting!$D$42,DM12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DN12<Underwriting!$D$42,DN12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DO12<Underwriting!$D$42,DO12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DP12<Underwriting!$D$42,DP12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DQ12<Underwriting!$D$42,DQ12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DR12<Underwriting!$D$42,DR12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DS12<Underwriting!$D$42,DS12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DT12<Underwriting!$D$42,DT12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DU12<Underwriting!$D$42,DU12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DV12<Underwriting!$D$42,DV12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DW12<Underwriting!$D$42,DW12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DX12<Underwriting!$D$42,DX12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DY12<Underwriting!$D$42,DY12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DZ12<Underwriting!$D$42,DZ12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EA12<Underwriting!$D$42,EA12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EB12<Underwriting!$D$42,EB12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EC12<Underwriting!$D$42,EC12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ED12<Underwriting!$D$42,ED12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EE12<Underwriting!$D$42,EE12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EF12<Underwriting!$D$42,EF12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EG12<Underwriting!$D$42,EG12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EH12<Underwriting!$D$42,EH12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EI12<Underwriting!$D$42,EI12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EJ12<Underwriting!$D$42,EJ12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EK12<Underwriting!$D$42,EK12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EL12<Underwriting!$D$42,EL12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EM12<Underwriting!$D$42,EM12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EN12<Underwriting!$D$42,EN12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EO12<Underwriting!$D$42,EO12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EP12<Underwriting!$D$42,EP12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EQ12<Underwriting!$D$42,EQ12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ER12<Underwriting!$D$42,ER12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ES12<Underwriting!$D$42,ES12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ET12<Underwriting!$D$42,ET12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EU12<Underwriting!$D$42,EU12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EV12<Underwriting!$D$42,EV12>Underwriting!$E$42),\"No\",\"Yes\")","v":"No"}]
[null,"Survey","Feldman",13000,{"$f":"IF($Q$3=\"Revised Budget\",(G40-D40-F40),0)","v":0},0,0,null,null,null,13000,13000,{"$f":"IF($Q$3=\"Original Budget\",D40-L40,G40-L40)","v":0},null,null,null,null,{"$f":"IF(OR(C40>0,D40>0,G40>0),\"\",\"Hide\")","v":""},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T40:BT40)<>D40),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T40:BT40)<>G40),\"ERROR\",\"\"))","v":""},{"$f":"K40","v":13000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Environmental","Vertex",6000,0,0,0,null,null,null,5333,5333,667,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T41:BT41)<>D41),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T41:BT41)<>G41),\"ERROR\",\"\"))","v":""},5333,0,0,0,0,0,0,0,0,667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Architect","CBT",200000,0,0,0,null,null,null,177755,200000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T42:BT42)<>D42),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T42:BT42)<>G42),\"ERROR\",\"\"))","v":""},177755,{"$f":"($L$42-$K$42)/3","v":7415},{"$f":"($L$42-$K$42)/3","v":7415},7415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Architect 2","Embarc",432500,0,0,0,null,null,null,1480,155500,277000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T43:BT43)<>D43),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T43:BT43)<>G43),\"ERROR\",\"\"))","v":""},1480,0,0,{"$f":"($L$43-$K$43)/6","v":25670},{"$f":"($L$43-$K$43)/6","v":25670},25670,25670,25670,25670,{"$f":"$M$43/$U$8","v":15388.888888888889},{"$f":"$M$43/$U$8","v":15388.888888888889},15388.888888888889,15388.888888888889,15388.888888888889,15388.888888888889,15388.888888888889,15388.888888888889,15388.888888888889,15388.888888888889,15388.888888888889,15388.888888888889,15388.888888888889,15388.888888888889,15388.888888888889,15388.888888888889,15388.888888888889,15388.888888888889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Landscape Architect","PORT",44183,0,0,0,null,null,null,14142,25000,19183,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T44:BT44)<>D44),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T44:BT44)<>G44),\"ERROR\",\"\"))","v":""},14142,0,0,0,0,0,{"$f":"($L$44-$K$44)/3","v":3619.3333333333335},{"$f":"($L$44-$K$44)/3","v":3619.3333333333335},3619.3333333333335,{"$f":"$M$44/4","v":4795.75},{"$f":"$M$44/4","v":4795.75},4795.75,4795.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geotechnical & Soils","Haley & Aldrich",12000,0,0,0,null,null,null,428,12000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T45:BT45)<>D45),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T45:BT45)<>G45),\"ERROR\",\"\"))","v":""},428,0,0,{"$f":"($L$45-$K$45)/2","v":5786},{"$f":"($L$45-$K$45)/2","v":5786},0,0,0,0,{"$f":"$M45/$U$8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$M45/$U$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Site/Civil Engineer","Nitsch",50000,0,0,0,null,null,null,2819,50000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T46:BT46)<>D46),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T46:BT46)<>G46),\"ERROR\",\"\"))","v":""},2819,0,0,0,{"$f":"($L$46-$K$46)/5","v":9436.2000000000007},{"$f":"($L$46-$K$46)/5","v":9436.2000000000007},9436.2000000000007,9436.2000000000007,9436.2000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation Engineer","VHB",50000,0,0,0,null,null,null,38285,50000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T47:BT47)<>D47),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T47:BT47)<>G47),\"ERROR\",\"\"))","v":""},38285,{"$f":"($L$47-$K$47)/3","v":3905},{"$f":"($L$47-$K$47)/3","v":3905},3905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LEED/Sustainability Consultant","Soden",33050,0,0,0,null,null,null,6585,33050,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T48:BT48)<>D48),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T48:BT48)<>G48),\"ERROR\",\"\"))","v":""},6585,0,0,0,0,0,0,{"$f":"L48-T48","v":26465},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Structural Engineer","Odeh",65000,0,0,0,null,null,null,0,65000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T49:BT49)<>D49),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T49:BT49)<>G49),\"ERROR\",\"\"))","v":""},0,0,0,{"$f":"$L$49/6","v":10833.333333333334},{"$f":"$L$49/6","v":10833.333333333334},10833.333333333334,10833.333333333334,10833.333333333334,10833.333333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MEP / FP","Vanderweil",65000,0,0,0,null,null,null,0,65000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T50:BT50)<>D50),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T50:BT50)<>G50),\"ERROR\",\"\"))","v":""},0,0,0,{"$f":"$L$50/6","v":10833.333333333334},{"$f":"$L$50/6","v":10833.333333333334},10833.333333333334,10833.333333333334,10833.333333333334,10833.333333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energy Modeling",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T51:BT51)<>D51),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T51:BT51)<>G51),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acoustical Consultant",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T52:BT52)<>D52),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T52:BT52)<>G52),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A/V Consultant",null,0,0,0,0,null,null,null,0,{"$f":"D53","v":0},0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T53:BT53)<>D53),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T53:BT53)<>G53),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,{"$f":"$M53/$U$8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$M53/$U$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Technology/Security Consultant",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T54:BT54)<>D54),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T54:BT54)<>G54),\"ERROR\",\"\"))","v":""},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Code Consultant","Code Red",10000,0,0,0,null,null,null,0,10000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T55:BT55)<>D55),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T55:BT55)<>G55),\"ERROR\",\"\"))","v":""},0,0,0,0,5000,0,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Approvals Consultant","w/ Transportation",0,0,0,0,null,null,null,0,0,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T56:BT56)<>D56),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T56:BT56)<>G56),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interior Design Consultant",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T57:BT57)<>D57),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T57:BT57)<>G57),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-Construction Survey",null,5000,0,0,0,null,null,null,0,5000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T58:BT58)<>D58),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T58:BT58)<>G58),\"ERROR\",\"\"))","v":""},0,0,0,0,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Third-Party Inspections","UTS",20000,0,0,0,null,null,null,0,0,20000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T59:BT59)<>D59),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T59:BT59)<>G59),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Government/Community Relations",null,5000,0,0,0,null,null,null,3769,5000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T60:BT60)<>D60),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T60:BT60)<>G60),\"ERROR\",\"\"))","v":""},3769,0,0,0,{"$f":"L60-K60","v":1231},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR(D62>0,G62>0),\"Other A&E 1\",\"Other A&E\")","v":"Other A&E"},null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T61:BT61)<>D61),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T61:BT61)<>G61),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other A&E 2",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T62:BT62)<>D62),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T62:BT62)<>G62),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other A&E 3",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T63:BT63)<>D63),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T63:BT63)<>G63),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other A&E 4",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T64:BT64)<>D64),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T64:BT64)<>G64),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other A&E 5",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T65:BT65)<>D65),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T65:BT65)<>G65),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other A&E 6",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T66:BT66)<>D66),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T66:BT66)<>G66),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Architectural & Engineering",null,{"$f":"SUM(D40:D66)","v":1010733},{"$f":"SUM(E40:E66)","v":0},{"$f":"SUM(F40:F66)","v":0},{"$f":"SUM(G40:G66)","v":0},null,null,null,{"$f":"SUM(K40:K66)","v":263596},{"$f":"SUM(L40:L66)","v":693883},{"$f":"SUM(M40:M66)","v":316850},null,null,null,null,null,{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$42=\"Detail\",SUM(T67:BT67)<>D67),\"ERROR\",\"\"),IF(AND(Underwriting!$F$42=\"Detail\",SUM(T67:BT67)<>G67),\"ERROR\",\"\"))","v":""},{"$f":"SUM(T40:T66)","v":263596},{"$f":"SUM(U40:U66)","v":11320},{"$f":"SUM(V40:V66)","v":11320},64442.666666666672,68789.866666666669,61772.866666666669,62892.200000000004,89357.2,60392.200000000004,21962.75,21295.75,21295.75,21295.75,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH40:CH66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET40:ET66)","v":0},0,0]
[]
[null,"Legal Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(T12<Underwriting!$D$43,T12>Underwriting!$E$43),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(U12<Underwriting!$D$43,U12>Underwriting!$E$43),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(V12<Underwriting!$D$43,V12>Underwriting!$E$43),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(W12<Underwriting!$D$43,W12>Underwriting!$E$43),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(X12<Underwriting!$D$43,X12>Underwriting!$E$43),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(Y12<Underwriting!$D$43,Y12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(Z12<Underwriting!$D$43,Z12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AA12<Underwriting!$D$43,AA12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AB12<Underwriting!$D$43,AB12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AC12<Underwriting!$D$43,AC12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AD12<Underwriting!$D$43,AD12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AE12<Underwriting!$D$43,AE12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AF12<Underwriting!$D$43,AF12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AG12<Underwriting!$D$43,AG12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AH12<Underwriting!$D$43,AH12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AI12<Underwriting!$D$43,AI12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AJ12<Underwriting!$D$43,AJ12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AK12<Underwriting!$D$43,AK12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AL12<Underwriting!$D$43,AL12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AM12<Underwriting!$D$43,AM12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AN12<Underwriting!$D$43,AN12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AO12<Underwriting!$D$43,AO12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AP12<Underwriting!$D$43,AP12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AQ12<Underwriting!$D$43,AQ12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AR12<Underwriting!$D$43,AR12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AS12<Underwriting!$D$43,AS12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AT12<Underwriting!$D$43,AT12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AU12<Underwriting!$D$43,AU12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AV12<Underwriting!$D$43,AV12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AW12<Underwriting!$D$43,AW12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AX12<Underwriting!$D$43,AX12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AY12<Underwriting!$D$43,AY12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AZ12<Underwriting!$D$43,AZ12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BA12<Underwriting!$D$43,BA12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BB12<Underwriting!$D$43,BB12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BC12<Underwriting!$D$43,BC12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BD12<Underwriting!$D$43,BD12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BE12<Underwriting!$D$43,BE12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BF12<Underwriting!$D$43,BF12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BG12<Underwriting!$D$43,BG12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BH12<Underwriting!$D$43,BH12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BI12<Underwriting!$D$43,BI12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BJ12<Underwriting!$D$43,BJ12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BK12<Underwriting!$D$43,BK12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BL12<Underwriting!$D$43,BL12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BM12<Underwriting!$D$43,BM12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BN12<Underwriting!$D$43,BN12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BO12<Underwriting!$D$43,BO12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BP12<Underwriting!$D$43,BP12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BQ12<Underwriting!$D$43,BQ12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BR12<Underwriting!$D$43,BR12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BS12<Underwriting!$D$43,BS12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BT12<Underwriting!$D$43,BT12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BU12<Underwriting!$D$43,BU12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BV12<Underwriting!$D$43,BV12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BW12<Underwriting!$D$43,BW12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BX12<Underwriting!$D$43,BX12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BY12<Underwriting!$D$43,BY12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BZ12<Underwriting!$D$43,BZ12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CA12<Underwriting!$D$43,CA12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CB12<Underwriting!$D$43,CB12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CC12<Underwriting!$D$43,CC12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CD12<Underwriting!$D$43,CD12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CE12<Underwriting!$D$43,CE12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CF12<Underwriting!$D$43,CF12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CG12<Underwriting!$D$43,CG12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CH12<Underwriting!$D$43,CH12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CI12<Underwriting!$D$43,CI12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CJ12<Underwriting!$D$43,CJ12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CK12<Underwriting!$D$43,CK12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CL12<Underwriting!$D$43,CL12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CM12<Underwriting!$D$43,CM12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CN12<Underwriting!$D$43,CN12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CO12<Underwriting!$D$43,CO12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CP12<Underwriting!$D$43,CP12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CQ12<Underwriting!$D$43,CQ12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CR12<Underwriting!$D$43,CR12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CS12<Underwriting!$D$43,CS12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CT12<Underwriting!$D$43,CT12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CU12<Underwriting!$D$43,CU12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CV12<Underwriting!$D$43,CV12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CW12<Underwriting!$D$43,CW12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CX12<Underwriting!$D$43,CX12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CY12<Underwriting!$D$43,CY12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CZ12<Underwriting!$D$43,CZ12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DA12<Underwriting!$D$43,DA12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DB12<Underwriting!$D$43,DB12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DC12<Underwriting!$D$43,DC12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DD12<Underwriting!$D$43,DD12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DE12<Underwriting!$D$43,DE12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DF12<Underwriting!$D$43,DF12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DG12<Underwriting!$D$43,DG12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DH12<Underwriting!$D$43,DH12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DI12<Underwriting!$D$43,DI12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DJ12<Underwriting!$D$43,DJ12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DK12<Underwriting!$D$43,DK12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DL12<Underwriting!$D$43,DL12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DM12<Underwriting!$D$43,DM12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DN12<Underwriting!$D$43,DN12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DO12<Underwriting!$D$43,DO12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DP12<Underwriting!$D$43,DP12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DQ12<Underwriting!$D$43,DQ12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DR12<Underwriting!$D$43,DR12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DS12<Underwriting!$D$43,DS12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DT12<Underwriting!$D$43,DT12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DU12<Underwriting!$D$43,DU12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DV12<Underwriting!$D$43,DV12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DW12<Underwriting!$D$43,DW12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DX12<Underwriting!$D$43,DX12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DY12<Underwriting!$D$43,DY12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DZ12<Underwriting!$D$43,DZ12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EA12<Underwriting!$D$43,EA12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EB12<Underwriting!$D$43,EB12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EC12<Underwriting!$D$43,EC12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ED12<Underwriting!$D$43,ED12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EE12<Underwriting!$D$43,EE12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EF12<Underwriting!$D$43,EF12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EG12<Underwriting!$D$43,EG12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EH12<Underwriting!$D$43,EH12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EI12<Underwriting!$D$43,EI12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EJ12<Underwriting!$D$43,EJ12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EK12<Underwriting!$D$43,EK12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EL12<Underwriting!$D$43,EL12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EM12<Underwriting!$D$43,EM12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EN12<Underwriting!$D$43,EN12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EO12<Underwriting!$D$43,EO12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EP12<Underwriting!$D$43,EP12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EQ12<Underwriting!$D$43,EQ12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ER12<Underwriting!$D$43,ER12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ES12<Underwriting!$D$43,ES12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ET12<Underwriting!$D$43,ET12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EU12<Underwriting!$D$43,EU12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EV12<Underwriting!$D$43,EV12>Underwriting!$E$43),\"No\",\"Yes\")","v":"No"}]
[null,"Legal Acquisition",null,30000,{"$f":"IF($Q$3=\"Revised Budget\",(G70-D70-F70),0)","v":0},0,0,null,null,null,20132,30000,{"$f":"IF($Q$3=\"Original Budget\",D70-L70,G70-L70)","v":0},null,null,null,null,{"$f":"IF(OR(C70>0,D70>0,G70>0),\"\",\"Hide\")","v":""},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$43=\"Detail\",SUM(T70:BT70)<>D70),\"ERROR\",\"\"),IF(AND(Underwriting!$F$43=\"Detail\",SUM(T70:BT70)<>G70),\"ERROR\",\"\"))","v":""},{"$f":"K70","v":20132},0,9868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Legal Zoning/Permits",null,35000,0,0,0,null,null,null,2165,35000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$43=\"Detail\",SUM(T71:BT71)<>D71),\"ERROR\",\"\"),IF(AND(Underwriting!$F$43=\"Detail\",SUM(T71:BT71)<>G71),\"ERROR\",\"\"))","v":""},2165,0,0,16417.5,{"$f":"W71","v":16417.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Legal Design & Construction Contracts",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$43=\"Detail\",SUM(T72:BT72)<>D72),\"ERROR\",\"\"),IF(AND(Underwriting!$F$43=\"Detail\",SUM(T72:BT72)<>G72),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Title Search / Recording",null,5000,0,0,0,null,null,null,0,5000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$43=\"Detail\",SUM(T73:BT73)<>D73),\"ERROR\",\"\"),IF(AND(Underwriting!$F$43=\"Detail\",SUM(T73:BT73)<>G73),\"ERROR\",\"\"))","v":""},0,0,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Legal Venture",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$43=\"Detail\",SUM(T74:BT74)<>D74),\"ERROR\",\"\"),IF(AND(Underwriting!$F$43=\"Detail\",SUM(T74:BT74)<>G74),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Legal Litigation",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$43=\"Detail\",SUM(T75:BT75)<>D75),\"ERROR\",\"\"),IF(AND(Underwriting!$F$43=\"Detail\",SUM(T75:BT75)<>G75),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Legal Other",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$43=\"Detail\",SUM(T76:BT76)<>D76),\"ERROR\",\"\"),IF(AND(Underwriting!$F$43=\"Detail\",SUM(T76:BT76)<>G76),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Legal Costs",null,{"$f":"SUM(D70:D76)","v":70000},{"$f":"SUM(E70:E76)","v":0},{"$f":"SUM(F70:F76)","v":0},{"$f":"SUM(G70:G76)","v":0},null,null,null,{"$f":"SUM(K70:K76)","v":22297},{"$f":"SUM(L70:L76)","v":70000},{"$f":"SUM(M70:M76)","v":0},null,null,null,null,null,{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$43=\"Detail\",SUM(T77:BT77)<>D77),\"ERROR\",\"\"),IF(AND(Underwriting!$F$43=\"Detail\",SUM(T77:BT77)<>G77),\"ERROR\",\"\"))","v":""},{"$f":"SUM(T70:T76)","v":22297},{"$f":"SUM(U70:U76)","v":0},{"$f":"SUM(V70:V76)","v":9868},21417.5,16417.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH70:CH76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET70:ET76)","v":0},0,0]
[]
[null,"Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(T12<Underwriting!$D$44,T12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(U12<Underwriting!$D$44,U12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(V12<Underwriting!$D$44,V12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(W12<Underwriting!$D$44,W12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(X12<Underwriting!$D$44,X12>Underwriting!$E$44),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(Y12<Underwriting!$D$44,Y12>Underwriting!$E$44),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(Z12<Underwriting!$D$44,Z12>Underwriting!$E$44),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AA12<Underwriting!$D$44,AA12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AB12<Underwriting!$D$44,AB12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AC12<Underwriting!$D$44,AC12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AD12<Underwriting!$D$44,AD12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AE12<Underwriting!$D$44,AE12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AF12<Underwriting!$D$44,AF12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AG12<Underwriting!$D$44,AG12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AH12<Underwriting!$D$44,AH12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AI12<Underwriting!$D$44,AI12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AJ12<Underwriting!$D$44,AJ12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AK12<Underwriting!$D$44,AK12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AL12<Underwriting!$D$44,AL12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AM12<Underwriting!$D$44,AM12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AN12<Underwriting!$D$44,AN12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AO12<Underwriting!$D$44,AO12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AP12<Underwriting!$D$44,AP12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AQ12<Underwriting!$D$44,AQ12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AR12<Underwriting!$D$44,AR12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AS12<Underwriting!$D$44,AS12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AT12<Underwriting!$D$44,AT12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AU12<Underwriting!$D$44,AU12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AV12<Underwriting!$D$44,AV12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AW12<Underwriting!$D$44,AW12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AX12<Underwriting!$D$44,AX12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AY12<Underwriting!$D$44,AY12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AZ12<Underwriting!$D$44,AZ12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BA12<Underwriting!$D$44,BA12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BB12<Underwriting!$D$44,BB12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BC12<Underwriting!$D$44,BC12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BD12<Underwriting!$D$44,BD12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BE12<Underwriting!$D$44,BE12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BF12<Underwriting!$D$44,BF12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BG12<Underwriting!$D$44,BG12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BH12<Underwriting!$D$44,BH12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BI12<Underwriting!$D$44,BI12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BJ12<Underwriting!$D$44,BJ12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BK12<Underwriting!$D$44,BK12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BL12<Underwriting!$D$44,BL12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BM12<Underwriting!$D$44,BM12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BN12<Underwriting!$D$44,BN12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BO12<Underwriting!$D$44,BO12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BP12<Underwriting!$D$44,BP12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BQ12<Underwriting!$D$44,BQ12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BR12<Underwriting!$D$44,BR12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BS12<Underwriting!$D$44,BS12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BT12<Underwriting!$D$44,BT12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BU12<Underwriting!$D$44,BU12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BV12<Underwriting!$D$44,BV12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BW12<Underwriting!$D$44,BW12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BX12<Underwriting!$D$44,BX12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BY12<Underwriting!$D$44,BY12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BZ12<Underwriting!$D$44,BZ12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CA12<Underwriting!$D$44,CA12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CB12<Underwriting!$D$44,CB12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CC12<Underwriting!$D$44,CC12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CD12<Underwriting!$D$44,CD12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CE12<Underwriting!$D$44,CE12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CF12<Underwriting!$D$44,CF12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CG12<Underwriting!$D$44,CG12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CH12<Underwriting!$D$44,CH12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CI12<Underwriting!$D$44,CI12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CJ12<Underwriting!$D$44,CJ12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CK12<Underwriting!$D$44,CK12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CL12<Underwriting!$D$44,CL12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CM12<Underwriting!$D$44,CM12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CN12<Underwriting!$D$44,CN12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CO12<Underwriting!$D$44,CO12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CP12<Underwriting!$D$44,CP12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CQ12<Underwriting!$D$44,CQ12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CR12<Underwriting!$D$44,CR12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CS12<Underwriting!$D$44,CS12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CT12<Underwriting!$D$44,CT12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CU12<Underwriting!$D$44,CU12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CV12<Underwriting!$D$44,CV12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CW12<Underwriting!$D$44,CW12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CX12<Underwriting!$D$44,CX12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CY12<Underwriting!$D$44,CY12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CZ12<Underwriting!$D$44,CZ12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DA12<Underwriting!$D$44,DA12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DB12<Underwriting!$D$44,DB12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DC12<Underwriting!$D$44,DC12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DD12<Underwriting!$D$44,DD12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DE12<Underwriting!$D$44,DE12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DF12<Underwriting!$D$44,DF12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DG12<Underwriting!$D$44,DG12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DH12<Underwriting!$D$44,DH12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DI12<Underwriting!$D$44,DI12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DJ12<Underwriting!$D$44,DJ12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DK12<Underwriting!$D$44,DK12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DL12<Underwriting!$D$44,DL12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DM12<Underwriting!$D$44,DM12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DN12<Underwriting!$D$44,DN12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DO12<Underwriting!$D$44,DO12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DP12<Underwriting!$D$44,DP12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DQ12<Underwriting!$D$44,DQ12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DR12<Underwriting!$D$44,DR12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DS12<Underwriting!$D$44,DS12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DT12<Underwriting!$D$44,DT12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DU12<Underwriting!$D$44,DU12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DV12<Underwriting!$D$44,DV12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DW12<Underwriting!$D$44,DW12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DX12<Underwriting!$D$44,DX12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DY12<Underwriting!$D$44,DY12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DZ12<Underwriting!$D$44,DZ12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EA12<Underwriting!$D$44,EA12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EB12<Underwriting!$D$44,EB12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EC12<Underwriting!$D$44,EC12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ED12<Underwriting!$D$44,ED12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EE12<Underwriting!$D$44,EE12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EF12<Underwriting!$D$44,EF12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EG12<Underwriting!$D$44,EG12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EH12<Underwriting!$D$44,EH12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EI12<Underwriting!$D$44,EI12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EJ12<Underwriting!$D$44,EJ12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EK12<Underwriting!$D$44,EK12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EL12<Underwriting!$D$44,EL12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EM12<Underwriting!$D$44,EM12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EN12<Underwriting!$D$44,EN12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EO12<Underwriting!$D$44,EO12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EP12<Underwriting!$D$44,EP12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EQ12<Underwriting!$D$44,EQ12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ER12<Underwriting!$D$44,ER12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ES12<Underwriting!$D$44,ES12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ET12<Underwriting!$D$44,ET12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EU12<Underwriting!$D$44,EU12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EV12<Underwriting!$D$44,EV12>Underwriting!$E$44),\"No\",\"Yes\")","v":"No"}]
[null,"General Liability","Lockton",75000,{"$f":"IF($Q$3=\"Revised Budget\",(G80-D80-F80),0)","v":0},0,0,null,null,null,0,null,{"$f":"IF($Q$3=\"Original Budget\",D80-L80,G80-L80)","v":75000},null,null,null,null,{"$f":"IF(OR(C80>0,D80>0,G80>0),\"\",\"Hide\")","v":""},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$44=\"Detail\",SUM(T80:BT80)<>D80),\"ERROR\",\"\"),IF(AND(Underwriting!$F$44=\"Detail\",SUM(T80:BT80)<>G80),\"ERROR\",\"\"))","v":""},{"$f":"K80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Builder's Risk","Lockton",250000,0,0,0,null,null,null,0,0,250000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$44=\"Detail\",SUM(T81:BT81)<>D81),\"ERROR\",\"\"),IF(AND(Underwriting!$F$44=\"Detail\",SUM(T81:BT81)<>G81),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Executive Risk",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$44=\"Detail\",SUM(T82:BT82)<>D82),\"ERROR\",\"\"),IF(AND(Underwriting!$F$44=\"Detail\",SUM(T82:BT82)<>G82),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Property Manager Risk",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$44=\"Detail\",SUM(T83:BT83)<>D83),\"ERROR\",\"\"),IF(AND(Underwriting!$F$44=\"Detail\",SUM(T83:BT83)<>G83),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Environmental Insurance",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$44=\"Detail\",SUM(T84:BT84)<>D84),\"ERROR\",\"\"),IF(AND(Underwriting!$F$44=\"Detail\",SUM(T84:BT84)<>G84),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Performance Bond",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$44=\"Detail\",SUM(T85:BT85)<>D85),\"ERROR\",\"\"),IF(AND(Underwriting!$F$44=\"Detail\",SUM(T85:BT85)<>G85),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Warranties",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$44=\"Detail\",SUM(T86:BT86)<>D86),\"ERROR\",\"\"),IF(AND(Underwriting!$F$44=\"Detail\",SUM(T86:BT86)<>G86),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Title Insurance",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$44=\"Detail\",SUM(T87:BT87)<>D87),\"ERROR\",\"\"),IF(AND(Underwriting!$F$44=\"Detail\",SUM(T87:BT87)<>G87),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Insurance",null,{"$f":"SUM(D80:D87)","v":325000},{"$f":"SUM(E80:E87)","v":0},{"$f":"SUM(F80:F87)","v":0},{"$f":"SUM(G80:G87)","v":0},null,null,null,{"$f":"SUM(K80:K87)","v":0},{"$f":"SUM(L80:L87)","v":0},{"$f":"SUM(M80:M87)","v":325000},null,null,null,null,null,{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$44=\"Detail\",SUM(T88:BT88)<>D88),\"ERROR\",\"\"),IF(AND(Underwriting!$F$44=\"Detail\",SUM(T88:BT88)<>G88),\"ERROR\",\"\"))","v":""},{"$f":"SUM(T80:T87)","v":0},{"$f":"SUM(U80:U87)","v":0},{"$f":"SUM(V80:V87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH80:CH87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET80:ET87)","v":0},0,0]
[]
[null,"Building Permits & Misc. Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(T12<Underwriting!$D$45,T12>Underwriting!$E$45),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(U12<Underwriting!$D$45,U12>Underwriting!$E$45),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(V12<Underwriting!$D$45,V12>Underwriting!$E$45),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(W12<Underwriting!$D$45,W12>Underwriting!$E$45),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(X12<Underwriting!$D$45,X12>Underwriting!$E$45),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(Y12<Underwriting!$D$45,Y12>Underwriting!$E$45),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(Z12<Underwriting!$D$45,Z12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AA12<Underwriting!$D$45,AA12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AB12<Underwriting!$D$45,AB12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AC12<Underwriting!$D$45,AC12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AD12<Underwriting!$D$45,AD12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AE12<Underwriting!$D$45,AE12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AF12<Underwriting!$D$45,AF12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AG12<Underwriting!$D$45,AG12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AH12<Underwriting!$D$45,AH12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AI12<Underwriting!$D$45,AI12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AJ12<Underwriting!$D$45,AJ12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AK12<Underwriting!$D$45,AK12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AL12<Underwriting!$D$45,AL12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AM12<Underwriting!$D$45,AM12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AN12<Underwriting!$D$45,AN12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AO12<Underwriting!$D$45,AO12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AP12<Underwriting!$D$45,AP12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AQ12<Underwriting!$D$45,AQ12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AR12<Underwriting!$D$45,AR12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AS12<Underwriting!$D$45,AS12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AT12<Underwriting!$D$45,AT12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AU12<Underwriting!$D$45,AU12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AV12<Underwriting!$D$45,AV12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AW12<Underwriting!$D$45,AW12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AX12<Underwriting!$D$45,AX12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AY12<Underwriting!$D$45,AY12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AZ12<Underwriting!$D$45,AZ12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BA12<Underwriting!$D$45,BA12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BB12<Underwriting!$D$45,BB12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BC12<Underwriting!$D$45,BC12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BD12<Underwriting!$D$45,BD12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BE12<Underwriting!$D$45,BE12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BF12<Underwriting!$D$45,BF12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BG12<Underwriting!$D$45,BG12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BH12<Underwriting!$D$45,BH12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BI12<Underwriting!$D$45,BI12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BJ12<Underwriting!$D$45,BJ12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BK12<Underwriting!$D$45,BK12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BL12<Underwriting!$D$45,BL12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BM12<Underwriting!$D$45,BM12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BN12<Underwriting!$D$45,BN12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BO12<Underwriting!$D$45,BO12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BP12<Underwriting!$D$45,BP12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BQ12<Underwriting!$D$45,BQ12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BR12<Underwriting!$D$45,BR12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BS12<Underwriting!$D$45,BS12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BT12<Underwriting!$D$45,BT12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BU12<Underwriting!$D$45,BU12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BV12<Underwriting!$D$45,BV12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BW12<Underwriting!$D$45,BW12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BX12<Underwriting!$D$45,BX12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BY12<Underwriting!$D$45,BY12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BZ12<Underwriting!$D$45,BZ12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CA12<Underwriting!$D$45,CA12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CB12<Underwriting!$D$45,CB12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CC12<Underwriting!$D$45,CC12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CD12<Underwriting!$D$45,CD12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CE12<Underwriting!$D$45,CE12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CF12<Underwriting!$D$45,CF12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CG12<Underwriting!$D$45,CG12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CH12<Underwriting!$D$45,CH12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CI12<Underwriting!$D$45,CI12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CJ12<Underwriting!$D$45,CJ12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CK12<Underwriting!$D$45,CK12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CL12<Underwriting!$D$45,CL12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CM12<Underwriting!$D$45,CM12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CN12<Underwriting!$D$45,CN12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CO12<Underwriting!$D$45,CO12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CP12<Underwriting!$D$45,CP12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CQ12<Underwriting!$D$45,CQ12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CR12<Underwriting!$D$45,CR12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CS12<Underwriting!$D$45,CS12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CT12<Underwriting!$D$45,CT12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CU12<Underwriting!$D$45,CU12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CV12<Underwriting!$D$45,CV12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CW12<Underwriting!$D$45,CW12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CX12<Underwriting!$D$45,CX12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CY12<Underwriting!$D$45,CY12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CZ12<Underwriting!$D$45,CZ12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DA12<Underwriting!$D$45,DA12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DB12<Underwriting!$D$45,DB12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DC12<Underwriting!$D$45,DC12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DD12<Underwriting!$D$45,DD12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DE12<Underwriting!$D$45,DE12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DF12<Underwriting!$D$45,DF12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DG12<Underwriting!$D$45,DG12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DH12<Underwriting!$D$45,DH12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DI12<Underwriting!$D$45,DI12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DJ12<Underwriting!$D$45,DJ12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DK12<Underwriting!$D$45,DK12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DL12<Underwriting!$D$45,DL12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DM12<Underwriting!$D$45,DM12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DN12<Underwriting!$D$45,DN12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DO12<Underwriting!$D$45,DO12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DP12<Underwriting!$D$45,DP12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DQ12<Underwriting!$D$45,DQ12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DR12<Underwriting!$D$45,DR12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DS12<Underwriting!$D$45,DS12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DT12<Underwriting!$D$45,DT12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DU12<Underwriting!$D$45,DU12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DV12<Underwriting!$D$45,DV12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DW12<Underwriting!$D$45,DW12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DX12<Underwriting!$D$45,DX12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DY12<Underwriting!$D$45,DY12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DZ12<Underwriting!$D$45,DZ12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EA12<Underwriting!$D$45,EA12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EB12<Underwriting!$D$45,EB12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EC12<Underwriting!$D$45,EC12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ED12<Underwriting!$D$45,ED12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EE12<Underwriting!$D$45,EE12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EF12<Underwriting!$D$45,EF12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EG12<Underwriting!$D$45,EG12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EH12<Underwriting!$D$45,EH12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EI12<Underwriting!$D$45,EI12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EJ12<Underwriting!$D$45,EJ12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EK12<Underwriting!$D$45,EK12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EL12<Underwriting!$D$45,EL12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EM12<Underwriting!$D$45,EM12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EN12<Underwriting!$D$45,EN12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EO12<Underwriting!$D$45,EO12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EP12<Underwriting!$D$45,EP12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EQ12<Underwriting!$D$45,EQ12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ER12<Underwriting!$D$45,ER12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ES12<Underwriting!$D$45,ES12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ET12<Underwriting!$D$45,ET12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EU12<Underwriting!$D$45,EU12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EV12<Underwriting!$D$45,EV12>Underwriting!$E$45),\"No\",\"Yes\")","v":"No"}]
[null,"Municipal Review - Filing Fees","City of Boston",3500,{"$f":"IF($Q$3=\"Revised Budget\",(G91-D91-F91),0)","v":0},0,0,null,null,null,0,{"$f":"D91","v":3500},{"$f":"IF($Q$3=\"Original Budget\",D91-L91,G91-L91)","v":0},null,null,null,null,{"$f":"IF(OR(C91>0,D91>0,G91>0),\"\",\"Hide\")","v":""},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T91:BT91)<>D91),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T91:BT91)<>G91),\"ERROR\",\"\"))","v":""},{"$f":"K91","v":0},0,0,0,0,0,0,3500,0,{"$f":"M91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Large Project Review - Impact Studies",null,0,0,0,0,null,null,null,0,{"$f":"D92","v":0},0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T92:BT92)<>D92),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T92:BT92)<>G92),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,{"$f":"M92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Agency Review Fees",null,0,0,0,0,null,null,null,0,{"$f":"D93","v":0},0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T93:BT93)<>D93),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T93:BT93)<>G93),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Agency Review Fees",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T94:BT94)<>D94),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T94:BT94)<>G94),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Demolition Permit",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T95:BT95)<>D95),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T95:BT95)<>G95),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transportation Access Plan Agreement (TAPA)",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T96:BT96)<>D96),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T96:BT96)<>G96),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Management Plan (CMP)",null,10000,0,0,0,null,null,null,0,10000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T97:BT97)<>D97),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T97:BT97)<>G97),\"ERROR\",\"\"))","v":""},0,0,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Enabling Permit",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T98:BT98)<>D98),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T98:BT98)<>G98),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NFPA 241 Plan",null,10000,0,0,0,null,null,null,0,10000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T99:BT99)<>D99),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T99:BT99)<>G99),\"ERROR\",\"\"))","v":""},0,0,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Public Improvements Commission Fees",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T100:BT100)<>D100),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T100:BT100)<>G100),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Building Permit","City of Boston",{"$f":"ROUND(D175*80%*1%,-4)","v":150000},0,0,0,null,null,null,0,0,150000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T101:BT101)<>D101),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T101:BT101)<>G101),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sidewalk/Street Occupancy Fees","City of Boston",30000,0,0,0,null,null,null,0,0,30000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T102:BT102)<>D102),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T102:BT102)<>G102),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sidewalk Deposit","City of Boston",8750,0,0,0,null,null,null,0,0,8750,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T103:BT103)<>D103),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T103:BT103)<>G103),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,8750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water/Sewer Connection Fees","BWSC",25000,0,0,0,null,null,null,0,0,25000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T104:BT104)<>D104),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T104:BT104)<>G104),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electrical Connection Fees","Eversource",40000,0,0,0,null,null,null,0,0,40000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T105:BT105)<>D105),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T105:BT105)<>G105),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Community Engagement","KRM Consulting",15000,0,0,0,null,null,null,9241,15000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T106:BT106)<>D106),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T106:BT106)<>G106),\"ERROR\",\"\"))","v":""},9241,{"$f":"(L106-K106)/2","v":2879.5},{"$f":"U106","v":2879.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR(D108>0,G108>0),\"Other Permits/Fees 1\",\"Other Permits/Fees\")","v":"Other Permits/Fees"},null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T107:BT107)<>D107),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T107:BT107)<>G107),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Permits/Fees 2",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T108:BT108)<>D108),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T108:BT108)<>G108),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Permits/Fees 3",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T109:BT109)<>D109),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T109:BT109)<>G109),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Building Permits & Misc. Fees",null,{"$f":"SUM(D91:D109)","v":292250},{"$f":"SUM(E91:E109)","v":0},{"$f":"SUM(F91:F109)","v":0},{"$f":"SUM(G91:G109)","v":0},null,null,null,{"$f":"SUM(K91:K109)","v":9241},{"$f":"SUM(L91:L109)","v":38500},{"$f":"SUM(M91:M109)","v":253750},null,null,null,null,null,{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$45=\"Detail\",SUM(T110:BT110)<>D110),\"ERROR\",\"\"),IF(AND(Underwriting!$F$45=\"Detail\",SUM(T110:BT110)<>G110),\"ERROR\",\"\"))","v":""},{"$f":"SUM(T91:T109)","v":9241},{"$f":"SUM(U91:U109)","v":2879.5},{"$f":"SUM(V91:V109)","v":2879.5},0,0,20000,0,3500,0,253750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH91:CH109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET91:ET109)","v":0},0,0]
[]
[null,"Mitigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(T12<Underwriting!$D$46,T12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(U12<Underwriting!$D$46,U12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(V12<Underwriting!$D$46,V12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(W12<Underwriting!$D$46,W12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(X12<Underwriting!$D$46,X12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(Y12<Underwriting!$D$46,Y12>Underwriting!$E$46),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(Z12<Underwriting!$D$46,Z12>Underwriting!$E$46),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AA12<Underwriting!$D$46,AA12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AB12<Underwriting!$D$46,AB12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AC12<Underwriting!$D$46,AC12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AD12<Underwriting!$D$46,AD12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AE12<Underwriting!$D$46,AE12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AF12<Underwriting!$D$46,AF12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AG12<Underwriting!$D$46,AG12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AH12<Underwriting!$D$46,AH12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AI12<Underwriting!$D$46,AI12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AJ12<Underwriting!$D$46,AJ12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AK12<Underwriting!$D$46,AK12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AL12<Underwriting!$D$46,AL12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AM12<Underwriting!$D$46,AM12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AN12<Underwriting!$D$46,AN12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AO12<Underwriting!$D$46,AO12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AP12<Underwriting!$D$46,AP12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AQ12<Underwriting!$D$46,AQ12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AR12<Underwriting!$D$46,AR12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AS12<Underwriting!$D$46,AS12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AT12<Underwriting!$D$46,AT12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AU12<Underwriting!$D$46,AU12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AV12<Underwriting!$D$46,AV12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AW12<Underwriting!$D$46,AW12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AX12<Underwriting!$D$46,AX12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AY12<Underwriting!$D$46,AY12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AZ12<Underwriting!$D$46,AZ12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BA12<Underwriting!$D$46,BA12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BB12<Underwriting!$D$46,BB12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BC12<Underwriting!$D$46,BC12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BD12<Underwriting!$D$46,BD12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BE12<Underwriting!$D$46,BE12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BF12<Underwriting!$D$46,BF12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BG12<Underwriting!$D$46,BG12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BH12<Underwriting!$D$46,BH12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BI12<Underwriting!$D$46,BI12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BJ12<Underwriting!$D$46,BJ12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BK12<Underwriting!$D$46,BK12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BL12<Underwriting!$D$46,BL12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BM12<Underwriting!$D$46,BM12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BN12<Underwriting!$D$46,BN12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BO12<Underwriting!$D$46,BO12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BP12<Underwriting!$D$46,BP12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BQ12<Underwriting!$D$46,BQ12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BR12<Underwriting!$D$46,BR12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BS12<Underwriting!$D$46,BS12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BT12<Underwriting!$D$46,BT12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BU12<Underwriting!$D$46,BU12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BV12<Underwriting!$D$46,BV12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BW12<Underwriting!$D$46,BW12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BX12<Underwriting!$D$46,BX12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BY12<Underwriting!$D$46,BY12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BZ12<Underwriting!$D$46,BZ12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CA12<Underwriting!$D$46,CA12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CB12<Underwriting!$D$46,CB12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CC12<Underwriting!$D$46,CC12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CD12<Underwriting!$D$46,CD12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CE12<Underwriting!$D$46,CE12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CF12<Underwriting!$D$46,CF12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CG12<Underwriting!$D$46,CG12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CH12<Underwriting!$D$46,CH12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CI12<Underwriting!$D$46,CI12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CJ12<Underwriting!$D$46,CJ12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CK12<Underwriting!$D$46,CK12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CL12<Underwriting!$D$46,CL12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CM12<Underwriting!$D$46,CM12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CN12<Underwriting!$D$46,CN12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CO12<Underwriting!$D$46,CO12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CP12<Underwriting!$D$46,CP12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CQ12<Underwriting!$D$46,CQ12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CR12<Underwriting!$D$46,CR12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CS12<Underwriting!$D$46,CS12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CT12<Underwriting!$D$46,CT12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CU12<Underwriting!$D$46,CU12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CV12<Underwriting!$D$46,CV12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CW12<Underwriting!$D$46,CW12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CX12<Underwriting!$D$46,CX12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CY12<Underwriting!$D$46,CY12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CZ12<Underwriting!$D$46,CZ12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DA12<Underwriting!$D$46,DA12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DB12<Underwriting!$D$46,DB12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DC12<Underwriting!$D$46,DC12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DD12<Underwriting!$D$46,DD12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DE12<Underwriting!$D$46,DE12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DF12<Underwriting!$D$46,DF12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DG12<Underwriting!$D$46,DG12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DH12<Underwriting!$D$46,DH12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DI12<Underwriting!$D$46,DI12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DJ12<Underwriting!$D$46,DJ12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DK12<Underwriting!$D$46,DK12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DL12<Underwriting!$D$46,DL12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DM12<Underwriting!$D$46,DM12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DN12<Underwriting!$D$46,DN12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DO12<Underwriting!$D$46,DO12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DP12<Underwriting!$D$46,DP12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DQ12<Underwriting!$D$46,DQ12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DR12<Underwriting!$D$46,DR12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DS12<Underwriting!$D$46,DS12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DT12<Underwriting!$D$46,DT12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DU12<Underwriting!$D$46,DU12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DV12<Underwriting!$D$46,DV12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DW12<Underwriting!$D$46,DW12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DX12<Underwriting!$D$46,DX12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DY12<Underwriting!$D$46,DY12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DZ12<Underwriting!$D$46,DZ12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EA12<Underwriting!$D$46,EA12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EB12<Underwriting!$D$46,EB12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EC12<Underwriting!$D$46,EC12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ED12<Underwriting!$D$46,ED12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EE12<Underwriting!$D$46,EE12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EF12<Underwriting!$D$46,EF12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EG12<Underwriting!$D$46,EG12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EH12<Underwriting!$D$46,EH12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EI12<Underwriting!$D$46,EI12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EJ12<Underwriting!$D$46,EJ12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EK12<Underwriting!$D$46,EK12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EL12<Underwriting!$D$46,EL12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EM12<Underwriting!$D$46,EM12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EN12<Underwriting!$D$46,EN12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EO12<Underwriting!$D$46,EO12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EP12<Underwriting!$D$46,EP12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EQ12<Underwriting!$D$46,EQ12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ER12<Underwriting!$D$46,ER12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ES12<Underwriting!$D$46,ES12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ET12<Underwriting!$D$46,ET12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EU12<Underwriting!$D$46,EU12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EV12<Underwriting!$D$46,EV12>Underwriting!$E$46),\"No\",\"Yes\")","v":"No"}]
[null,"Utility Improvements",null,0,{"$f":"IF($Q$3=\"Revised Budget\",(G113-D113-F113),0)","v":0},0,0,null,null,null,0,0,{"$f":"IF($Q$3=\"Original Budget\",D113-L113,G113-L113)","v":0},null,null,null,null,{"$f":"IF(OR(C113>0,D113>0,G113>0),\"\",\"Hide\")","v":"Hide"},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$46=\"Detail\",SUM(T113:BT113)<>D113),\"ERROR\",\"\"),IF(AND(Underwriting!$F$46=\"Detail\",SUM(T113:BT113)<>G113),\"ERROR\",\"\"))","v":""},{"$f":"K113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water/Sewer Improvements",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$46=\"Detail\",SUM(T114:BT114)<>D114),\"ERROR\",\"\"),IF(AND(Underwriting!$F$46=\"Detail\",SUM(T114:BT114)<>G114),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Off-Site Traffic Improvements","City of Boston",125000,0,0,0,null,null,null,0,0,125000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$46=\"Detail\",SUM(T115:BT115)<>D115),\"ERROR\",\"\"),IF(AND(Underwriting!$F$46=\"Detail\",SUM(T115:BT115)<>G115),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Linkage",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$46=\"Detail\",SUM(T116:BT116)<>D116),\"ERROR\",\"\"),IF(AND(Underwriting!$F$46=\"Detail\",SUM(T116:BT116)<>G116),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR(D118>0,G118>0),\"Local Contribution 1\",\"Local Contribution\")","v":"Local Contribution"},"City of Boston",100000,0,0,0,null,null,null,0,0,100000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$46=\"Detail\",SUM(T117:BT117)<>D117),\"ERROR\",\"\"),IF(AND(Underwriting!$F$46=\"Detail\",SUM(T117:BT117)<>G117),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local Contribution 2",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$46=\"Detail\",SUM(T118:BT118)<>D118),\"ERROR\",\"\"),IF(AND(Underwriting!$F$46=\"Detail\",SUM(T118:BT118)<>G118),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local Contribution 3",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$46=\"Detail\",SUM(T119:BT119)<>D119),\"ERROR\",\"\"),IF(AND(Underwriting!$F$46=\"Detail\",SUM(T119:BT119)<>G119),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local Contribution 4",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$46=\"Detail\",SUM(T120:BT120)<>D120),\"ERROR\",\"\"),IF(AND(Underwriting!$F$46=\"Detail\",SUM(T120:BT120)<>G120),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Abutter Fee",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$46=\"Detail\",SUM(T121:BT121)<>D121),\"ERROR\",\"\"),IF(AND(Underwriting!$F$46=\"Detail\",SUM(T121:BT121)<>G121),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Mitigation",null,{"$f":"SUM(D113:D121)","v":225000},{"$f":"SUM(E113:E121)","v":0},{"$f":"SUM(F113:F121)","v":0},{"$f":"SUM(G113:G121)","v":0},null,null,null,{"$f":"SUM(K113:K121)","v":0},{"$f":"SUM(L113:L121)","v":0},{"$f":"SUM(M113:M121)","v":225000},null,null,null,null,null,{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$46=\"Detail\",SUM(T122:BT122)<>D122),\"ERROR\",\"\"),IF(AND(Underwriting!$F$46=\"Detail\",SUM(T122:BT122)<>G122),\"ERROR\",\"\"))","v":""},{"$f":"SUM(T113:T121)","v":0},{"$f":"SUM(U113:U121)","v":0},{"$f":"SUM(V113:V121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH113:CH121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET113:ET121)","v":0},0,0]
[]
[null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(T12<Underwriting!$D$47,T12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(U12<Underwriting!$D$47,U12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(V12<Underwriting!$D$47,V12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(W12<Underwriting!$D$47,W12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(X12<Underwriting!$D$47,X12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(Y12<Underwriting!$D$47,Y12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(Z12<Underwriting!$D$47,Z12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AA12<Underwriting!$D$47,AA12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AB12<Underwriting!$D$47,AB12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AC12<Underwriting!$D$47,AC12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AD12<Underwriting!$D$47,AD12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AE12<Underwriting!$D$47,AE12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AF12<Underwriting!$D$47,AF12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AG12<Underwriting!$D$47,AG12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AH12<Underwriting!$D$47,AH12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AI12<Underwriting!$D$47,AI12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AJ12<Underwriting!$D$47,AJ12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AK12<Underwriting!$D$47,AK12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AL12<Underwriting!$D$47,AL12>Underwriting!$E$47),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AM12<Underwriting!$D$47,AM12>Underwriting!$E$47),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AN12<Underwriting!$D$47,AN12>Underwriting!$E$47),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AO12<Underwriting!$D$47,AO12>Underwriting!$E$47),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AP12<Underwriting!$D$47,AP12>Underwriting!$E$47),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AQ12<Underwriting!$D$47,AQ12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AR12<Underwriting!$D$47,AR12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AS12<Underwriting!$D$47,AS12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AT12<Underwriting!$D$47,AT12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AU12<Underwriting!$D$47,AU12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AV12<Underwriting!$D$47,AV12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AW12<Underwriting!$D$47,AW12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AX12<Underwriting!$D$47,AX12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AY12<Underwriting!$D$47,AY12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AZ12<Underwriting!$D$47,AZ12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BA12<Underwriting!$D$47,BA12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BB12<Underwriting!$D$47,BB12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BC12<Underwriting!$D$47,BC12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BD12<Underwriting!$D$47,BD12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BE12<Underwriting!$D$47,BE12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BF12<Underwriting!$D$47,BF12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BG12<Underwriting!$D$47,BG12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BH12<Underwriting!$D$47,BH12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BI12<Underwriting!$D$47,BI12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BJ12<Underwriting!$D$47,BJ12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BK12<Underwriting!$D$47,BK12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BL12<Underwriting!$D$47,BL12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BM12<Underwriting!$D$47,BM12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BN12<Underwriting!$D$47,BN12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BO12<Underwriting!$D$47,BO12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BP12<Underwriting!$D$47,BP12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BQ12<Underwriting!$D$47,BQ12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BR12<Underwriting!$D$47,BR12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BS12<Underwriting!$D$47,BS12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BT12<Underwriting!$D$47,BT12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BU12<Underwriting!$D$47,BU12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BV12<Underwriting!$D$47,BV12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BW12<Underwriting!$D$47,BW12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BX12<Underwriting!$D$47,BX12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BY12<Underwriting!$D$47,BY12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BZ12<Underwriting!$D$47,BZ12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CA12<Underwriting!$D$47,CA12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CB12<Underwriting!$D$47,CB12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CC12<Underwriting!$D$47,CC12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CD12<Underwriting!$D$47,CD12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CE12<Underwriting!$D$47,CE12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CF12<Underwriting!$D$47,CF12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CG12<Underwriting!$D$47,CG12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CH12<Underwriting!$D$47,CH12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CI12<Underwriting!$D$47,CI12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CJ12<Underwriting!$D$47,CJ12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CK12<Underwriting!$D$47,CK12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CL12<Underwriting!$D$47,CL12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CM12<Underwriting!$D$47,CM12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CN12<Underwriting!$D$47,CN12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CO12<Underwriting!$D$47,CO12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CP12<Underwriting!$D$47,CP12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CQ12<Underwriting!$D$47,CQ12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CR12<Underwriting!$D$47,CR12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CS12<Underwriting!$D$47,CS12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CT12<Underwriting!$D$47,CT12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CU12<Underwriting!$D$47,CU12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CV12<Underwriting!$D$47,CV12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CW12<Underwriting!$D$47,CW12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CX12<Underwriting!$D$47,CX12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CY12<Underwriting!$D$47,CY12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CZ12<Underwriting!$D$47,CZ12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DA12<Underwriting!$D$47,DA12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DB12<Underwriting!$D$47,DB12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DC12<Underwriting!$D$47,DC12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DD12<Underwriting!$D$47,DD12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DE12<Underwriting!$D$47,DE12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DF12<Underwriting!$D$47,DF12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DG12<Underwriting!$D$47,DG12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DH12<Underwriting!$D$47,DH12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DI12<Underwriting!$D$47,DI12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DJ12<Underwriting!$D$47,DJ12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DK12<Underwriting!$D$47,DK12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DL12<Underwriting!$D$47,DL12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DM12<Underwriting!$D$47,DM12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DN12<Underwriting!$D$47,DN12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DO12<Underwriting!$D$47,DO12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DP12<Underwriting!$D$47,DP12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DQ12<Underwriting!$D$47,DQ12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DR12<Underwriting!$D$47,DR12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DS12<Underwriting!$D$47,DS12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DT12<Underwriting!$D$47,DT12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DU12<Underwriting!$D$47,DU12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DV12<Underwriting!$D$47,DV12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DW12<Underwriting!$D$47,DW12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DX12<Underwriting!$D$47,DX12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DY12<Underwriting!$D$47,DY12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DZ12<Underwriting!$D$47,DZ12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EA12<Underwriting!$D$47,EA12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EB12<Underwriting!$D$47,EB12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EC12<Underwriting!$D$47,EC12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ED12<Underwriting!$D$47,ED12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EE12<Underwriting!$D$47,EE12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EF12<Underwriting!$D$47,EF12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EG12<Underwriting!$D$47,EG12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EH12<Underwriting!$D$47,EH12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EI12<Underwriting!$D$47,EI12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EJ12<Underwriting!$D$47,EJ12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EK12<Underwriting!$D$47,EK12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EL12<Underwriting!$D$47,EL12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EM12<Underwriting!$D$47,EM12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EN12<Underwriting!$D$47,EN12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EO12<Underwriting!$D$47,EO12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EP12<Underwriting!$D$47,EP12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EQ12<Underwriting!$D$47,EQ12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ER12<Underwriting!$D$47,ER12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ES12<Underwriting!$D$47,ES12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ET12<Underwriting!$D$47,ET12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EU12<Underwriting!$D$47,EU12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EV12<Underwriting!$D$47,EV12>Underwriting!$E$47),\"No\",\"Yes\")","v":"No"}]
[null,"Lease-Up Costs","Charlesgate",{"$f":"ROUND(1500*'Residential Income'!E33+100000,-4)","v":140000},{"$f":"IF($Q$3=\"Revised Budget\",(G125-D125-F125),0)","v":0},0,0,null,null,null,0,0,{"$f":"IF($Q$3=\"Original Budget\",D125-L125,G125-L125)","v":140000},null,null,null,null,{"$f":"IF(OR(C125>0,D125>0,G125>0),\"\",\"Hide\")","v":""},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$47=\"Detail\",SUM(T125:BT125)<>D125),\"ERROR\",\"\"),IF(AND(Underwriting!$F$47=\"Detail\",SUM(T125:BT125)<>G125),\"ERROR\",\"\"))","v":""},{"$f":"K125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Brokerage Fees/Commissions",null,{"$f":"IF(Retail_Income_Include?,(ROUND('Retail Income'!H12*Units_Retail*10*6%,-3)),-4)","v":32000},0,0,0,null,null,null,0,0,32000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$47=\"Detail\",SUM(T126:BT126)<>D126),\"ERROR\",\"\"),IF(AND(Underwriting!$F$47=\"Detail\",SUM(T126:BT126)<>G126),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Marketing Office",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$47=\"Detail\",SUM(T127:BT127)<>D127),\"ERROR\",\"\"),IF(AND(Underwriting!$F$47=\"Detail\",SUM(T127:BT127)<>G127),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Miscellaneous Marketing","McDermott / Pan Pacific",10000,0,0,0,null,null,null,5237,10000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$47=\"Detail\",SUM(T128:BT128)<>D128),\"ERROR\",\"\"),IF(AND(Underwriting!$F$47=\"Detail\",SUM(T128:BT128)<>G128),\"ERROR\",\"\"))","v":""},5237,0,0,4763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Affordable Housing Marketing Consultant","Maloney",{"$f":"ROUND(1750*'Residential Income'!E34+10000,-4)","v":50000},0,0,0,null,null,null,0,0,50000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$47=\"Detail\",SUM(T129:BT129)<>D129),\"ERROR\",\"\"),IF(AND(Underwriting!$F$47=\"Detail\",SUM(T129:BT129)<>G129),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR(D131>0,G131>0),\"Other Marketing 1\",\"Other Marketing\")","v":"Other Marketing"},null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$47=\"Detail\",SUM(T130:BT130)<>D130),\"ERROR\",\"\"),IF(AND(Underwriting!$F$47=\"Detail\",SUM(T130:BT130)<>G130),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Marketing 2",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$47=\"Detail\",SUM(T131:BT131)<>D131),\"ERROR\",\"\"),IF(AND(Underwriting!$F$47=\"Detail\",SUM(T131:BT131)<>G131),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Marketing",null,{"$f":"SUM(D125:D131)","v":232000},{"$f":"SUM(E125:E131)","v":0},{"$f":"SUM(F125:F131)","v":0},{"$f":"SUM(G125:G131)","v":0},null,null,null,{"$f":"SUM(K125:K131)","v":5237},{"$f":"SUM(L125:L131)","v":10000},{"$f":"SUM(M125:M131)","v":222000},null,null,null,null,null,{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$47=\"Detail\",SUM(T132:BT132)<>D132),\"ERROR\",\"\"),IF(AND(Underwriting!$F$47=\"Detail\",SUM(T132:BT132)<>G132),\"ERROR\",\"\"))","v":""},{"$f":"SUM(T125:T131)","v":5237},{"$f":"SUM(U125:U131)","v":0},{"$f":"SUM(V125:V131)","v":0},4763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH125:CH131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET125:ET131)","v":0},0,0]
[]
[null,"Financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(T12<Underwriting!$D$48,T12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(U12<Underwriting!$D$48,U12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(V12<Underwriting!$D$48,V12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(W12<Underwriting!$D$48,W12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(X12<Underwriting!$D$48,X12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(Y12<Underwriting!$D$48,Y12>Underwriting!$E$48),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(Z12<Underwriting!$D$48,Z12>Underwriting!$E$48),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AA12<Underwriting!$D$48,AA12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AB12<Underwriting!$D$48,AB12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AC12<Underwriting!$D$48,AC12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AD12<Underwriting!$D$48,AD12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AE12<Underwriting!$D$48,AE12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AF12<Underwriting!$D$48,AF12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AG12<Underwriting!$D$48,AG12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AH12<Underwriting!$D$48,AH12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AI12<Underwriting!$D$48,AI12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AJ12<Underwriting!$D$48,AJ12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AK12<Underwriting!$D$48,AK12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AL12<Underwriting!$D$48,AL12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AM12<Underwriting!$D$48,AM12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AN12<Underwriting!$D$48,AN12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AO12<Underwriting!$D$48,AO12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AP12<Underwriting!$D$48,AP12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AQ12<Underwriting!$D$48,AQ12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AR12<Underwriting!$D$48,AR12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AS12<Underwriting!$D$48,AS12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AT12<Underwriting!$D$48,AT12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AU12<Underwriting!$D$48,AU12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AV12<Underwriting!$D$48,AV12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AW12<Underwriting!$D$48,AW12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AX12<Underwriting!$D$48,AX12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AY12<Underwriting!$D$48,AY12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AZ12<Underwriting!$D$48,AZ12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BA12<Underwriting!$D$48,BA12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BB12<Underwriting!$D$48,BB12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BC12<Underwriting!$D$48,BC12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BD12<Underwriting!$D$48,BD12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BE12<Underwriting!$D$48,BE12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BF12<Underwriting!$D$48,BF12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BG12<Underwriting!$D$48,BG12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BH12<Underwriting!$D$48,BH12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BI12<Underwriting!$D$48,BI12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BJ12<Underwriting!$D$48,BJ12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BK12<Underwriting!$D$48,BK12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BL12<Underwriting!$D$48,BL12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BM12<Underwriting!$D$48,BM12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BN12<Underwriting!$D$48,BN12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BO12<Underwriting!$D$48,BO12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BP12<Underwriting!$D$48,BP12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BQ12<Underwriting!$D$48,BQ12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BR12<Underwriting!$D$48,BR12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BS12<Underwriting!$D$48,BS12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BT12<Underwriting!$D$48,BT12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BU12<Underwriting!$D$48,BU12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BV12<Underwriting!$D$48,BV12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BW12<Underwriting!$D$48,BW12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BX12<Underwriting!$D$48,BX12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BY12<Underwriting!$D$48,BY12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BZ12<Underwriting!$D$48,BZ12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CA12<Underwriting!$D$48,CA12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CB12<Underwriting!$D$48,CB12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CC12<Underwriting!$D$48,CC12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CD12<Underwriting!$D$48,CD12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CE12<Underwriting!$D$48,CE12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CF12<Underwriting!$D$48,CF12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CG12<Underwriting!$D$48,CG12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CH12<Underwriting!$D$48,CH12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CI12<Underwriting!$D$48,CI12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CJ12<Underwriting!$D$48,CJ12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CK12<Underwriting!$D$48,CK12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CL12<Underwriting!$D$48,CL12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CM12<Underwriting!$D$48,CM12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CN12<Underwriting!$D$48,CN12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CO12<Underwriting!$D$48,CO12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CP12<Underwriting!$D$48,CP12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CQ12<Underwriting!$D$48,CQ12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CR12<Underwriting!$D$48,CR12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CS12<Underwriting!$D$48,CS12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CT12<Underwriting!$D$48,CT12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CU12<Underwriting!$D$48,CU12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CV12<Underwriting!$D$48,CV12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CW12<Underwriting!$D$48,CW12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CX12<Underwriting!$D$48,CX12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CY12<Underwriting!$D$48,CY12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CZ12<Underwriting!$D$48,CZ12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DA12<Underwriting!$D$48,DA12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DB12<Underwriting!$D$48,DB12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DC12<Underwriting!$D$48,DC12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DD12<Underwriting!$D$48,DD12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DE12<Underwriting!$D$48,DE12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DF12<Underwriting!$D$48,DF12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DG12<Underwriting!$D$48,DG12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DH12<Underwriting!$D$48,DH12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DI12<Underwriting!$D$48,DI12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DJ12<Underwriting!$D$48,DJ12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DK12<Underwriting!$D$48,DK12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DL12<Underwriting!$D$48,DL12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DM12<Underwriting!$D$48,DM12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DN12<Underwriting!$D$48,DN12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DO12<Underwriting!$D$48,DO12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DP12<Underwriting!$D$48,DP12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DQ12<Underwriting!$D$48,DQ12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DR12<Underwriting!$D$48,DR12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DS12<Underwriting!$D$48,DS12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DT12<Underwriting!$D$48,DT12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DU12<Underwriting!$D$48,DU12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DV12<Underwriting!$D$48,DV12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DW12<Underwriting!$D$48,DW12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DX12<Underwriting!$D$48,DX12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DY12<Underwriting!$D$48,DY12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DZ12<Underwriting!$D$48,DZ12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EA12<Underwriting!$D$48,EA12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EB12<Underwriting!$D$48,EB12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EC12<Underwriting!$D$48,EC12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ED12<Underwriting!$D$48,ED12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EE12<Underwriting!$D$48,EE12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EF12<Underwriting!$D$48,EF12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EG12<Underwriting!$D$48,EG12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EH12<Underwriting!$D$48,EH12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EI12<Underwriting!$D$48,EI12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EJ12<Underwriting!$D$48,EJ12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EK12<Underwriting!$D$48,EK12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EL12<Underwriting!$D$48,EL12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EM12<Underwriting!$D$48,EM12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EN12<Underwriting!$D$48,EN12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EO12<Underwriting!$D$48,EO12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EP12<Underwriting!$D$48,EP12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EQ12<Underwriting!$D$48,EQ12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ER12<Underwriting!$D$48,ER12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ES12<Underwriting!$D$48,ES12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ET12<Underwriting!$D$48,ET12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EU12<Underwriting!$D$48,EU12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EV12<Underwriting!$D$48,EV12>Underwriting!$E$48),\"No\",\"Yes\")","v":"No"}]
[null,"Broker/Advisor Fees",null,150000,{"$f":"IF($Q$3=\"Revised Budget\",(G135-D135-F135),0)","v":0},0,0,null,null,null,0,0,{"$f":"IF($Q$3=\"Original Budget\",D135-L135,G135-L135)","v":150000},null,null,null,null,{"$f":"IF(OR(C135>0,D135>0,G135>0),\"\",\"Hide\")","v":""},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$48=\"Detail\",SUM(T135:BT135)<>D135),\"ERROR\",\"\"),IF(AND(Underwriting!$F$48=\"Detail\",SUM(T135:BT135)<>G135),\"ERROR\",\"\"))","v":""},{"$f":"K135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Broker/Advisor Fees 2",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$48=\"Detail\",SUM(T136:BT136)<>D136),\"ERROR\",\"\"),IF(AND(Underwriting!$F$48=\"Detail\",SUM(T136:BT136)<>G136),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Broker/Advisor Fees 3",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$48=\"Detail\",SUM(T137:BT137)<>D137),\"ERROR\",\"\"),IF(AND(Underwriting!$F$48=\"Detail\",SUM(T137:BT137)<>G137),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bank Origination & Extension Fees",null,150000,0,0,0,null,null,null,0,0,150000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$48=\"Detail\",SUM(T138:BT138)<>D138),\"ERROR\",\"\"),IF(AND(Underwriting!$F$48=\"Detail\",SUM(T138:BT138)<>G138),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bank Origination & Extension Fees 2",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$48=\"Detail\",SUM(T139:BT139)<>D139),\"ERROR\",\"\"),IF(AND(Underwriting!$F$48=\"Detail\",SUM(T139:BT139)<>G139),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lender Legal",null,40000,0,0,0,null,null,null,0,0,40000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$48=\"Detail\",SUM(T140:BT140)<>D140),\"ERROR\",\"\"),IF(AND(Underwriting!$F$48=\"Detail\",SUM(T140:BT140)<>G140),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Borrower Legal",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$48=\"Detail\",SUM(T141:BT141)<>D141),\"ERROR\",\"\"),IF(AND(Underwriting!$F$48=\"Detail\",SUM(T141:BT141)<>G141),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Appraisal",null,4000,0,0,0,null,null,null,4000,4000,0,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$48=\"Detail\",SUM(T142:BT142)<>D142),\"ERROR\",\"\"),IF(AND(Underwriting!$F$48=\"Detail\",SUM(T142:BT142)<>G142),\"ERROR\",\"\"))","v":""},4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bank Loan Administration Fee",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$48=\"Detail\",SUM(T143:BT143)<>D143),\"ERROR\",\"\"),IF(AND(Underwriting!$F$48=\"Detail\",SUM(T143:BT143)<>G143),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transaction Closing Costs",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$48=\"Detail\",SUM(T144:BT144)<>D144),\"ERROR\",\"\"),IF(AND(Underwriting!$F$48=\"Detail\",SUM(T144:BT144)<>G144),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Financing",null,{"$f":"SUM(D135:D144)","v":344000},{"$f":"SUM(E135:E144)","v":0},{"$f":"SUM(F135:F144)","v":0},{"$f":"SUM(G135:G144)","v":0},null,null,null,{"$f":"SUM(K135:K144)","v":4000},{"$f":"SUM(L135:L144)","v":4000},{"$f":"SUM(M135:M144)","v":340000},null,null,null,null,null,{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$48=\"Detail\",SUM(T145:BT145)<>D145),\"ERROR\",\"\"),IF(AND(Underwriting!$F$48=\"Detail\",SUM(T145:BT145)<>G145),\"ERROR\",\"\"))","v":""},{"$f":"SUM(T135:T144)","v":4000},{"$f":"SUM(U135:U144)","v":0},{"$f":"SUM(V135:V144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH135:CH144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET135:ET144)","v":0},0,0]
[]
[null,"Operating Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(T12<Underwriting!$D$49,T12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(U12<Underwriting!$D$49,U12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(V12<Underwriting!$D$49,V12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(W12<Underwriting!$D$49,W12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(X12<Underwriting!$D$49,X12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(Y12<Underwriting!$D$49,Y12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(Z12<Underwriting!$D$49,Z12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AA12<Underwriting!$D$49,AA12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AB12<Underwriting!$D$49,AB12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AC12<Underwriting!$D$49,AC12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AD12<Underwriting!$D$49,AD12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AE12<Underwriting!$D$49,AE12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AF12<Underwriting!$D$49,AF12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AG12<Underwriting!$D$49,AG12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AH12<Underwriting!$D$49,AH12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AI12<Underwriting!$D$49,AI12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AJ12<Underwriting!$D$49,AJ12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AK12<Underwriting!$D$49,AK12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AL12<Underwriting!$D$49,AL12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AM12<Underwriting!$D$49,AM12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AN12<Underwriting!$D$49,AN12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AO12<Underwriting!$D$49,AO12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AP12<Underwriting!$D$49,AP12>Underwriting!$E$49),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AQ12<Underwriting!$D$49,AQ12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AR12<Underwriting!$D$49,AR12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AS12<Underwriting!$D$49,AS12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AT12<Underwriting!$D$49,AT12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AU12<Underwriting!$D$49,AU12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AV12<Underwriting!$D$49,AV12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AW12<Underwriting!$D$49,AW12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AX12<Underwriting!$D$49,AX12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AY12<Underwriting!$D$49,AY12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AZ12<Underwriting!$D$49,AZ12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BA12<Underwriting!$D$49,BA12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BB12<Underwriting!$D$49,BB12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BC12<Underwriting!$D$49,BC12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BD12<Underwriting!$D$49,BD12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BE12<Underwriting!$D$49,BE12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BF12<Underwriting!$D$49,BF12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BG12<Underwriting!$D$49,BG12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BH12<Underwriting!$D$49,BH12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BI12<Underwriting!$D$49,BI12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BJ12<Underwriting!$D$49,BJ12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BK12<Underwriting!$D$49,BK12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BL12<Underwriting!$D$49,BL12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BM12<Underwriting!$D$49,BM12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BN12<Underwriting!$D$49,BN12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BO12<Underwriting!$D$49,BO12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BP12<Underwriting!$D$49,BP12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BQ12<Underwriting!$D$49,BQ12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BR12<Underwriting!$D$49,BR12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BS12<Underwriting!$D$49,BS12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BT12<Underwriting!$D$49,BT12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BU12<Underwriting!$D$49,BU12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BV12<Underwriting!$D$49,BV12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BW12<Underwriting!$D$49,BW12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BX12<Underwriting!$D$49,BX12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BY12<Underwriting!$D$49,BY12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BZ12<Underwriting!$D$49,BZ12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CA12<Underwriting!$D$49,CA12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CB12<Underwriting!$D$49,CB12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CC12<Underwriting!$D$49,CC12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CD12<Underwriting!$D$49,CD12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CE12<Underwriting!$D$49,CE12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CF12<Underwriting!$D$49,CF12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CG12<Underwriting!$D$49,CG12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CH12<Underwriting!$D$49,CH12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CI12<Underwriting!$D$49,CI12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CJ12<Underwriting!$D$49,CJ12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CK12<Underwriting!$D$49,CK12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CL12<Underwriting!$D$49,CL12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CM12<Underwriting!$D$49,CM12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CN12<Underwriting!$D$49,CN12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CO12<Underwriting!$D$49,CO12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CP12<Underwriting!$D$49,CP12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CQ12<Underwriting!$D$49,CQ12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CR12<Underwriting!$D$49,CR12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CS12<Underwriting!$D$49,CS12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CT12<Underwriting!$D$49,CT12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CU12<Underwriting!$D$49,CU12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CV12<Underwriting!$D$49,CV12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CW12<Underwriting!$D$49,CW12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CX12<Underwriting!$D$49,CX12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CY12<Underwriting!$D$49,CY12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CZ12<Underwriting!$D$49,CZ12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DA12<Underwriting!$D$49,DA12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DB12<Underwriting!$D$49,DB12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DC12<Underwriting!$D$49,DC12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DD12<Underwriting!$D$49,DD12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DE12<Underwriting!$D$49,DE12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DF12<Underwriting!$D$49,DF12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DG12<Underwriting!$D$49,DG12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DH12<Underwriting!$D$49,DH12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DI12<Underwriting!$D$49,DI12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DJ12<Underwriting!$D$49,DJ12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DK12<Underwriting!$D$49,DK12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DL12<Underwriting!$D$49,DL12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DM12<Underwriting!$D$49,DM12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DN12<Underwriting!$D$49,DN12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DO12<Underwriting!$D$49,DO12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DP12<Underwriting!$D$49,DP12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DQ12<Underwriting!$D$49,DQ12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DR12<Underwriting!$D$49,DR12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DS12<Underwriting!$D$49,DS12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DT12<Underwriting!$D$49,DT12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DU12<Underwriting!$D$49,DU12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DV12<Underwriting!$D$49,DV12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DW12<Underwriting!$D$49,DW12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DX12<Underwriting!$D$49,DX12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DY12<Underwriting!$D$49,DY12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DZ12<Underwriting!$D$49,DZ12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EA12<Underwriting!$D$49,EA12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EB12<Underwriting!$D$49,EB12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EC12<Underwriting!$D$49,EC12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ED12<Underwriting!$D$49,ED12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EE12<Underwriting!$D$49,EE12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EF12<Underwriting!$D$49,EF12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EG12<Underwriting!$D$49,EG12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EH12<Underwriting!$D$49,EH12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EI12<Underwriting!$D$49,EI12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EJ12<Underwriting!$D$49,EJ12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EK12<Underwriting!$D$49,EK12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EL12<Underwriting!$D$49,EL12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EM12<Underwriting!$D$49,EM12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EN12<Underwriting!$D$49,EN12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EO12<Underwriting!$D$49,EO12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EP12<Underwriting!$D$49,EP12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EQ12<Underwriting!$D$49,EQ12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ER12<Underwriting!$D$49,ER12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ES12<Underwriting!$D$49,ES12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ET12<Underwriting!$D$49,ET12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EU12<Underwriting!$D$49,EU12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EV12<Underwriting!$D$49,EV12>Underwriting!$E$49),\"No\",\"Yes\")","v":"No"}]
[null,"Rental Income",null,0,{"$f":"IF($Q$3=\"Revised Budget\",(G148-D148-F148),0)","v":0},0,0,null,null,null,0,0,{"$f":"IF($Q$3=\"Original Budget\",D148-L148,G148-L148)","v":0},null,null,null,null,{"$f":"IF(OR(C148>0,D148>0,G148>0),\"\",\"Hide\")","v":"Hide"},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$49=\"Detail\",SUM(T148:BT148)<>D148),\"ERROR\",\"\"),IF(AND(Underwriting!$F$49=\"Detail\",SUM(T148:BT148)<>G148),\"ERROR\",\"\"))","v":""},{"$f":"K148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Security Monitoring",null,20000,0,0,0,null,null,null,0,null,20000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$49=\"Detail\",SUM(T149:BT149)<>D149),\"ERROR\",\"\"),IF(AND(Underwriting!$F$49=\"Detail\",SUM(T149:BT149)<>G149),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Estate Taxes","City of Boston",150000,0,0,0,null,null,null,0,0,150000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$49=\"Detail\",SUM(T150:BT150)<>D150),\"ERROR\",\"\"),IF(AND(Underwriting!$F$49=\"Detail\",SUM(T150:BT150)<>G150),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Snow Removal",null,15000,0,0,0,null,null,null,0,0,15000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$49=\"Detail\",SUM(T151:BT151)<>D151),\"ERROR\",\"\"),IF(AND(Underwriting!$F$49=\"Detail\",SUM(T151:BT151)<>G151),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Temporary Power",null,5000,0,0,0,null,null,null,0,0,5000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$49=\"Detail\",SUM(T152:BT152)<>D152),\"ERROR\",\"\"),IF(AND(Underwriting!$F$49=\"Detail\",SUM(T152:BT152)<>G152),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR(D154>0,G154>0),\"Operating Expense 1\",\"Operating Expenses\")","v":"Operating Expenses"},null,0,0,0,{"$f":"Expenses!M33","v":0},null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$49=\"Detail\",SUM(T153:BT153)<>D153),\"ERROR\",\"\"),IF(AND(Underwriting!$F$49=\"Detail\",SUM(T153:BT153)<>G153),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opearting Expenses 2",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$49=\"Detail\",SUM(T154:BT154)<>D154),\"ERROR\",\"\"),IF(AND(Underwriting!$F$49=\"Detail\",SUM(T154:BT154)<>G154),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Expenses 3",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$49=\"Detail\",SUM(T155:BT155)<>D155),\"ERROR\",\"\"),IF(AND(Underwriting!$F$49=\"Detail\",SUM(T155:BT155)<>G155),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Expenses 4",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$49=\"Detail\",SUM(T156:BT156)<>D156),\"ERROR\",\"\"),IF(AND(Underwriting!$F$49=\"Detail\",SUM(T156:BT156)<>G156),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Operating Costs",null,{"$f":"SUM(D148:D156)","v":190000},{"$f":"SUM(E148:E156)","v":0},{"$f":"SUM(F148:F156)","v":0},{"$f":"SUM(G148:G156)","v":0},null,null,null,{"$f":"SUM(K148:K156)","v":0},{"$f":"SUM(L148:L156)","v":0},{"$f":"SUM(M148:M156)","v":190000},null,null,null,null,null,{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$49=\"Detail\",SUM(T157:BT157)<>D157),\"ERROR\",\"\"),IF(AND(Underwriting!$F$49=\"Detail\",SUM(T157:BT157)<>G157),\"ERROR\",\"\"))","v":""},{"$f":"SUM(T148:T156)","v":0},{"$f":"SUM(U148:U156)","v":0},{"$f":"SUM(V148:V156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH148:CH156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET148:ET156)","v":0},0,0]
[]
[null,"Soft Cost Contingency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(T12<Underwriting!$D$50,T12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(U12<Underwriting!$D$50,U12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(V12<Underwriting!$D$50,V12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(W12<Underwriting!$D$50,W12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(X12<Underwriting!$D$50,X12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(Y12<Underwriting!$D$50,Y12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(Z12<Underwriting!$D$50,Z12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AA12<Underwriting!$D$50,AA12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AB12<Underwriting!$D$50,AB12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AC12<Underwriting!$D$50,AC12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AD12<Underwriting!$D$50,AD12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AE12<Underwriting!$D$50,AE12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AF12<Underwriting!$D$50,AF12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AG12<Underwriting!$D$50,AG12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AH12<Underwriting!$D$50,AH12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AI12<Underwriting!$D$50,AI12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AJ12<Underwriting!$D$50,AJ12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AK12<Underwriting!$D$50,AK12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AL12<Underwriting!$D$50,AL12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AM12<Underwriting!$D$50,AM12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AN12<Underwriting!$D$50,AN12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AO12<Underwriting!$D$50,AO12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AP12<Underwriting!$D$50,AP12>Underwriting!$E$50),\"No\",\"Yes\")","v":"Yes"},{"$f":"IF(OR(AQ12<Underwriting!$D$50,AQ12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AR12<Underwriting!$D$50,AR12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AS12<Underwriting!$D$50,AS12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AT12<Underwriting!$D$50,AT12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AU12<Underwriting!$D$50,AU12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AV12<Underwriting!$D$50,AV12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AW12<Underwriting!$D$50,AW12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AX12<Underwriting!$D$50,AX12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AY12<Underwriting!$D$50,AY12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AZ12<Underwriting!$D$50,AZ12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BA12<Underwriting!$D$50,BA12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BB12<Underwriting!$D$50,BB12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BC12<Underwriting!$D$50,BC12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BD12<Underwriting!$D$50,BD12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BE12<Underwriting!$D$50,BE12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BF12<Underwriting!$D$50,BF12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BG12<Underwriting!$D$50,BG12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BH12<Underwriting!$D$50,BH12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BI12<Underwriting!$D$50,BI12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BJ12<Underwriting!$D$50,BJ12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BK12<Underwriting!$D$50,BK12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BL12<Underwriting!$D$50,BL12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BM12<Underwriting!$D$50,BM12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BN12<Underwriting!$D$50,BN12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BO12<Underwriting!$D$50,BO12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BP12<Underwriting!$D$50,BP12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BQ12<Underwriting!$D$50,BQ12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BR12<Underwriting!$D$50,BR12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BS12<Underwriting!$D$50,BS12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BT12<Underwriting!$D$50,BT12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BU12<Underwriting!$D$50,BU12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BV12<Underwriting!$D$50,BV12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BW12<Underwriting!$D$50,BW12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BX12<Underwriting!$D$50,BX12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BY12<Underwriting!$D$50,BY12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(BZ12<Underwriting!$D$50,BZ12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CA12<Underwriting!$D$50,CA12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CB12<Underwriting!$D$50,CB12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CC12<Underwriting!$D$50,CC12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CD12<Underwriting!$D$50,CD12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CE12<Underwriting!$D$50,CE12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CF12<Underwriting!$D$50,CF12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CG12<Underwriting!$D$50,CG12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CH12<Underwriting!$D$50,CH12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CI12<Underwriting!$D$50,CI12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CJ12<Underwriting!$D$50,CJ12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CK12<Underwriting!$D$50,CK12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CL12<Underwriting!$D$50,CL12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CM12<Underwriting!$D$50,CM12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CN12<Underwriting!$D$50,CN12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CO12<Underwriting!$D$50,CO12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CP12<Underwriting!$D$50,CP12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CQ12<Underwriting!$D$50,CQ12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CR12<Underwriting!$D$50,CR12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CS12<Underwriting!$D$50,CS12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CT12<Underwriting!$D$50,CT12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CU12<Underwriting!$D$50,CU12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CV12<Underwriting!$D$50,CV12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CW12<Underwriting!$D$50,CW12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CX12<Underwriting!$D$50,CX12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CY12<Underwriting!$D$50,CY12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(CZ12<Underwriting!$D$50,CZ12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DA12<Underwriting!$D$50,DA12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DB12<Underwriting!$D$50,DB12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DC12<Underwriting!$D$50,DC12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DD12<Underwriting!$D$50,DD12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DE12<Underwriting!$D$50,DE12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DF12<Underwriting!$D$50,DF12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DG12<Underwriting!$D$50,DG12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DH12<Underwriting!$D$50,DH12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DI12<Underwriting!$D$50,DI12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DJ12<Underwriting!$D$50,DJ12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DK12<Underwriting!$D$50,DK12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DL12<Underwriting!$D$50,DL12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DM12<Underwriting!$D$50,DM12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DN12<Underwriting!$D$50,DN12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DO12<Underwriting!$D$50,DO12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DP12<Underwriting!$D$50,DP12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DQ12<Underwriting!$D$50,DQ12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DR12<Underwriting!$D$50,DR12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DS12<Underwriting!$D$50,DS12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DT12<Underwriting!$D$50,DT12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DU12<Underwriting!$D$50,DU12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DV12<Underwriting!$D$50,DV12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DW12<Underwriting!$D$50,DW12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DX12<Underwriting!$D$50,DX12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DY12<Underwriting!$D$50,DY12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(DZ12<Underwriting!$D$50,DZ12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EA12<Underwriting!$D$50,EA12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EB12<Underwriting!$D$50,EB12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EC12<Underwriting!$D$50,EC12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ED12<Underwriting!$D$50,ED12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EE12<Underwriting!$D$50,EE12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EF12<Underwriting!$D$50,EF12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EG12<Underwriting!$D$50,EG12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EH12<Underwriting!$D$50,EH12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EI12<Underwriting!$D$50,EI12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EJ12<Underwriting!$D$50,EJ12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EK12<Underwriting!$D$50,EK12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EL12<Underwriting!$D$50,EL12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EM12<Underwriting!$D$50,EM12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EN12<Underwriting!$D$50,EN12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EO12<Underwriting!$D$50,EO12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EP12<Underwriting!$D$50,EP12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EQ12<Underwriting!$D$50,EQ12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ER12<Underwriting!$D$50,ER12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ES12<Underwriting!$D$50,ES12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(ET12<Underwriting!$D$50,ET12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EU12<Underwriting!$D$50,EU12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(EV12<Underwriting!$D$50,EV12>Underwriting!$E$50),\"No\",\"Yes\")","v":"No"}]
[null,"Soft Cost Contingency: Owner","RISE",{"$f":"SUM(D67,D77,D88,D110,D122,D132,D145,D157)*R7","v":80669.489999999991},{"$f":"IF($Q$3=\"Revised Budget\",(G160-D160-F160),0)","v":0},0,{"$f":"SUM(G67,G77,G88,G110,G122,G132,G145,G157)*R7","v":0},null,null,null,0,null,{"$f":"IF($Q$3=\"Original Budget\",D160-L160,G160-L160)","v":80669.489999999991},null,null,null,null,null,{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$50=\"Detail\",SUM(T160:BT160)<>D160),\"ERROR\",\"\"),IF(AND(Underwriting!$F$50=\"Detail\",SUM(T160:BT160)<>G160),\"ERROR\",\"\"))","v":""},{"$f":"K160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Soft Cost Contingency",null,{"$f":"SUM(D160)","v":80669.489999999991},{"$f":"SUM(E160)","v":0},{"$f":"F160","v":0},{"$f":"G160","v":0},null,null,null,{"$f":"K160","v":0},{"$f":"L160","v":0},{"$f":"M160","v":80669.489999999991},null,null,null,null,null,{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$50=\"Detail\",SUM(T161:BT161)<>D161),\"ERROR\",\"\"),IF(AND(Underwriting!$F$50=\"Detail\",SUM(T161:BT161)<>G161),\"ERROR\",\"\"))","v":""},{"$f":"SUM(T160)","v":0},{"$f":"SUM(U160)","v":0},{"$f":"SUM(V160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET160)","v":0},0,0]
[]
[null,"Project Fees"]
[null,"Acquisition Fees",null,0,{"$f":"IF($Q$3=\"Revised Budget\",(G164-D164-F164),0)","v":0},0,0,null,null,null,0,0,{"$f":"IF($Q$3=\"Original Budget\",D164-L164,G164-L164)","v":0},null,null,null,null,{"$f":"IF(OR(C164>0,D164>0,G164>0),\"\",\"Hide\")","v":"Hide"},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$51=\"Detail\",SUM(T164:BT164)<>D164),\"ERROR\",\"\"),IF(AND(Underwriting!$F$51=\"Detail\",SUM(T164:BT164)<>G164),\"ERROR\",\"\"))","v":""},{"$f":"K164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development Fees","RISE",{"$f":"SUM(D67,D77,D88,D110,D122,D132,D145,D157,D161,D186)*R9","v":663855.0747},0,0,{"$f":"IF(Q3=\"Original Budget\",0,(SUM(G67,G77,G88,G110,G122,G132,G145,G157,G161,G186)*R9))","v":0},null,null,null,0,0,663855.0747,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$51=\"Detail\",SUM(T165:BT165)<>D165),\"ERROR\",\"\"),IF(AND(Underwriting!$F$51=\"Detail\",SUM(T165:BT165)<>G165),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Management Fees",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$51=\"Detail\",SUM(T166:BT166)<>D166),\"ERROR\",\"\"),IF(AND(Underwriting!$F$51=\"Detail\",SUM(T166:BT166)<>G166),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Administration Fees",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$51=\"Detail\",SUM(T167:BT167)<>D167),\"ERROR\",\"\"),IF(AND(Underwriting!$F$51=\"Detail\",SUM(T167:BT167)<>G167),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reimburseable Expenses","RISE",5000,0,0,0,null,null,null,126,126,4874,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$51=\"Detail\",SUM(T168:BT168)<>D168),\"ERROR\",\"\"),IF(AND(Underwriting!$F$51=\"Detail\",SUM(T168:BT168)<>G168),\"ERROR\",\"\"))","v":""},126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"JV Construction Consultant",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$51=\"Detail\",SUM(T169:BT169)<>D169),\"ERROR\",\"\"),IF(AND(Underwriting!$F$51=\"Detail\",SUM(T169:BT169)<>G169),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Project Fees",null,{"$f":"SUM(D164:D169)","v":668855.0747},{"$f":"SUM(E164:E169)","v":0},{"$f":"SUM(F164:F169)","v":0},{"$f":"SUM(G164:G169)","v":0},null,null,null,{"$f":"SUM(K164:K169)","v":126},{"$f":"SUM(L164:L169)","v":126},{"$f":"SUM(M164:M169)","v":668729.0747},null,null,null,null,null,{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$51=\"Detail\",SUM(T170:BT170)<>D170),\"ERROR\",\"\"),IF(AND(Underwriting!$F$51=\"Detail\",SUM(T170:BT170)<>G170),\"ERROR\",\"\"))","v":""},{"$f":"SUM(T164:T169)","v":126},{"$f":"SUM(U164:U169)","v":0},{"$f":"SUM(V164:V169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH164:CH169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET164:ET169)","v":0},0,0]
[]
[null,"SUBTOTAL - SOFT COSTS",null,{"$f":"SUM(D67,D77,D88,D110,D122,D132,D145,D157,D161,D170)","v":3438507.5647},{"$f":"SUM(E67,E77,E88,E110,E122,E132,E145,E157,E161,E170)","v":0},{"$f":"SUM(F67,F77,F88,F110,F122,F132,F145,F157,F161,F170)","v":0},{"$f":"SUM(G67,G77,G88,G110,G122,G132,G145,G157,G161,G170)","v":0},null,null,null,{"$f":"SUM(K67,K77,K88,K110,K122,K132,K145,K157,K161,K170)","v":304497},{"$f":"SUM(L67,L77,L88,L110,L122,L132,L145,L157,L161,L170)","v":816509},{"$f":"SUM(M67,M77,M88,M110,M122,M132,M145,M157,M161,M170)","v":2621998.5647},null,null,null,null,null,null,{"$f":"SUM(T67,T77,T88,T110,T122,T132,T145,T157,T161,T170)","v":304497},{"$f":"SUM(U67,U77,U88,U110,U122,U132,U145,U157,U161,U170)","v":14199.5},{"$f":"SUM(V67,V77,V88,V110,V122,V132,V145,V157,V161,V170)","v":24067.5},90623.166666666672,85207.366666666669,81772.866666666669,62892.200000000004,92857.2,60392.200000000004,275712.75,21295.75,21295.75,21295.75,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH67,CH77,CH88,CH110,CH122,CH132,CH145,CH157,CH161,CH170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET67,ET77,ET88,ET110,ET122,ET132,ET145,ET157,ET161,ET170)","v":0},0,0]
[]
[null,"HARD COSTS"]
[null,"Construction (GMP)","RISE",18720000,{"$f":"IF($Q$3=\"Revised Budget\",(G175-D175-F175),0)","v":0},0,0,null,null,null,0,0,{"$f":"IF($Q$3=\"Original Budget\",D175-L175,G175-L175)","v":18720000},null,null,null,null,{"$f":"IF(OR(C175>0,D175>0,G175>0),\"\",\"Hide\")","v":""},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$34=\"Detail\",SUM(T175:BT175)<>D175),\"ERROR\",\"\"),IF(AND(Underwriting!$F$34=\"Detail\",SUM(T175:BT175)<>G175),\"ERROR\",\"\"))","v":""},{"$f":"K175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Item 2",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$34=\"Detail\",SUM(T176:BT176)<>D176),\"ERROR\",\"\"),IF(AND(Underwriting!$F$34=\"Detail\",SUM(T176:BT176)<>G176),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Item 3",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$34=\"Detail\",SUM(T177:BT177)<>D177),\"ERROR\",\"\"),IF(AND(Underwriting!$F$34=\"Detail\",SUM(T177:BT177)<>G177),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Item 4",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$34=\"Detail\",SUM(T178:BT178)<>D178),\"ERROR\",\"\"),IF(AND(Underwriting!$F$34=\"Detail\",SUM(T178:BT178)<>G178),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Demolition",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$35=\"Detail\",SUM(T179:BT179)<>D179),\"ERROR\",\"\"),IF(AND(Underwriting!$F$35=\"Detail\",SUM(T179:BT179)<>G179),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Abatement",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$35=\"Detail\",SUM(T180:BT180)<>D180),\"ERROR\",\"\"),IF(AND(Underwriting!$F$35=\"Detail\",SUM(T180:BT180)<>G180),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Environmental Remediation",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$35=\"Detail\",SUM(T181:BT181)<>D181),\"ERROR\",\"\"),IF(AND(Underwriting!$F$35=\"Detail\",SUM(T181:BT181)<>G181),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tenant Improvement Allowance","RISE",{"$f":"IF(Retail_Income_Include?,ROUND(15*Units_Retail,-4),0)","v":20000},0,0,0,null,null,null,0,0,20000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$36=\"Detail\",SUM(T182:BT182)<>D182),\"ERROR\",\"\"),IF(AND(Underwriting!$F$36=\"Detail\",SUM(T182:BT182)<>G182),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Hard Costs",null,0,0,0,0,null,null,null,0,0,0,null,null,null,null,"Hide",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$36=\"Detail\",SUM(T183:BT183)<>D183),\"ERROR\",\"\"),IF(AND(Underwriting!$F$36=\"Detail\",SUM(T183:BT183)<>G183),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FF&E","RISE",55000,0,0,0,null,null,null,0,0,55000,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$37=\"Detail\",SUM(T184:BT184)<>D184),\"ERROR\",\"\"),IF(AND(Underwriting!$F$37=\"Detail\",SUM(T184:BT184)<>G184),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hard Cost Contingency","RISE",{"$f":"SUM(D175:D184)*R8","v":563850},0,0,{"$f":"SUM(G175:G184)*R8","v":0},null,null,null,0,0,563850,null,null,null,null,"",{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$38=\"Detail\",SUM(T185:BT185)<>D185),\"ERROR\",\"\"),IF(AND(Underwriting!$F$38=\"Detail\",SUM(T185:BT185)<>G185),\"ERROR\",\"\"))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SUBTOTAL - HARD COSTS",null,{"$f":"SUM(D174:D185)","v":19358850},{"$f":"SUM(E174:E185)","v":0},{"$f":"SUM(F174:F185)","v":0},{"$f":"SUM(G174:G185)","v":0},null,null,null,{"$f":"SUM(K174:K185)","v":0},{"$f":"SUM(L174:L185)","v":0},{"$f":"SUM(M174:M185)","v":19358850},null,null,null,null,null,null,{"$f":"SUM(T175:T185)","v":0},{"$f":"SUM(U175:U185)","v":0},{"$f":"SUM(V175:V185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH175:CH185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET175:ET185)","v":0},0,0]
[]
[null,"CARRY COSTS"]
[null,"Interest Reserve",null,{"$f":"Underwriting!I57","v":543927.6508869133},{"$f":"IF($Q$3=\"Revised Budget\",(G189-D189-F189),0)","v":0},0,{"$f":"IF(Q3=\"Original Budget\",0,Underwriting!I57)","v":0},null,null,null,0,0,{"$f":"IF($Q$3=\"Original Budget\",D189-L189,G189-L189)","v":543927.6508869133},null,null,null,null,{"$f":"IF(OR(C189>0,D189>0,G189>0),\"\",\"Hide\")","v":""},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$57=\"Detail\",SUM(T189:BT189)<>D189),\"ERROR\",\"\"),IF(AND(Underwriting!$F$57=\"Detail\",SUM(T189:BT189)<>G189),\"ERROR\",\"\"))","v":""},{"$f":"K189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Carry Cost",null,0,{"$f":"IF($Q$3=\"Revised Budget\",(G190-D190-F190),0)","v":0},0,0,null,null,null,0,0,{"$f":"IF($Q$3=\"Original Budget\",D190-L190,G190-L190)","v":0},null,null,null,null,{"$f":"IF(OR(C190>0,D190>0,G190>0),\"\",\"Hide\")","v":"Hide"},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$58=\"Detail\",SUM(T190:BT190)<>D190),\"ERROR\",\"\"),IF(AND(Underwriting!$F$58=\"Detail\",SUM(T190:BT190)<>G190),\"ERROR\",\"\"))","v":""},{"$f":"K190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Shortfall",null,0,{"$f":"IF($Q$3=\"Revised Budget\",(G191-D191-F191),0)","v":0},0,0,null,null,null,0,0,{"$f":"IF($Q$3=\"Original Budget\",D191-L191,G191-L191)","v":0},null,null,null,null,{"$f":"IF(OR(C191>0,D191>0,G191>0),\"\",\"Hide\")","v":"Hide"},{"$f":"IF($Q$3=\"Original Budget\",IF(AND(Underwriting!$F$59=\"Detail\",SUM(T191:BT191)<>D191),\"ERROR\",\"\"),IF(AND(Underwriting!$F$59=\"Detail\",SUM(T191:BT191)<>G191),\"ERROR\",\"\"))","v":""},{"$f":"K191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SUBTOTAL - CARRY COSTS",null,{"$f":"SUM(D188:D191)","v":543927.6508869133},{"$f":"SUM(E188:E191)","v":0},{"$f":"SUM(F188:F191)","v":0},{"$f":"SUM(G188:G191)","v":0},null,null,null,{"$f":"SUM(K188:K191)","v":0},{"$f":"SUM(L188:L191)","v":0},{"$f":"SUM(M188:M191)","v":543927.6508869133},null,null,null,null,null,null,{"$f":"SUM(T189:T191)","v":0},{"$f":"SUM(U189:U191)","v":0},{"$f":"SUM(V189:V191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH189:CH191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET189:ET191)","v":0},0,0]
[]
[null,"TOTAL DEVELOPMENT BUDGET",null,{"$f":"SUM(D37,D172,D186,D192)","v":23969510.215586912},{"$f":"SUM(E37,E172,E186,E192)","v":0},{"$f":"SUM(F37,F172,F186,F192)","v":0},{"$f":"SUM(G37,G172,G186,G192)","v":0},null,null,null,{"$f":"SUM(K37,K172,K186,K192)","v":554597},{"$f":"SUM(L37,L172,L186,L192)","v":1066609},{"$f":"SUM(M37,M172,M186,M192)","v":22902901.215586912},null,null,null,null,null,null,{"$f":"SUM(T37,T172,T186,T192)","v":554597},{"$f":"SUM(U37,U172,U186,U192)","v":14199.5},{"$f":"SUM(V37,V172,V186,V192)","v":24067.5},90623.166666666672,85207.366666666669,102606.2,83725.53333333334,113690.53333333333,81225.53333333334,296546.08333333331,42129.083333333328,42129.083333333328,42129.083333333328,37333.333333333328,37333.333333333328,37333.333333333328,37333.333333333328,37854.166666666664,37854.166666666664,37854.166666666664,37854.166666666664,37854.166666666664,37854.166666666664,16500,16500,16500,16500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH37,CH172,CH186,CH192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ET37,ET172,ET186,ET192)","v":0},0,0]

{"sheet":"Ground Lease","index":11,"n_rows":101,"n_cols":1210,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Lease Info",null,null,null,"Lease Yr.","Rent/Yr.","Rent/Mo.",null,"Analysis Yr.",0,{"$f":"Underwriting!M2","v":1},{"$f":"Underwriting!N2","v":1},{"$f":"Underwriting!O2","v":1},{"$f":"Underwriting!P2","v":1},{"$f":"Underwriting!Q2","v":1},{"$f":"Underwriting!R2","v":1},{"$f":"Underwriting!S2","v":1},{"$f":"Underwriting!T2","v":1},{"$f":"Underwriting!U2","v":1},{"$f":"Underwriting!V2","v":1},{"$f":"Underwriting!W2","v":1},{"$f":"Underwriting!X2","v":1},{"$f":"Underwriting!Y2","v":2},{"$f":"Underwriting!Z2","v":2},{"$f":"Underwriting!AA2","v":2},{"$f":"Underwriting!AB2","v":2},{"$f":"Underwriting!AC2","v":2},{"$f":"Underwriting!AD2","v":2},{"$f":"Underwriting!AE2","v":2},{"$f":"Underwriting!AF2","v":2},{"$f":"Underwriting!AG2","v":2},{"$f":"Underwriting!AH2","v":2},{"$f":"Underwriting!AI2","v":2},{"$f":"Underwriting!AJ2","v":2},{"$f":"Underwriting!AK2","v":3},{"$f":"Underwriting!AL2","v":3},{"$f":"Underwriting!AM2","v":3},{"$f":"Underwriting!AN2","v":3},{"$f":"Underwriting!AO2","v":3},{"$f":"Underwriting!AP2","v":3},{"$f":"Underwriting!AQ2","v":3},{"$f":"Underwriting!AR2","v":3},{"$f":"Underwriting!AS2","v":3},{"$f":"Underwriting!AT2","v":3},{"$f":"Underwriting!AU2","v":3},{"$f":"Underwriting!AV2","v":3},{"$f":"Underwriting!AW2","v":4},{"$f":"Underwriting!AX2","v":4},{"$f":"Underwriting!AY2","v":4},{"$f":"Underwriting!AZ2","v":4},{"$f":"Underwriting!BA2","v":4},{"$f":"Underwriting!BB2","v":4},{"$f":"Underwriting!BC2","v":4},{"$f":"Underwriting!BD2","v":4},{"$f":"Underwriting!BE2","v":4},{"$f":"Underwriting!BF2","v":4},{"$f":"Underwriting!BG2","v":4},{"$f":"Underwriting!BH2","v":4},{"$f":"Underwriting!BI2","v":5},{"$f":"Underwriting!BJ2","v":5},{"$f":"Underwriting!BK2","v":5},{"$f":"Underwriting!BL2","v":5},{"$f":"Underwriting!BM2","v":5},{"$f":"Underwriting!BN2","v":5},{"$f":"Underwriting!BO2","v":5},{"$f":"Underwriting!BP2","v":5},{"$f":"Underwriting!BQ2","v":5},{"$f":"Underwriting!BR2","v":5},{"$f":"Underwriting!BS2","v":5},{"$f":"Underwriting!BT2","v":5},{"$f":"Underwriting!BU2","v":6},{"$f":"Underwriting!BV2","v":6},{"$f":"Underwriting!BW2","v":6},{"$f":"Underwriting!BX2","v":6},{"$f":"Underwriting!BY2","v":6},{"$f":"Underwriting!BZ2","v":6},{"$f":"Underwriting!CA2","v":6},{"$f":"Underwriting!CB2","v":6},{"$f":"Underwriting!CC2","v":6},{"$f":"Underwriting!CD2","v":6},{"$f":"Underwriting!CE2","v":6},{"$f":"Underwriting!CF2","v":6},{"$f":"Underwriting!CG2","v":7},{"$f":"Underwriting!CH2","v":7},{"$f":"Underwriting!CI2","v":7},{"$f":"Underwriting!CJ2","v":7},{"$f":"Underwriting!CK2","v":7},{"$f":"Underwriting!CL2","v":7},{"$f":"Underwriting!CM2","v":7},{"$f":"Underwriting!CN2","v":7},{"$f":"Underwriting!CO2","v":7},{"$f":"Underwriting!CP2","v":7},{"$f":"Underwriting!CQ2","v":7},{"$f":"Underwriting!CR2","v":7},{"$f":"Underwriting!CS2","v":8},{"$f":"Underwriting!CT2","v":8},{"$f":"Underwriting!CU2","v":8},{"$f":"Underwriting!CV2","v":8},{"$f":"Underwriting!CW2","v":8},{"$f":"Underwriting!CX2","v":8},{"$f":"Underwriting!CY2","v":8},{"$f":"Underwriting!CZ2","v":8},{"$f":"Underwriting!DA2","v":8},{"$f":"Underwriting!DB2","v":8},{"$f":"Underwriting!DC2","v":8},{"$f":"Underwriting!DD2","v":8},{"$f":"Underwriting!DE2","v":9},{"$f":"Underwriting!DF2","v":9},{"$f":"Underwriting!DG2","v":9},{"$f":"Underwriting!DH2","v":9},{"$f":"Underwriting!DI2","v":9},{"$f":"Underwriting!DJ2","v":9},{"$f":"Underwriting!DK2","v":9},{"$f":"Underwriting!DL2","v":9},{"$f":"Underwriting!DM2","v":9},{"$f":"Underwriting!DN2","v":9},{"$f":"Underwriting!DO2","v":9},{"$f":"Underwriting!DP2","v":9},{"$f":"Underwriting!DQ2","v":10},{"$f":"Underwriting!DR2","v":10},{"$f":"Underwriting!DS2","v":10},{"$f":"Underwriting!DT2","v":10},{"$f":"Underwriting!DU2","v":10},{"$f":"Underwriting!DV2","v":10},{"$f":"Underwriting!DW2","v":10},{"$f":"Underwriting!DX2","v":10},{"$f":"Underwriting!DY2","v":10},{"$f":"Underwriting!DZ2","v":10},{"$f":"Underwriting!EA2","v":10},{"$f":"Underwriting!EB2","v":10},{"$f":"Underwriting!EC2","v":11},{"$f":"Underwriting!ED2","v":11},{"$f":"Underwriting!EE2","v":11},{"$f":"Underwriting!EF2","v":11},{"$f":"Underwriting!EG2","v":11},{"$f":"Underwriting!EH2","v":11},{"$f":"Underwriting!EI2","v":11},{"$f":"Underwriting!EJ2","v":11},{"$f":"Underwriting!EK2","v":11},{"$f":"Underwriting!EL2","v":11},{"$f":"Underwriting!EM2","v":11},{"$f":"Underwriting!EN2","v":11},{"$f":"EB2+1","v":12},{"$f":"EC2+1","v":12},12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,{"$f":"GO2+1","v":17},17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,{"$f":"JA2+1","v":22},22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,{"$f":"LM2+1","v":28},28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"MV2+1","v":31},{"$f":"MW2+1","v":31},{"$f":"MX2+1","v":31},{"$f":"MY2+1","v":31},{"$f":"MZ2+1","v":31},{"$f":"NA2+1","v":31},{"$f":"NB2+1","v":31},{"$f":"NC2+1","v":31},{"$f":"ND2+1","v":31},{"$f":"NE2+1","v":31},{"$f":"NF2+1","v":31},{"$f":"NG2+1","v":31},{"$f":"NH2+1","v":32},{"$f":"NI2+1","v":32},{"$f":"NJ2+1","v":32},{"$f":"NK2+1","v":32},{"$f":"NL2+1","v":32},{"$f":"NM2+1","v":32},{"$f":"NN2+1","v":32},{"$f":"NO2+1","v":32},{"$f":"NP2+1","v":32},{"$f":"NQ2+1","v":32},{"$f":"NR2+1","v":32},{"$f":"NS2+1","v":32},{"$f":"NT2+1","v":33},{"$f":"NU2+1","v":33},{"$f":"NV2+1","v":33},{"$f":"NW2+1","v":33},{"$f":"NX2+1","v":33},{"$f":"NY2+1","v":33},{"$f":"NZ2+1","v":33},{"$f":"OA2+1","v":33},{"$f":"OB2+1","v":33},{"$f":"OC2+1","v":33},{"$f":"OD2+1","v":33},{"$f":"OE2+1","v":33},{"$f":"OF2+1","v":34},{"$f":"OG2+1","v":34},{"$f":"OH2+1","v":34},{"$f":"OI2+1","v":34},{"$f":"OJ2+1","v":34},{"$f":"OK2+1","v":34},{"$f":"OL2+1","v":34},{"$f":"OM2+1","v":34},{"$f":"ON2+1","v":34},{"$f":"OO2+1","v":34},{"$f":"OP2+1","v":34},{"$f":"OQ2+1","v":34},{"$f":"OR2+1","v":35},{"$f":"OS2+1","v":35},{"$f":"OT2+1","v":35},{"$f":"OU2+1","v":35},{"$f":"OV2+1","v":35},{"$f":"OW2+1","v":35},{"$f":"OX2+1","v":35},{"$f":"OY2+1","v":35},{"$f":"OZ2+1","v":35},{"$f":"PA2+1","v":35},{"$f":"PB2+1","v":35},{"$f":"PC2+1","v":35},{"$f":"PD2+1","v":36},{"$f":"PE2+1","v":36},{"$f":"PF2+1","v":36},{"$f":"PG2+1","v":36},{"$f":"PH2+1","v":36},{"$f":"PI2+1","v":36},{"$f":"PJ2+1","v":36},{"$f":"PK2+1","v":36},{"$f":"PL2+1","v":36},{"$f":"PM2+1","v":36},{"$f":"PN2+1","v":36},{"$f":"PO2+1","v":36},{"$f":"PP2+1","v":37},{"$f":"PQ2+1","v":37},{"$f":"PR2+1","v":37},{"$f":"PS2+1","v":37},{"$f":"PT2+1","v":37},{"$f":"PU2+1","v":37},{"$f":"PV2+1","v":37},{"$f":"PW2+1","v":37},{"$f":"PX2+1","v":37},{"$f":"PY2+1","v":37},{"$f":"PZ2+1","v":37},{"$f":"QA2+1","v":37},{"$f":"QB2+1","v":38},{"$f":"QC2+1","v":38},{"$f":"QD2+1","v":38},{"$f":"QE2+1","v":38},{"$f":"QF2+1","v":38},{"$f":"QG2+1","v":38},{"$f":"QH2+1","v":38},{"$f":"QI2+1","v":38},{"$f":"QJ2+1","v":38},{"$f":"QK2+1","v":38},{"$f":"QL2+1","v":38},{"$f":"QM2+1","v":38},{"$f":"QN2+1","v":39},{"$f":"QO2+1","v":39},{"$f":"QP2+1","v":39},{"$f":"QQ2+1","v":39},{"$f":"QR2+1","v":39},{"$f":"QS2+1","v":39},{"$f":"QT2+1","v":39},{"$f":"QU2+1","v":39},{"$f":"QV2+1","v":39},{"$f":"QW2+1","v":39},{"$f":"QX2+1","v":39},{"$f":"QY2+1","v":39},{"$f":"QZ2+1","v":40},{"$f":"RA2+1","v":40},{"$f":"RB2+1","v":40},{"$f":"RC2+1","v":40},{"$f":"RD2+1","v":40},{"$f":"RE2+1","v":40},{"$f":"RF2+1","v":40},{"$f":"RG2+1","v":40},{"$f":"RH2+1","v":40},{"$f":"RI2+1","v":40},{"$f":"RJ2+1","v":40},{"$f":"RK2+1","v":40},{"$f":"RL2+1","v":41},{"$f":"RM2+1","v":41},{"$f":"RN2+1","v":41},{"$f":"RO2+1","v":41},{"$f":"RP2+1","v":41},{"$f":"RQ2+1","v":41},{"$f":"RR2+1","v":41},{"$f":"RS2+1","v":41},{"$f":"RT2+1","v":41},{"$f":"RU2+1","v":41},{"$f":"RV2+1","v":41},{"$f":"RW2+1","v":41},{"$f":"RX2+1","v":42},{"$f":"RY2+1","v":42},{"$f":"RZ2+1","v":42},{"$f":"SA2+1","v":42},{"$f":"SB2+1","v":42},{"$f":"SC2+1","v":42},{"$f":"SD2+1","v":42},{"$f":"SE2+1","v":42},{"$f":"SF2+1","v":42},{"$f":"SG2+1","v":42},{"$f":"SH2+1","v":42},{"$f":"SI2+1","v":42},{"$f":"SJ2+1","v":43},{"$f":"SK2+1","v":43},{"$f":"SL2+1","v":43},{"$f":"SM2+1","v":43},{"$f":"SN2+1","v":43},{"$f":"SO2+1","v":43},{"$f":"SP2+1","v":43},{"$f":"SQ2+1","v":43},{"$f":"SR2+1","v":43},{"$f":"SS2+1","v":43},{"$f":"ST2+1","v":43},{"$f":"SU2+1","v":43},{"$f":"SV2+1","v":44},{"$f":"SW2+1","v":44},{"$f":"SX2+1","v":44},{"$f":"SY2+1","v":44},{"$f":"SZ2+1","v":44},{"$f":"TA2+1","v":44},{"$f":"TB2+1","v":44},{"$f":"TC2+1","v":44},{"$f":"TD2+1","v":44},{"$f":"TE2+1","v":44},{"$f":"TF2+1","v":44},{"$f":"TG2+1","v":44},{"$f":"TH2+1","v":45},{"$f":"TI2+1","v":45},{"$f":"TJ2+1","v":45},{"$f":"TK2+1","v":45},{"$f":"TL2+1","v":45},{"$f":"TM2+1","v":45},{"$f":"TN2+1","v":45},{"$f":"TO2+1","v":45},{"$f":"TP2+1","v":45},{"$f":"TQ2+1","v":45},{"$f":"TR2+1","v":45},{"$f":"TS2+1","v":45},{"$f":"TT2+1","v":46},{"$f":"TU2+1","v":46},{"$f":"TV2+1","v":46},{"$f":"TW2+1","v":46},{"$f":"TX2+1","v":46},{"$f":"TY2+1","v":46},{"$f":"TZ2+1","v":46},{"$f":"UA2+1","v":46},{"$f":"UB2+1","v":46},{"$f":"UC2+1","v":46},{"$f":"UD2+1","v":46},{"$f":"UE2+1","v":46},{"$f":"UF2+1","v":47},{"$f":"UG2+1","v":47},{"$f":"UH2+1","v":47},{"$f":"UI2+1","v":47},{"$f":"UJ2+1","v":47},{"$f":"UK2+1","v":47},{"$f":"UL2+1","v":47},{"$f":"UM2+1","v":47},{"$f":"UN2+1","v":47},{"$f":"UO2+1","v":47},{"$f":"UP2+1","v":47},{"$f":"UQ2+1","v":47},{"$f":"UR2+1","v":48},{"$f":"US2+1","v":48},{"$f":"UT2+1","v":48},{"$f":"UU2+1","v":48},{"$f":"UV2+1","v":48},{"$f":"UW2+1","v":48},{"$f":"UX2+1","v":48},{"$f":"UY2+1","v":48},{"$f":"UZ2+1","v":48},{"$f":"VA2+1","v":48},{"$f":"VB2+1","v":48},{"$f":"VC2+1","v":48},{"$f":"VD2+1","v":49},{"$f":"VE2+1","v":49},{"$f":"VF2+1","v":49},{"$f":"VG2+1","v":49},{"$f":"VH2+1","v":49},{"$f":"VI2+1","v":49},{"$f":"VJ2+1","v":49},{"$f":"VK2+1","v":49},{"$f":"VL2+1","v":49},{"$f":"VM2+1","v":49},49,{"$f":"VO2+1","v":49},{"$f":"VP2+1","v":50},{"$f":"VQ2+1","v":50},{"$f":"VR2+1","v":50},{"$f":"VS2+1","v":50},{"$f":"VT2+1","v":50},{"$f":"VU2+1","v":50},{"$f":"VV2+1","v":50},{"$f":"VW2+1","v":50},{"$f":"VX2+1","v":50},{"$f":"VY2+1","v":50},{"$f":"VZ2+1","v":50},{"$f":"WA2+1","v":50},{"$f":"WB2+1","v":51},{"$f":"WC2+1","v":51},{"$f":"WD2+1","v":51},{"$f":"WE2+1","v":51},{"$f":"WF2+1","v":51},{"$f":"WG2+1","v":51},{"$f":"WH2+1","v":51},{"$f":"WI2+1","v":51},{"$f":"WJ2+1","v":51},{"$f":"WK2+1","v":51},{"$f":"WL2+1","v":51},{"$f":"WM2+1","v":51},{"$f":"WN2+1","v":52},{"$f":"WO2+1","v":52},{"$f":"WP2+1","v":52},{"$f":"WQ2+1","v":52},{"$f":"WR2+1","v":52},{"$f":"WS2+1","v":52},{"$f":"WT2+1","v":52},{"$f":"WU2+1","v":52},{"$f":"WV2+1","v":52},{"$f":"WW2+1","v":52},{"$f":"WX2+1","v":52},{"$f":"WY2+1","v":52},{"$f":"WZ2+1","v":53},{"$f":"XA2+1","v":53},{"$f":"XB2+1","v":53},{"$f":"XC2+1","v":53},{"$f":"XD2+1","v":53},{"$f":"XE2+1","v":53},{"$f":"XF2+1","v":53},{"$f":"XG2+1","v":53},{"$f":"XH2+1","v":53},{"$f":"XI2+1","v":53},{"$f":"XJ2+1","v":53},{"$f":"XK2+1","v":53},{"$f":"XL2+1","v":54},{"$f":"XM2+1","v":54},{"$f":"XN2+1","v":54},{"$f":"XO2+1","v":54},{"$f":"XP2+1","v":54},{"$f":"XQ2+1","v":54},{"$f":"XR2+1","v":54},{"$f":"XS2+1","v":54},{"$f":"XT2+1","v":54},{"$f":"XU2+1","v":54},{"$f":"XV2+1","v":54},{"$f":"XW2+1","v":54},{"$f":"XX2+1","v":55},{"$f":"XY2+1","v":55},{"$f":"XZ2+1","v":55},{"$f":"YA2+1","v":55},{"$f":"YB2+1","v":55},{"$f":"YC2+1","v":55},{"$f":"YD2+1","v":55},{"$f":"YE2+1","v":55},{"$f":"YF2+1","v":55},{"$f":"YG2+1","v":55},{"$f":"YH2+1","v":55},{"$f":"YI2+1","v":55},{"$f":"YJ2+1","v":56},{"$f":"YK2+1","v":56},{"$f":"YL2+1","v":56},{"$f":"YM2+1","v":56},{"$f":"YN2+1","v":56},{"$f":"YO2+1","v":56},{"$f":"YP2+1","v":56},{"$f":"YQ2+1","v":56},{"$f":"YR2+1","v":56},{"$f":"YS2+1","v":56},{"$f":"YT2+1","v":56},{"$f":"YU2+1","v":56},{"$f":"YV2+1","v":57},{"$f":"YW2+1","v":57},{"$f":"YX2+1","v":57},{"$f":"YY2+1","v":57},{"$f":"YZ2+1","v":57},{"$f":"ZA2+1","v":57},{"$f":"ZB2+1","v":57},{"$f":"ZC2+1","v":57},{"$f":"ZD2+1","v":57},{"$f":"ZE2+1","v":57},{"$f":"ZF2+1","v":57},{"$f":"ZG2+1","v":57},{"$f":"ZH2+1","v":58},{"$f":"ZI2+1","v":58},{"$f":"ZJ2+1","v":58},{"$f":"ZK2+1","v":58},{"$f":"ZL2+1","v":58},{"$f":"ZM2+1","v":58},{"$f":"ZN2+1","v":58},{"$f":"ZO2+1","v":58},{"$f":"ZP2+1","v":58},{"$f":"ZQ2+1","v":58},{"$f":"ZR2+1","v":58},{"$f":"ZS2+1","v":58},{"$f":"ZT2+1","v":59},{"$f":"ZU2+1","v":59},{"$f":"ZV2+1","v":59},{"$f":"ZW2+1","v":59},{"$f":"ZX2+1","v":59},{"$f":"ZY2+1","v":59},{"$f":"ZZ2+1","v":59},{"$f":"AAA2+1","v":59},{"$f":"AAB2+1","v":59},{"$f":"AAC2+1","v":59},{"$f":"AAD2+1","v":59},{"$f":"AAE2+1","v":59},{"$f":"AAF2+1","v":60},{"$f":"AAG2+1","v":60},{"$f":"AAH2+1","v":60},{"$f":"AAI2+1","v":60},{"$f":"AAJ2+1","v":60},{"$f":"AAK2+1","v":60},{"$f":"AAL2+1","v":60},{"$f":"AAM2+1","v":60},{"$f":"AAN2+1","v":60},{"$f":"AAO2+1","v":60},{"$f":"AAP2+1","v":60},{"$f":"AAQ2+1","v":60},{"$f":"AAR2+1","v":61},{"$f":"AAS2+1","v":61},{"$f":"AAT2+1","v":61},{"$f":"AAU2+1","v":61},{"$f":"AAV2+1","v":61},{"$f":"AAW2+1","v":61},{"$f":"AAX2+1","v":61},{"$f":"AAY2+1","v":61},{"$f":"AAZ2+1","v":61},{"$f":"ABA2+1","v":61},{"$f":"ABB2+1","v":61},{"$f":"ABC2+1","v":61},{"$f":"ABD2+1","v":62},{"$f":"ABE2+1","v":62},{"$f":"ABF2+1","v":62},{"$f":"ABG2+1","v":62},{"$f":"ABH2+1","v":62},{"$f":"ABI2+1","v":62},{"$f":"ABJ2+1","v":62},{"$f":"ABK2+1","v":62},{"$f":"ABL2+1","v":62},{"$f":"ABM2+1","v":62},{"$f":"ABN2+1","v":62},{"$f":"ABO2+1","v":62},{"$f":"ABP2+1","v":63},{"$f":"ABQ2+1","v":63},{"$f":"ABR2+1","v":63},{"$f":"ABS2+1","v":63},{"$f":"ABT2+1","v":63},{"$f":"ABU2+1","v":63},{"$f":"ABV2+1","v":63},{"$f":"ABW2+1","v":63},{"$f":"ABX2+1","v":63},{"$f":"ABY2+1","v":63},{"$f":"ABZ2+1","v":63},{"$f":"ACA2+1","v":63},{"$f":"ACB2+1","v":64},{"$f":"ACC2+1","v":64},{"$f":"ACD2+1","v":64},{"$f":"ACE2+1","v":64},{"$f":"ACF2+1","v":64},{"$f":"ACG2+1","v":64},{"$f":"ACH2+1","v":64},{"$f":"ACI2+1","v":64},{"$f":"ACJ2+1","v":64},{"$f":"ACK2+1","v":64},{"$f":"ACL2+1","v":64},{"$f":"ACM2+1","v":64},{"$f":"ACN2+1","v":65},{"$f":"ACO2+1","v":65},{"$f":"ACP2+1","v":65},{"$f":"ACQ2+1","v":65},{"$f":"ACR2+1","v":65},{"$f":"ACS2+1","v":65},{"$f":"ACT2+1","v":65},{"$f":"ACU2+1","v":65},{"$f":"ACV2+1","v":65},{"$f":"ACW2+1","v":65},{"$f":"ACX2+1","v":65},{"$f":"ACY2+1","v":65},{"$f":"ACZ2+1","v":66},{"$f":"ADA2+1","v":66},{"$f":"ADB2+1","v":66},{"$f":"ADC2+1","v":66},{"$f":"ADD2+1","v":66},{"$f":"ADE2+1","v":66},{"$f":"ADF2+1","v":66},{"$f":"ADG2+1","v":66},{"$f":"ADH2+1","v":66},{"$f":"ADI2+1","v":66},{"$f":"ADJ2+1","v":66},{"$f":"ADK2+1","v":66},{"$f":"ADL2+1","v":67},{"$f":"ADM2+1","v":67},{"$f":"ADN2+1","v":67},{"$f":"ADO2+1","v":67},{"$f":"ADP2+1","v":67},{"$f":"ADQ2+1","v":67},{"$f":"ADR2+1","v":67},{"$f":"ADS2+1","v":67},{"$f":"ADT2+1","v":67},{"$f":"ADU2+1","v":67},{"$f":"ADV2+1","v":67},{"$f":"ADW2+1","v":67},{"$f":"ADX2+1","v":68},{"$f":"ADY2+1","v":68},{"$f":"ADZ2+1","v":68},{"$f":"AEA2+1","v":68},{"$f":"AEB2+1","v":68},{"$f":"AEC2+1","v":68},{"$f":"AED2+1","v":68},{"$f":"AEE2+1","v":68},{"$f":"AEF2+1","v":68},68,{"$f":"AEH2+1","v":68},{"$f":"AEI2+1","v":68},{"$f":"AEJ2+1","v":69},{"$f":"AEK2+1","v":69},{"$f":"AEL2+1","v":69},{"$f":"AEM2+1","v":69},{"$f":"AEN2+1","v":69},{"$f":"AEO2+1","v":69},{"$f":"AEP2+1","v":69},{"$f":"AEQ2+1","v":69},{"$f":"AER2+1","v":69},{"$f":"AES2+1","v":69},{"$f":"AET2+1","v":69},{"$f":"AEU2+1","v":69},{"$f":"AEV2+1","v":70},{"$f":"AEW2+1","v":70},{"$f":"AEX2+1","v":70},{"$f":"AEY2+1","v":70},{"$f":"AEZ2+1","v":70},{"$f":"AFA2+1","v":70},{"$f":"AFB2+1","v":70},{"$f":"AFC2+1","v":70},{"$f":"AFD2+1","v":70},{"$f":"AFE2+1","v":70},{"$f":"AFF2+1","v":70},{"$f":"AFG2+1","v":70},{"$f":"AFH2+1","v":71},{"$f":"AFI2+1","v":71},{"$f":"AFJ2+1","v":71},{"$f":"AFK2+1","v":71},{"$f":"AFL2+1","v":71},{"$f":"AFM2+1","v":71},{"$f":"AFN2+1","v":71},{"$f":"AFO2+1","v":71},{"$f":"AFP2+1","v":71},{"$f":"AFQ2+1","v":71},{"$f":"AFR2+1","v":71},{"$f":"AFS2+1","v":71},{"$f":"AFT2+1","v":72},{"$f":"AFU2+1","v":72},{"$f":"AFV2+1","v":72},{"$f":"AFW2+1","v":72},{"$f":"AFX2+1","v":72},{"$f":"AFY2+1","v":72},{"$f":"AFZ2+1","v":72},{"$f":"AGA2+1","v":72},{"$f":"AGB2+1","v":72},{"$f":"AGC2+1","v":72},{"$f":"AGD2+1","v":72},{"$f":"AGE2+1","v":72},{"$f":"AGF2+1","v":73},{"$f":"AGG2+1","v":73},{"$f":"AGH2+1","v":73},{"$f":"AGI2+1","v":73},{"$f":"AGJ2+1","v":73},{"$f":"AGK2+1","v":73},{"$f":"AGL2+1","v":73},{"$f":"AGM2+1","v":73},{"$f":"AGN2+1","v":73},{"$f":"AGO2+1","v":73},{"$f":"AGP2+1","v":73},{"$f":"AGQ2+1","v":73},{"$f":"AGR2+1","v":74},{"$f":"AGS2+1","v":74},{"$f":"AGT2+1","v":74},{"$f":"AGU2+1","v":74},{"$f":"AGV2+1","v":74},{"$f":"AGW2+1","v":74},{"$f":"AGX2+1","v":74},{"$f":"AGY2+1","v":74},{"$f":"AGZ2+1","v":74},{"$f":"AHA2+1","v":74},{"$f":"AHB2+1","v":74},{"$f":"AHC2+1","v":74},{"$f":"AHD2+1","v":75},{"$f":"AHE2+1","v":75},{"$f":"AHF2+1","v":75},{"$f":"AHG2+1","v":75},{"$f":"AHH2+1","v":75},{"$f":"AHI2+1","v":75},{"$f":"AHJ2+1","v":75},{"$f":"AHK2+1","v":75},{"$f":"AHL2+1","v":75},{"$f":"AHM2+1","v":75},{"$f":"AHN2+1","v":75},{"$f":"AHO2+1","v":75},{"$f":"AHP2+1","v":76},{"$f":"AHQ2+1","v":76},{"$f":"AHR2+1","v":76},{"$f":"AHS2+1","v":76},{"$f":"AHT2+1","v":76},{"$f":"AHU2+1","v":76},{"$f":"AHV2+1","v":76},{"$f":"AHW2+1","v":76},{"$f":"AHX2+1","v":76},{"$f":"AHY2+1","v":76},{"$f":"AHZ2+1","v":76},{"$f":"AIA2+1","v":76},{"$f":"AIB2+1","v":77},{"$f":"AIC2+1","v":77},{"$f":"AID2+1","v":77},{"$f":"AIE2+1","v":77},{"$f":"AIF2+1","v":77},{"$f":"AIG2+1","v":77},{"$f":"AIH2+1","v":77},{"$f":"AII2+1","v":77},{"$f":"AIJ2+1","v":77},{"$f":"AIK2+1","v":77},{"$f":"AIL2+1","v":77},{"$f":"AIM2+1","v":77},{"$f":"AIN2+1","v":78},{"$f":"AIO2+1","v":78},{"$f":"AIP2+1","v":78},{"$f":"AIQ2+1","v":78},{"$f":"AIR2+1","v":78},{"$f":"AIS2+1","v":78},{"$f":"AIT2+1","v":78},{"$f":"AIU2+1","v":78},{"$f":"AIV2+1","v":78},{"$f":"AIW2+1","v":78},{"$f":"AIX2+1","v":78},{"$f":"AIY2+1","v":78},{"$f":"AIZ2+1","v":79},{"$f":"AJA2+1","v":79},{"$f":"AJB2+1","v":79},{"$f":"AJC2+1","v":79},{"$f":"AJD2+1","v":79},{"$f":"AJE2+1","v":79},{"$f":"AJF2+1","v":79},{"$f":"AJG2+1","v":79},{"$f":"AJH2+1","v":79},{"$f":"AJI2+1","v":79},{"$f":"AJJ2+1","v":79},{"$f":"AJK2+1","v":79},{"$f":"AJL2+1","v":80},{"$f":"AJM2+1","v":80},{"$f":"AJN2+1","v":80},{"$f":"AJO2+1","v":80},{"$f":"AJP2+1","v":80},{"$f":"AJQ2+1","v":80},{"$f":"AJR2+1","v":80},{"$f":"AJS2+1","v":80},{"$f":"AJT2+1","v":80},{"$f":"AJU2+1","v":80},{"$f":"AJV2+1","v":80},{"$f":"AJW2+1","v":80},{"$f":"AJX2+1","v":81},{"$f":"AJY2+1","v":81},{"$f":"AJZ2+1","v":81},{"$f":"AKA2+1","v":81},{"$f":"AKB2+1","v":81},{"$f":"AKC2+1","v":81},{"$f":"AKD2+1","v":81},{"$f":"AKE2+1","v":81},{"$f":"AKF2+1","v":81},{"$f":"AKG2+1","v":81},{"$f":"AKH2+1","v":81},{"$f":"AKI2+1","v":81},{"$f":"AKJ2+1","v":82},{"$f":"AKK2+1","v":82},{"$f":"AKL2+1","v":82},{"$f":"AKM2+1","v":82},{"$f":"AKN2+1","v":82},{"$f":"AKO2+1","v":82},{"$f":"AKP2+1","v":82},{"$f":"AKQ2+1","v":82},{"$f":"AKR2+1","v":82},{"$f":"AKS2+1","v":82},{"$f":"AKT2+1","v":82},{"$f":"AKU2+1","v":82},{"$f":"AKV2+1","v":83},{"$f":"AKW2+1","v":83},{"$f":"AKX2+1","v":83},{"$f":"AKY2+1","v":83},{"$f":"AKZ2+1","v":83},{"$f":"ALA2+1","v":83},{"$f":"ALB2+1","v":83},{"$f":"ALC2+1","v":83},{"$f":"ALD2+1","v":83},{"$f":"ALE2+1","v":83},{"$f":"ALF2+1","v":83},{"$f":"ALG2+1","v":83},{"$f":"ALH2+1","v":84},{"$f":"ALI2+1","v":84},{"$f":"ALJ2+1","v":84},{"$f":"ALK2+1","v":84},{"$f":"ALL2+1","v":84},{"$f":"ALM2+1","v":84},{"$f":"ALN2+1","v":84},{"$f":"ALO2+1","v":84},{"$f":"ALP2+1","v":84},{"$f":"ALQ2+1","v":84},{"$f":"ALR2+1","v":84},{"$f":"ALS2+1","v":84},{"$f":"ALT2+1","v":85},{"$f":"ALU2+1","v":85},{"$f":"ALV2+1","v":85},{"$f":"ALW2+1","v":85},{"$f":"ALX2+1","v":85},{"$f":"ALY2+1","v":85},{"$f":"ALZ2+1","v":85},{"$f":"AMA2+1","v":85},{"$f":"AMB2+1","v":85},{"$f":"AMC2+1","v":85},{"$f":"AMD2+1","v":85},{"$f":"AME2+1","v":85},{"$f":"AMF2+1","v":86},{"$f":"AMG2+1","v":86},{"$f":"AMH2+1","v":86},{"$f":"AMI2+1","v":86},{"$f":"AMJ2+1","v":86},{"$f":"AMK2+1","v":86},{"$f":"AML2+1","v":86},{"$f":"AMM2+1","v":86},{"$f":"AMN2+1","v":86},{"$f":"AMO2+1","v":86},{"$f":"AMP2+1","v":86},{"$f":"AMQ2+1","v":86},{"$f":"AMR2+1","v":87},{"$f":"AMS2+1","v":87},{"$f":"AMT2+1","v":87},{"$f":"AMU2+1","v":87},{"$f":"AMV2+1","v":87},{"$f":"AMW2+1","v":87},{"$f":"AMX2+1","v":87},{"$f":"AMY2+1","v":87},87,{"$f":"ANA2+1","v":87},{"$f":"ANB2+1","v":87},{"$f":"ANC2+1","v":87},{"$f":"AND2+1","v":88},{"$f":"ANE2+1","v":88},{"$f":"ANF2+1","v":88},{"$f":"ANG2+1","v":88},{"$f":"ANH2+1","v":88},{"$f":"ANI2+1","v":88},{"$f":"ANJ2+1","v":88},{"$f":"ANK2+1","v":88},{"$f":"ANL2+1","v":88},{"$f":"ANM2+1","v":88},{"$f":"ANN2+1","v":88},{"$f":"ANO2+1","v":88},{"$f":"ANP2+1","v":89},{"$f":"ANQ2+1","v":89},{"$f":"ANR2+1","v":89},{"$f":"ANS2+1","v":89},{"$f":"ANT2+1","v":89},{"$f":"ANU2+1","v":89},{"$f":"ANV2+1","v":89},{"$f":"ANW2+1","v":89},{"$f":"ANX2+1","v":89},{"$f":"ANY2+1","v":89},{"$f":"ANZ2+1","v":89},{"$f":"AOA2+1","v":89},{"$f":"AOB2+1","v":90},{"$f":"AOC2+1","v":90},{"$f":"AOD2+1","v":90},{"$f":"AOE2+1","v":90},{"$f":"AOF2+1","v":90},{"$f":"AOG2+1","v":90},{"$f":"AOH2+1","v":90},{"$f":"AOI2+1","v":90},{"$f":"AOJ2+1","v":90},{"$f":"AOK2+1","v":90},{"$f":"AOL2+1","v":90},{"$f":"AOM2+1","v":90},{"$f":"AON2+1","v":91},{"$f":"AOO2+1","v":91},{"$f":"AOP2+1","v":91},{"$f":"AOQ2+1","v":91},{"$f":"AOR2+1","v":91},{"$f":"AOS2+1","v":91},{"$f":"AOT2+1","v":91},{"$f":"AOU2+1","v":91},{"$f":"AOV2+1","v":91},{"$f":"AOW2+1","v":91},{"$f":"AOX2+1","v":91},{"$f":"AOY2+1","v":91},{"$f":"AOZ2+1","v":92},{"$f":"APA2+1","v":92},{"$f":"APB2+1","v":92},{"$f":"APC2+1","v":92},{"$f":"APD2+1","v":92},{"$f":"APE2+1","v":92},{"$f":"APF2+1","v":92},{"$f":"APG2+1","v":92},{"$f":"APH2+1","v":92},{"$f":"API2+1","v":92},{"$f":"APJ2+1","v":92},{"$f":"APK2+1","v":92},{"$f":"APL2+1","v":93},{"$f":"APM2+1","v":93},{"$f":"APN2+1","v":93},{"$f":"APO2+1","v":93},{"$f":"APP2+1","v":93},{"$f":"APQ2+1","v":93},{"$f":"APR2+1","v":93},{"$f":"APS2+1","v":93},{"$f":"APT2+1","v":93},{"$f":"APU2+1","v":93},{"$f":"APV2+1","v":93},{"$f":"APW2+1","v":93},{"$f":"APX2+1","v":94},{"$f":"APY2+1","v":94},{"$f":"APZ2+1","v":94},{"$f":"AQA2+1","v":94},{"$f":"AQB2+1","v":94},{"$f":"AQC2+1","v":94},{"$f":"AQD2+1","v":94},{"$f":"AQE2+1","v":94},{"$f":"AQF2+1","v":94},{"$f":"AQG2+1","v":94},{"$f":"AQH2+1","v":94},{"$f":"AQI2+1","v":94},{"$f":"AQJ2+1","v":95},{"$f":"AQK2+1","v":95},{"$f":"AQL2+1","v":95},{"$f":"AQM2+1","v":95},{"$f":"AQN2+1","v":95},{"$f":"AQO2+1","v":95},{"$f":"AQP2+1","v":95},{"$f":"AQQ2+1","v":95},{"$f":"AQR2+1","v":95},{"$f":"AQS2+1","v":95},{"$f":"AQT2+1","v":95},{"$f":"AQU2+1","v":95},{"$f":"AQV2+1","v":96},{"$f":"AQW2+1","v":96},{"$f":"AQX2+1","v":96},{"$f":"AQY2+1","v":96},{"$f":"AQZ2+1","v":96},{"$f":"ARA2+1","v":96},{"$f":"ARB2+1","v":96},{"$f":"ARC2+1","v":96},{"$f":"ARD2+1","v":96},{"$f":"ARE2+1","v":96},{"$f":"ARF2+1","v":96},{"$f":"ARG2+1","v":96},{"$f":"ARH2+1","v":97},{"$f":"ARI2+1","v":97},{"$f":"ARJ2+1","v":97},{"$f":"ARK2+1","v":97},{"$f":"ARL2+1","v":97},{"$f":"ARM2+1","v":97},{"$f":"ARN2+1","v":97},{"$f":"ARO2+1","v":97},{"$f":"ARP2+1","v":97},{"$f":"ARQ2+1","v":97},{"$f":"ARR2+1","v":97},{"$f":"ARS2+1","v":97},{"$f":"ART2+1","v":98},{"$f":"ARU2+1","v":98},{"$f":"ARV2+1","v":98},{"$f":"ARW2+1","v":98},{"$f":"ARX2+1","v":98},{"$f":"ARY2+1","v":98},{"$f":"ARZ2+1","v":98},{"$f":"ASA2+1","v":98},{"$f":"ASB2+1","v":98},{"$f":"ASC2+1","v":98},{"$f":"ASD2+1","v":98},{"$f":"ASE2+1","v":98},{"$f":"ASF2+1","v":99},{"$f":"ASG2+1","v":99},{"$f":"ASH2+1","v":99},{"$f":"ASI2+1","v":99},{"$f":"ASJ2+1","v":99},{"$f":"ASK2+1","v":99},{"$f":"ASL2+1","v":99},{"$f":"ASM2+1","v":99},{"$f":"ASN2+1","v":99},{"$f":"ASO2+1","v":99},{"$f":"ASP2+1","v":99},{"$f":"ASQ2+1","v":99},{"$f":"ASR2+1","v":100},{"$f":"ASS2+1","v":100},{"$f":"AST2+1","v":100},{"$f":"ASU2+1","v":100},{"$f":"ASV2+1","v":100},{"$f":"ASW2+1","v":100},{"$f":"ASX2+1","v":100},{"$f":"ASY2+1","v":100},{"$f":"ASZ2+1","v":100},{"$f":"ATA2+1","v":100},{"$f":"ATB2+1","v":100}]
[0,"Month Start",null,5,null,1,{"$f":"D5","v":250000},{"$f":"IFERROR(G3/12,\"NA\")","v":20833.333333333332},null,"Analysis Mo.",0,{"$f":"Underwriting!M3","v":1},{"$f":"Underwriting!N3","v":2},{"$f":"Underwriting!O3","v":3},{"$f":"Underwriting!P3","v":4},{"$f":"Underwriting!Q3","v":5},{"$f":"Underwriting!R3","v":6},{"$f":"Underwriting!S3","v":7},{"$f":"Underwriting!T3","v":8},{"$f":"Underwriting!U3","v":9},{"$f":"Underwriting!V3","v":10},{"$f":"Underwriting!W3","v":11},{"$f":"Underwriting!X3","v":12},{"$f":"Underwriting!Y3","v":13},{"$f":"Underwriting!Z3","v":14},{"$f":"Underwriting!AA3","v":15},{"$f":"Underwriting!AB3","v":16},{"$f":"Underwriting!AC3","v":17},{"$f":"Underwriting!AD3","v":18},{"$f":"Underwriting!AE3","v":19},{"$f":"Underwriting!AF3","v":20},{"$f":"Underwriting!AG3","v":21},{"$f":"Underwriting!AH3","v":22},{"$f":"Underwriting!AI3","v":23},{"$f":"Underwriting!AJ3","v":24},{"$f":"Underwriting!AK3","v":25},{"$f":"Underwriting!AL3","v":26},{"$f":"Underwriting!AM3","v":27},{"$f":"Underwriting!AN3","v":28},{"$f":"Underwriting!AO3","v":29},{"$f":"Underwriting!AP3","v":30},{"$f":"Underwriting!AQ3","v":31},{"$f":"Underwriting!AR3","v":32},{"$f":"Underwriting!AS3","v":33},{"$f":"Underwriting!AT3","v":34},{"$f":"Underwriting!AU3","v":35},{"$f":"Underwriting!AV3","v":36},{"$f":"Underwriting!AW3","v":37},{"$f":"Underwriting!AX3","v":38},{"$f":"Underwriting!AY3","v":39},{"$f":"Underwriting!AZ3","v":40},{"$f":"Underwriting!BA3","v":41},{"$f":"Underwriting!BB3","v":42},{"$f":"Underwriting!BC3","v":43},{"$f":"Underwriting!BD3","v":44},{"$f":"Underwriting!BE3","v":45},{"$f":"Underwriting!BF3","v":46},{"$f":"Underwriting!BG3","v":47},{"$f":"Underwriting!BH3","v":48},{"$f":"Underwriting!BI3","v":49},{"$f":"Underwriting!BJ3","v":50},{"$f":"Underwriting!BK3","v":51},{"$f":"Underwriting!BL3","v":52},{"$f":"Underwriting!BM3","v":53},{"$f":"Underwriting!BN3","v":54},{"$f":"Underwriting!BO3","v":55},{"$f":"Underwriting!BP3","v":56},{"$f":"Underwriting!BQ3","v":57},{"$f":"Underwriting!BR3","v":58},{"$f":"Underwriting!BS3","v":59},{"$f":"Underwriting!BT3","v":60},{"$f":"Underwriting!BU3","v":61},{"$f":"Underwriting!BV3","v":62},{"$f":"Underwriting!BW3","v":63},{"$f":"Underwriting!BX3","v":64},{"$f":"Underwriting!BY3","v":65},{"$f":"Underwriting!BZ3","v":66},{"$f":"Underwriting!CA3","v":67},{"$f":"Underwriting!CB3","v":68},{"$f":"Underwriting!CC3","v":69},{"$f":"Underwriting!CD3","v":70},{"$f":"Underwriting!CE3","v":71},{"$f":"Underwriting!CF3","v":72},{"$f":"Underwriting!CG3","v":73},{"$f":"Underwriting!CH3","v":74},{"$f":"Underwriting!CI3","v":75},{"$f":"Underwriting!CJ3","v":76},{"$f":"Underwriting!CK3","v":77},{"$f":"Underwriting!CL3","v":78},{"$f":"Underwriting!CM3","v":79},{"$f":"Underwriting!CN3","v":80},{"$f":"Underwriting!CO3","v":81},{"$f":"Underwriting!CP3","v":82},{"$f":"Underwriting!CQ3","v":83},{"$f":"Underwriting!CR3","v":84},{"$f":"Underwriting!CS3","v":85},{"$f":"Underwriting!CT3","v":86},{"$f":"Underwriting!CU3","v":87},{"$f":"Underwriting!CV3","v":88},{"$f":"Underwriting!CW3","v":89},{"$f":"Underwriting!CX3","v":90},{"$f":"Underwriting!CY3","v":91},{"$f":"Underwriting!CZ3","v":92},{"$f":"Underwriting!DA3","v":93},{"$f":"Underwriting!DB3","v":94},{"$f":"Underwriting!DC3","v":95},{"$f":"Underwriting!DD3","v":96},{"$f":"Underwriting!DE3","v":97},{"$f":"Underwriting!DF3","v":98},{"$f":"Underwriting!DG3","v":99},{"$f":"Underwriting!DH3","v":100},{"$f":"Underwriting!DI3","v":101},{"$f":"Underwriting!DJ3","v":102},{"$f":"Underwriting!DK3","v":103},{"$f":"Underwriting!DL3","v":104},{"$f":"Underwriting!DM3","v":105},{"$f":"Underwriting!DN3","v":106},{"$f":"Underwriting!DO3","v":107},{"$f":"Underwriting!DP3","v":108},{"$f":"Underwriting!DQ3","v":109},{"$f":"Underwriting!DR3","v":110},{"$f":"Underwriting!DS3","v":111},{"$f":"Underwriting!DT3","v":112},{"$f":"Underwriting!DU3","v":113},{"$f":"Underwriting!DV3","v":114},{"$f":"Underwriting!DW3","v":115},{"$f":"Underwriting!DX3","v":116},{"$f":"Underwriting!DY3","v":117},{"$f":"Underwriting!DZ3","v":118},{"$f":"Underwriting!EA3","v":119},{"$f":"Underwriting!EB3","v":120},{"$f":"Underwriting!EC3","v":121},{"$f":"Underwriting!ED3","v":122},{"$f":"Underwriting!EE3","v":123},{"$f":"Underwriting!EF3","v":124},{"$f":"Underwriting!EG3","v":125},{"$f":"Underwriting!EH3","v":126},{"$f":"Underwriting!EI3","v":127},{"$f":"Underwriting!EJ3","v":128},{"$f":"Underwriting!EK3","v":129},{"$f":"Underwriting!EL3","v":130},{"$f":"Underwriting!EM3","v":131},{"$f":"Underwriting!EN3","v":132},{"$f":"EM3+1","v":133},{"$f":"EN3+1","v":134},135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,{"$f":"GZ3+1","v":198},199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,{"$f":"JL3+1","v":262},263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,{"$f":"LX3+1","v":326},327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,{"$f":"OJ3+1","v":390},391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,{"$f":"QV3+1","v":454},455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,{"$f":"TH3+1","v":518},519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,{"$f":"VT3+1","v":582},583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,{"$f":"YF3+1","v":646},647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,{"$f":"AAR3+1","v":710},711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,{"$f":"ADD3+1","v":774},775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,{"$f":"AFP3+1","v":838},839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,{"$f":"AIB3+1","v":902},903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,{"$f":"AKN3+1","v":966},967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,1027,1028,1029,{"$f":"AMZ3+1","v":1030},1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,1052,1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,1084,1085,1086,1087,1088,1089,1090,1091,1092,1093,{"$f":"APL3+1","v":1094},1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,1116,1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,1148,1149,1150,1151,1152,1153,1154,1155,1156,1157,{"$f":"ARX3+1","v":1158},1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,1180,1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195,1196,1197,1198,1199]
[{"$f":"IFERROR(IF(MOD(F3,$D$6)=0,1,0),0)","v":1},"Term",null,99,null,2,{"$f":"IF(F4<=$D$4,G3*(1+$D$7)^A4,\"NA\")","v":256249.99999999997},{"$f":"IFERROR(G4/12,\"NA\")","v":21354.166666666664},null,"Lease Yr.",{"$f":"IF(K$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(K$3,$L$12:$ATN$12,0)))","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,{"$f":"IF(BW$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(BW$3,$L$12:$ATN$12,0)))","v":5},6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,{"$f":"IF(EI$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(EI$3,$L$12:$ATN$12,0)))","v":11},11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,{"$f":"IF(GU$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(GU$3,$L$12:$ATN$12,0)))","v":16},16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,{"$f":"IF(JG$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(JG$3,$L$12:$ATN$12,0)))","v":21},22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,{"$f":"IF(LS$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(LS$3,$L$12:$ATN$12,0)))","v":27},27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,{"$f":"IF(OE$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(OE$3,$L$12:$ATN$12,0)))","v":32},32,32,32,32,33,33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,36,36,36,36,36,36,36,36,36,36,36,36,37,37,37,37,37,37,37,37,37,37,37,{"$f":"IF(QQ$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(QQ$3,$L$12:$ATN$12,0)))","v":37},38,38,38,38,38,38,38,38,38,38,38,38,39,39,39,39,39,39,39,39,39,39,39,39,40,40,40,40,40,40,40,40,40,40,40,40,41,41,41,41,41,41,41,41,41,41,41,41,42,42,42,42,42,42,42,42,42,42,42,42,43,43,43,{"$f":"IF(TC$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(TC$3,$L$12:$ATN$12,0)))","v":43},43,43,43,43,43,43,43,43,44,44,44,44,44,44,44,44,44,44,44,44,45,45,45,45,45,45,45,45,45,45,45,45,46,46,46,46,46,46,46,46,46,46,46,46,47,47,47,47,47,47,47,47,47,47,47,47,48,48,48,48,48,48,48,{"$f":"IF(VO$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(VO$3,$L$12:$ATN$12,0)))","v":48},48,48,48,48,49,49,49,49,49,49,49,49,49,49,49,49,50,50,50,50,50,50,50,50,50,50,50,50,51,51,51,51,51,51,51,51,51,51,51,51,52,52,52,52,52,52,52,52,52,52,52,52,53,53,53,53,53,53,53,53,53,53,53,{"$f":"IF(YA$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(YA$3,$L$12:$ATN$12,0)))","v":53},54,54,54,54,54,54,54,54,54,54,54,54,55,55,55,55,55,55,55,55,55,55,55,55,56,56,56,56,56,56,56,56,56,56,56,56,57,57,57,57,57,57,57,57,57,57,57,57,58,58,58,58,58,58,58,58,58,58,58,58,59,59,59,{"$f":"IF(AAM$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(AAM$3,$L$12:$ATN$12,0)))","v":59},59,59,59,59,59,59,59,59,60,60,60,60,60,60,60,60,60,60,60,60,61,61,61,61,61,61,61,61,61,61,61,61,62,62,62,62,62,62,62,62,62,62,62,62,63,63,63,63,63,63,63,63,63,63,63,63,64,64,64,64,64,64,64,{"$f":"IF(ACY$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(ACY$3,$L$12:$ATN$12,0)))","v":64},64,64,64,64,65,65,65,65,65,65,65,65,65,65,65,65,66,66,66,66,66,66,66,66,66,66,66,66,67,67,67,67,67,67,67,67,67,67,67,67,68,68,68,68,68,68,68,68,68,68,68,68,69,69,69,69,69,69,69,69,69,69,69,{"$f":"IF(AFK$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(AFK$3,$L$12:$ATN$12,0)))","v":69},70,70,70,70,70,70,70,70,70,70,70,70,71,71,71,71,71,71,71,71,71,71,71,71,72,72,72,72,72,72,72,72,72,72,72,72,73,73,73,73,73,73,73,73,73,73,73,73,74,74,74,74,74,74,74,74,74,74,74,74,75,75,75,{"$f":"IF(AHW$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(AHW$3,$L$12:$ATN$12,0)))","v":75},75,75,75,75,75,75,75,75,76,76,76,76,76,76,76,76,76,76,76,76,77,77,77,77,77,77,77,77,77,77,77,77,78,78,78,78,78,78,78,78,78,78,78,78,79,79,79,79,79,79,79,79,79,79,79,79,80,80,80,80,80,80,80,{"$f":"IF(AKI$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(AKI$3,$L$12:$ATN$12,0)))","v":80},80,80,80,80,81,81,81,81,81,81,81,81,81,81,81,81,82,82,82,82,82,82,82,82,82,82,82,82,83,83,83,83,83,83,83,83,83,83,83,83,84,84,84,84,84,84,84,84,84,84,84,84,85,85,85,85,85,85,85,85,85,85,85,{"$f":"IF(AMU$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(AMU$3,$L$12:$ATN$12,0)))","v":85},86,86,86,86,86,86,86,86,86,86,86,86,87,87,87,87,87,87,87,87,87,87,87,87,88,88,88,88,88,88,88,88,88,88,88,88,89,89,89,89,89,89,89,89,89,89,89,89,90,90,90,90,90,90,90,90,90,90,90,90,91,91,91,{"$f":"IF(APG$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(APG$3,$L$12:$ATN$12,0)))","v":91},91,91,91,91,91,91,91,91,92,92,92,92,92,92,92,92,92,92,92,92,93,93,93,93,93,93,93,93,93,93,93,93,94,94,94,94,94,94,94,94,94,94,94,94,95,95,95,95,95,95,95,95,95,95,95,95,96,96,96,96,96,96,96,{"$f":"IF(ARS$3<$D$3,0,INDEX($L$13:$ATN$13,MATCH(ARS$3,$L$12:$ATN$12,0)))","v":96},96,96,96,96,97,97,97,97,97,97,97,97,97,97,97,97,98,98,98,98,98,98,98,98,98,98,98,98,99,99,99,99,99,99,99,99,99,99,99,99,100,100,100,100,100,100,100]
[{"$f":"IFERROR(IF(MOD(F4,$D$6)=0,1,0),0)","v":1},"Base Rent/Yr.",null,250000,null,3,{"$f":"IF(F5<=$D$4,G4*(1+$D$7)^A5,\"NA\")","v":262656.24999999994},21888.020833333328,null,"Lease Mo.",{"$f":"IF(K$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(K$3,$L$12:$ATN$12,0)))","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":"IF(BW$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(BW$3,$L$12:$ATN$12,0)))","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,{"$f":"IF(EI$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(EI$3,$L$12:$ATN$12,0)))","v":124},125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,{"$f":"IF(GU$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(GU$3,$L$12:$ATN$12,0)))","v":188},189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,{"$f":"IF(JG$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(JG$3,$L$12:$ATN$12,0)))","v":252},253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,{"$f":"IF(LS$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(LS$3,$L$12:$ATN$12,0)))","v":316},317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,{"$f":"IF(OE$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(OE$3,$L$12:$ATN$12,0)))","v":380},381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,{"$f":"IF(QQ$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(QQ$3,$L$12:$ATN$12,0)))","v":444},445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,{"$f":"IF(TC$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(TC$3,$L$12:$ATN$12,0)))","v":508},509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,{"$f":"IF(VO$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(VO$3,$L$12:$ATN$12,0)))","v":572},573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,{"$f":"IF(YA$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(YA$3,$L$12:$ATN$12,0)))","v":636},637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,{"$f":"IF(AAM$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(AAM$3,$L$12:$ATN$12,0)))","v":700},701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,{"$f":"IF(ACY$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(ACY$3,$L$12:$ATN$12,0)))","v":764},765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,{"$f":"IF(AFK$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(AFK$3,$L$12:$ATN$12,0)))","v":828},829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,{"$f":"IF(AHW$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(AHW$3,$L$12:$ATN$12,0)))","v":892},893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,{"$f":"IF(AKI$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(AKI$3,$L$12:$ATN$12,0)))","v":956},957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,{"$f":"IF(AMU$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(AMU$3,$L$12:$ATN$12,0)))","v":1020},1021,1022,1023,1024,1025,1026,1027,1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,1052,1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,{"$f":"IF(APG$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(APG$3,$L$12:$ATN$12,0)))","v":1084},1085,1086,1087,1088,1089,1090,1091,1092,1093,1094,1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,1116,1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,{"$f":"IF(ARS$3<$D$3,0,INDEX($L$14:$ATN$14,MATCH(ARS$3,$L$12:$ATN$12,0)))","v":1148},1149,1150,1151,1152,1153,1154,1155,1156,1157,1158,1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,1180,1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195]
[1,"Escalation Yr.",null,1,null,4,269222.65624999994,22435.221354166661,null,"Rent Pmt.",150000,{"$f":"IFERROR(IF(L3<$D$3,0,VLOOKUP(L4,$F$3:$H$101,3,FALSE)),0)","v":0},0,0,{"$f":"IFERROR(IF(O3<$D$3,0,VLOOKUP(O4,$F$3:$H$101,3,FALSE)),0)","v":0},20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21354.166666666664,21888.020833333328,21888.020833333328,21888.020833333328,21888.020833333328,21888.020833333328,21888.020833333328,21888.020833333328,21888.020833333328,21888.020833333328,21888.020833333328,21888.020833333328,21888.020833333328,22435.221354166661,22435.221354166661,22435.221354166661,22435.221354166661,22435.221354166661,22435.221354166661,22435.221354166661,22435.221354166661,22435.221354166661,22435.221354166661,22435.221354166661,22435.221354166661,22996.101888020828,22996.101888020828,22996.101888020828,22996.101888020828,22996.101888020828,22996.101888020828,22996.101888020828,22996.101888020828,22996.101888020828,22996.101888020828,22996.101888020828,22996.101888020828,{"$f":"IFERROR(IF(BX3<$D$3,0,VLOOKUP(BX4,$F$3:$H$101,3,FALSE)),0)","v":23571.004435221348},23571.004435221348,23571.004435221348,23571.004435221348,23571.004435221348,23571.004435221348,23571.004435221348,23571.004435221348,23571.004435221348,23571.004435221348,23571.004435221348,23571.004435221348,24160.279546101883,24160.279546101883,24160.279546101883,24160.279546101883,24160.279546101883,24160.279546101883,24160.279546101883,24160.279546101883,24160.279546101883,24160.279546101883,24160.279546101883,24160.279546101883,24764.286534754428,24764.286534754428,24764.286534754428,24764.286534754428,24764.286534754428,24764.286534754428,24764.286534754428,24764.286534754428,24764.286534754428,24764.286534754428,24764.286534754428,24764.286534754428,25383.393698123287,25383.393698123287,25383.393698123287,25383.393698123287,25383.393698123287,25383.393698123287,25383.393698123287,25383.393698123287,25383.393698123287,25383.393698123287,25383.393698123287,25383.393698123287,26017.978540576369,26017.978540576369,26017.978540576369,26017.978540576369,26017.978540576369,26017.978540576369,26017.978540576369,26017.978540576369,26017.978540576369,26017.978540576369,26017.978540576369,26017.978540576369,26668.428004090776,26668.428004090776,26668.428004090776,26668.428004090776,{"$f":"IFERROR(IF(EJ3<$D$3,0,VLOOKUP(EJ4,$F$3:$H$101,3,FALSE)),0)","v":26668.428004090776},26668.428004090776,26668.428004090776,26668.428004090776,26668.428004090776,26668.428004090776,26668.428004090776,26668.428004090776,27335.138704193043,27335.138704193043,27335.138704193043,27335.138704193043,27335.138704193043,27335.138704193043,27335.138704193043,27335.138704193043,27335.138704193043,27335.138704193043,27335.138704193043,27335.138704193043,28018.517171797866,28018.517171797866,28018.517171797866,28018.517171797866,28018.517171797866,28018.517171797866,28018.517171797866,28018.517171797866,28018.517171797866,28018.517171797866,28018.517171797866,28018.517171797866,28718.980101092809,28718.980101092809,28718.980101092809,28718.980101092809,28718.980101092809,28718.980101092809,28718.980101092809,28718.980101092809,28718.980101092809,28718.980101092809,28718.980101092809,28718.980101092809,29436.954603620132,29436.954603620132,29436.954603620132,29436.954603620132,29436.954603620132,29436.954603620132,29436.954603620132,29436.954603620132,29436.954603620132,29436.954603620132,29436.954603620132,29436.954603620132,30172.878468710634,30172.878468710634,30172.878468710634,30172.878468710634,30172.878468710634,30172.878468710634,30172.878468710634,30172.878468710634,{"$f":"IFERROR(IF(GV3<$D$3,0,VLOOKUP(GV4,$F$3:$H$101,3,FALSE)),0)","v":30172.878468710634},30172.878468710634,30172.878468710634,30172.878468710634,30927.200430428395,30927.200430428395,30927.200430428395,30927.200430428395,30927.200430428395,30927.200430428395,30927.200430428395,30927.200430428395,30927.200430428395,30927.200430428395,30927.200430428395,30927.200430428395,31700.380441189103,31700.380441189103,31700.380441189103,31700.380441189103,31700.380441189103,31700.380441189103,31700.380441189103,31700.380441189103,31700.380441189103,31700.380441189103,31700.380441189103,31700.380441189103,32492.889952218829,32492.889952218829,32492.889952218829,32492.889952218829,32492.889952218829,32492.889952218829,32492.889952218829,32492.889952218829,32492.889952218829,32492.889952218829,32492.889952218829,32492.889952218829,33305.212201024297,33305.212201024297,33305.212201024297,33305.212201024297,33305.212201024297,33305.212201024297,33305.212201024297,33305.212201024297,33305.212201024297,33305.212201024297,33305.212201024297,33305.212201024297,34137.842506049907,34137.842506049907,34137.842506049907,34137.842506049907,34137.842506049907,34137.842506049907,34137.842506049907,34137.842506049907,34137.842506049907,34137.842506049907,34137.842506049907,34137.842506049907,{"$f":"IFERROR(IF(JH3<$D$3,0,VLOOKUP(JH4,$F$3:$H$101,3,FALSE)),0)","v":34991.288568701151},34991.288568701151,34991.288568701151,34991.288568701151,34991.288568701151,34991.288568701151,34991.288568701151,34991.288568701151,34991.288568701151,34991.288568701151,34991.288568701151,34991.288568701151,35866.070782918672,35866.070782918672,35866.070782918672,35866.070782918672,35866.070782918672,35866.070782918672,35866.070782918672,35866.070782918672,35866.070782918672,35866.070782918672,35866.070782918672,35866.070782918672,36762.722552491636,36762.722552491636,36762.722552491636,36762.722552491636,36762.722552491636,36762.722552491636,36762.722552491636,36762.722552491636,36762.722552491636,36762.722552491636,36762.722552491636,36762.722552491636,37681.790616303922,37681.790616303922,37681.790616303922,37681.790616303922,37681.790616303922,37681.790616303922,37681.790616303922,37681.790616303922,37681.790616303922,37681.790616303922,37681.790616303922,37681.790616303922,38623.83538171152,38623.83538171152,38623.83538171152,38623.83538171152,38623.83538171152,38623.83538171152,38623.83538171152,38623.83538171152,38623.83538171152,38623.83538171152,38623.83538171152,38623.83538171152,39589.431266254302,39589.431266254302,39589.431266254302,39589.431266254302,{"$f":"IFERROR(IF(LT3<$D$3,0,VLOOKUP(LT4,$F$3:$H$101,3,FALSE)),0)","v":39589.431266254302},39589.431266254302,39589.431266254302,39589.431266254302,39589.431266254302,39589.431266254302,39589.431266254302,39589.431266254302,40579.167047910661,40579.167047910661,40579.167047910661,40579.167047910661,40579.167047910661,40579.167047910661,40579.167047910661,40579.167047910661,40579.167047910661,40579.167047910661,40579.167047910661,40579.167047910661,41593.646224108423,41593.646224108423,41593.646224108423,41593.646224108423,41593.646224108423,41593.646224108423,41593.646224108423,41593.646224108423,41593.646224108423,41593.646224108423,41593.646224108423,41593.646224108423,42633.487379711129,42633.487379711129,42633.487379711129,42633.487379711129,42633.487379711129,42633.487379711129,42633.487379711129,42633.487379711129,42633.487379711129,42633.487379711129,42633.487379711129,42633.487379711129,43699.324564203904,43699.324564203904,43699.324564203904,43699.324564203904,43699.324564203904,43699.324564203904,43699.324564203904,43699.324564203904,43699.324564203904,43699.324564203904,43699.324564203904,43699.324564203904,44791.807678309,44791.807678309,44791.807678309,44791.807678309,44791.807678309,44791.807678309,44791.807678309,44791.807678309,{"$f":"IFERROR(IF(OF3<$D$3,0,VLOOKUP(OF4,$F$3:$H$101,3,FALSE)),0)","v":44791.807678309},44791.807678309,44791.807678309,44791.807678309,45911.602870266717,45911.602870266717,45911.602870266717,45911.602870266717,45911.602870266717,45911.602870266717,45911.602870266717,45911.602870266717,45911.602870266717,45911.602870266717,45911.602870266717,45911.602870266717,47059.392942023384,47059.392942023384,47059.392942023384,47059.392942023384,47059.392942023384,47059.392942023384,47059.392942023384,47059.392942023384,47059.392942023384,47059.392942023384,47059.392942023384,47059.392942023384,48235.877765573969,48235.877765573969,48235.877765573969,48235.877765573969,48235.877765573969,48235.877765573969,48235.877765573969,48235.877765573969,48235.877765573969,48235.877765573969,48235.877765573969,48235.877765573969,49441.774709713318,49441.774709713318,49441.774709713318,49441.774709713318,49441.774709713318,49441.774709713318,49441.774709713318,49441.774709713318,49441.774709713318,49441.774709713318,49441.774709713318,49441.774709713318,50677.819077456144,50677.819077456144,50677.819077456144,50677.819077456144,50677.819077456144,50677.819077456144,50677.819077456144,50677.819077456144,50677.819077456144,50677.819077456144,50677.819077456144,50677.819077456144,{"$f":"IFERROR(IF(QR3<$D$3,0,VLOOKUP(QR4,$F$3:$H$101,3,FALSE)),0)","v":51944.764554392546},51944.764554392546,51944.764554392546,51944.764554392546,51944.764554392546,51944.764554392546,51944.764554392546,51944.764554392546,51944.764554392546,51944.764554392546,51944.764554392546,51944.764554392546,53243.383668252354,53243.383668252354,53243.383668252354,53243.383668252354,53243.383668252354,53243.383668252354,53243.383668252354,53243.383668252354,53243.383668252354,53243.383668252354,53243.383668252354,53243.383668252354,54574.468259958659,54574.468259958659,54574.468259958659,54574.468259958659,54574.468259958659,54574.468259958659,54574.468259958659,54574.468259958659,54574.468259958659,54574.468259958659,54574.468259958659,54574.468259958659,55938.829966457619,55938.829966457619,55938.829966457619,55938.829966457619,55938.829966457619,55938.829966457619,55938.829966457619,55938.829966457619,55938.829966457619,55938.829966457619,55938.829966457619,55938.829966457619,57337.300715619058,57337.300715619058,57337.300715619058,57337.300715619058,57337.300715619058,57337.300715619058,57337.300715619058,57337.300715619058,57337.300715619058,57337.300715619058,57337.300715619058,57337.300715619058,58770.733233509527,58770.733233509527,58770.733233509527,58770.733233509527,{"$f":"IFERROR(IF(TD3<$D$3,0,VLOOKUP(TD4,$F$3:$H$101,3,FALSE)),0)","v":58770.733233509527},58770.733233509527,58770.733233509527,58770.733233509527,58770.733233509527,58770.733233509527,58770.733233509527,58770.733233509527,60240.001564347265,60240.001564347265,60240.001564347265,60240.001564347265,60240.001564347265,60240.001564347265,60240.001564347265,60240.001564347265,60240.001564347265,60240.001564347265,60240.001564347265,60240.001564347265,61746.001603455945,61746.001603455945,61746.001603455945,61746.001603455945,61746.001603455945,61746.001603455945,61746.001603455945,61746.001603455945,61746.001603455945,61746.001603455945,61746.001603455945,61746.001603455945,63289.65164354234,63289.65164354234,63289.65164354234,63289.65164354234,63289.65164354234,63289.65164354234,63289.65164354234,63289.65164354234,63289.65164354234,63289.65164354234,63289.65164354234,63289.65164354234,64871.892934630894,64871.892934630894,64871.892934630894,64871.892934630894,64871.892934630894,64871.892934630894,64871.892934630894,64871.892934630894,64871.892934630894,64871.892934630894,64871.892934630894,64871.892934630894,66493.690257996655,66493.690257996655,66493.690257996655,66493.690257996655,66493.690257996655,66493.690257996655,66493.690257996655,66493.690257996655,{"$f":"IFERROR(IF(VP3<$D$3,0,VLOOKUP(VP4,$F$3:$H$101,3,FALSE)),0)","v":66493.690257996655},66493.690257996655,66493.690257996655,66493.690257996655,68156.032514446575,68156.032514446575,68156.032514446575,68156.032514446575,68156.032514446575,68156.032514446575,68156.032514446575,68156.032514446575,68156.032514446575,68156.032514446575,68156.032514446575,68156.032514446575,69859.933327307735,69859.933327307735,69859.933327307735,69859.933327307735,69859.933327307735,69859.933327307735,69859.933327307735,69859.933327307735,69859.933327307735,69859.933327307735,69859.933327307735,69859.933327307735,71606.431660490416,71606.431660490416,71606.431660490416,71606.431660490416,71606.431660490416,71606.431660490416,71606.431660490416,71606.431660490416,71606.431660490416,71606.431660490416,71606.431660490416,71606.431660490416,73396.592452002675,73396.592452002675,73396.592452002675,73396.592452002675,73396.592452002675,73396.592452002675,73396.592452002675,73396.592452002675,73396.592452002675,73396.592452002675,73396.592452002675,73396.592452002675,75231.507263302745,75231.507263302745,75231.507263302745,75231.507263302745,75231.507263302745,75231.507263302745,75231.507263302745,75231.507263302745,75231.507263302745,75231.507263302745,75231.507263302745,75231.507263302745,{"$f":"IFERROR(IF(YB3<$D$3,0,VLOOKUP(YB4,$F$3:$H$101,3,FALSE)),0)","v":77112.294944885303},77112.294944885303,77112.294944885303,77112.294944885303,77112.294944885303,77112.294944885303,77112.294944885303,77112.294944885303,77112.294944885303,77112.294944885303,77112.294944885303,77112.294944885303,79040.10231850743,79040.10231850743,79040.10231850743,79040.10231850743,79040.10231850743,79040.10231850743,79040.10231850743,79040.10231850743,79040.10231850743,79040.10231850743,79040.10231850743,79040.10231850743,81016.104876470097,81016.104876470097,81016.104876470097,81016.104876470097,81016.104876470097,81016.104876470097,81016.104876470097,81016.104876470097,81016.104876470097,81016.104876470097,81016.104876470097,81016.104876470097,83041.507498381849,83041.507498381849,83041.507498381849,83041.507498381849,83041.507498381849,83041.507498381849,83041.507498381849,83041.507498381849,83041.507498381849,83041.507498381849,83041.507498381849,83041.507498381849,85117.545185841387,85117.545185841387,85117.545185841387,85117.545185841387,85117.545185841387,85117.545185841387,85117.545185841387,85117.545185841387,85117.545185841387,85117.545185841387,85117.545185841387,85117.545185841387,87245.483815487416,87245.483815487416,87245.483815487416,87245.483815487416,{"$f":"IFERROR(IF(AAN3<$D$3,0,VLOOKUP(AAN4,$F$3:$H$101,3,FALSE)),0)","v":87245.483815487416},87245.483815487416,87245.483815487416,87245.483815487416,87245.483815487416,87245.483815487416,87245.483815487416,87245.483815487416,89426.620910874582,89426.620910874582,89426.620910874582,89426.620910874582,89426.620910874582,89426.620910874582,89426.620910874582,89426.620910874582,89426.620910874582,89426.620910874582,89426.620910874582,89426.620910874582,91662.286433646441,91662.286433646441,91662.286433646441,91662.286433646441,91662.286433646441,91662.286433646441,91662.286433646441,91662.286433646441,91662.286433646441,91662.286433646441,91662.286433646441,91662.286433646441,93953.843594487582,93953.843594487582,93953.843594487582,93953.843594487582,93953.843594487582,93953.843594487582,93953.843594487582,93953.843594487582,93953.843594487582,93953.843594487582,93953.843594487582,93953.843594487582,96302.689684349767,96302.689684349767,96302.689684349767,96302.689684349767,96302.689684349767,96302.689684349767,96302.689684349767,96302.689684349767,96302.689684349767,96302.689684349767,96302.689684349767,96302.689684349767,98710.256926458504,98710.256926458504,98710.256926458504,98710.256926458504,98710.256926458504,98710.256926458504,98710.256926458504,98710.256926458504,{"$f":"IFERROR(IF(ACZ3<$D$3,0,VLOOKUP(ACZ4,$F$3:$H$101,3,FALSE)),0)","v":98710.256926458504},98710.256926458504,98710.256926458504,98710.256926458504,101178.01334961997,101178.01334961997,101178.01334961997,101178.01334961997,101178.01334961997,101178.01334961997,101178.01334961997,101178.01334961997,101178.01334961997,101178.01334961997,101178.01334961997,101178.01334961997,103707.46368336045,103707.46368336045,103707.46368336045,103707.46368336045,103707.46368336045,103707.46368336045,103707.46368336045,103707.46368336045,103707.46368336045,103707.46368336045,103707.46368336045,103707.46368336045,106300.15027544445,106300.15027544445,106300.15027544445,106300.15027544445,106300.15027544445,106300.15027544445,106300.15027544445,106300.15027544445,106300.15027544445,106300.15027544445,106300.15027544445,106300.15027544445,108957.65403233055,108957.65403233055,108957.65403233055,108957.65403233055,108957.65403233055,108957.65403233055,108957.65403233055,108957.65403233055,108957.65403233055,108957.65403233055,108957.65403233055,108957.65403233055,111681.5953831388,111681.5953831388,111681.5953831388,111681.5953831388,111681.5953831388,111681.5953831388,111681.5953831388,111681.5953831388,111681.5953831388,111681.5953831388,111681.5953831388,111681.5953831388,{"$f":"IFERROR(IF(AFL3<$D$3,0,VLOOKUP(AFL4,$F$3:$H$101,3,FALSE)),0)","v":114473.63526771725},114473.63526771725,114473.63526771725,114473.63526771725,114473.63526771725,114473.63526771725,114473.63526771725,114473.63526771725,114473.63526771725,114473.63526771725,114473.63526771725,114473.63526771725,117335.47614941018,117335.47614941018,117335.47614941018,117335.47614941018,117335.47614941018,117335.47614941018,117335.47614941018,117335.47614941018,117335.47614941018,117335.47614941018,117335.47614941018,117335.47614941018,120268.86305314543,120268.86305314543,120268.86305314543,120268.86305314543,120268.86305314543,120268.86305314543,120268.86305314543,120268.86305314543,120268.86305314543,120268.86305314543,120268.86305314543,120268.86305314543,123275.58462947405,123275.58462947405,123275.58462947405,123275.58462947405,123275.58462947405,123275.58462947405,123275.58462947405,123275.58462947405,123275.58462947405,123275.58462947405,123275.58462947405,123275.58462947405,126357.47424521089,126357.47424521089,126357.47424521089,126357.47424521089,126357.47424521089,126357.47424521089,126357.47424521089,126357.47424521089,126357.47424521089,126357.47424521089,126357.47424521089,126357.47424521089,129516.41110134115,129516.41110134115,129516.41110134115,129516.41110134115,{"$f":"IFERROR(IF(AHX3<$D$3,0,VLOOKUP(AHX4,$F$3:$H$101,3,FALSE)),0)","v":129516.41110134115},129516.41110134115,129516.41110134115,129516.41110134115,129516.41110134115,129516.41110134115,129516.41110134115,129516.41110134115,132754.32137887468,132754.32137887468,132754.32137887468,132754.32137887468,132754.32137887468,132754.32137887468,132754.32137887468,132754.32137887468,132754.32137887468,132754.32137887468,132754.32137887468,132754.32137887468,136073.17941334652,136073.17941334652,136073.17941334652,136073.17941334652,136073.17941334652,136073.17941334652,136073.17941334652,136073.17941334652,136073.17941334652,136073.17941334652,136073.17941334652,136073.17941334652,139475.00889868019,139475.00889868019,139475.00889868019,139475.00889868019,139475.00889868019,139475.00889868019,139475.00889868019,139475.00889868019,139475.00889868019,139475.00889868019,139475.00889868019,139475.00889868019,142961.88412114716,142961.88412114716,142961.88412114716,142961.88412114716,142961.88412114716,142961.88412114716,142961.88412114716,142961.88412114716,142961.88412114716,142961.88412114716,142961.88412114716,142961.88412114716,146535.93122417582,146535.93122417582,146535.93122417582,146535.93122417582,146535.93122417582,146535.93122417582,146535.93122417582,146535.93122417582,{"$f":"IFERROR(IF(AKJ3<$D$3,0,VLOOKUP(AKJ4,$F$3:$H$101,3,FALSE)),0)","v":146535.93122417582},146535.93122417582,146535.93122417582,146535.93122417582,150199.32950478021,150199.32950478021,150199.32950478021,150199.32950478021,150199.32950478021,150199.32950478021,150199.32950478021,150199.32950478021,150199.32950478021,150199.32950478021,150199.32950478021,150199.32950478021,153954.31274239969,153954.31274239969,153954.31274239969,153954.31274239969,153954.31274239969,153954.31274239969,153954.31274239969,153954.31274239969,153954.31274239969,153954.31274239969,153954.31274239969,153954.31274239969,157803.17056095967,157803.17056095967,157803.17056095967,157803.17056095967,157803.17056095967,157803.17056095967,157803.17056095967,157803.17056095967,157803.17056095967,157803.17056095967,157803.17056095967,157803.17056095967,161748.24982498365,161748.24982498365,161748.24982498365,161748.24982498365,161748.24982498365,161748.24982498365,161748.24982498365,161748.24982498365,161748.24982498365,161748.24982498365,161748.24982498365,161748.24982498365,165791.95607060823,165791.95607060823,165791.95607060823,165791.95607060823,165791.95607060823,165791.95607060823,165791.95607060823,165791.95607060823,165791.95607060823,165791.95607060823,165791.95607060823,165791.95607060823,{"$f":"IFERROR(IF(AMV3<$D$3,0,VLOOKUP(AMV4,$F$3:$H$101,3,FALSE)),0)","v":169936.75497237343},169936.75497237343,169936.75497237343,169936.75497237343,169936.75497237343,169936.75497237343,169936.75497237343,169936.75497237343,169936.75497237343,169936.75497237343,169936.75497237343,169936.75497237343,174185.17384668274,174185.17384668274,174185.17384668274,174185.17384668274,174185.17384668274,174185.17384668274,174185.17384668274,174185.17384668274,174185.17384668274,174185.17384668274,174185.17384668274,174185.17384668274,178539.80319284982,178539.80319284982,178539.80319284982,178539.80319284982,178539.80319284982,178539.80319284982,178539.80319284982,178539.80319284982,178539.80319284982,178539.80319284982,178539.80319284982,178539.80319284982,183003.29827267106,183003.29827267106,183003.29827267106,183003.29827267106,183003.29827267106,183003.29827267106,183003.29827267106,183003.29827267106,183003.29827267106,183003.29827267106,183003.29827267106,183003.29827267106,187578.38072948784,187578.38072948784,187578.38072948784,187578.38072948784,187578.38072948784,187578.38072948784,187578.38072948784,187578.38072948784,187578.38072948784,187578.38072948784,187578.38072948784,187578.38072948784,192267.84024772502,192267.84024772502,192267.84024772502,192267.84024772502,{"$f":"IFERROR(IF(APH3<$D$3,0,VLOOKUP(APH4,$F$3:$H$101,3,FALSE)),0)","v":192267.84024772502},192267.84024772502,192267.84024772502,192267.84024772502,192267.84024772502,192267.84024772502,192267.84024772502,192267.84024772502,197074.53625391811,197074.53625391811,197074.53625391811,197074.53625391811,197074.53625391811,197074.53625391811,197074.53625391811,197074.53625391811,197074.53625391811,197074.53625391811,197074.53625391811,197074.53625391811,202001.39966026603,202001.39966026603,202001.39966026603,202001.39966026603,202001.39966026603,202001.39966026603,202001.39966026603,202001.39966026603,202001.39966026603,202001.39966026603,202001.39966026603,202001.39966026603,207051.4346517727,207051.4346517727,207051.4346517727,207051.4346517727,207051.4346517727,207051.4346517727,207051.4346517727,207051.4346517727,207051.4346517727,207051.4346517727,207051.4346517727,207051.4346517727,212227.72051806698,212227.72051806698,212227.72051806698,212227.72051806698,212227.72051806698,212227.72051806698,212227.72051806698,212227.72051806698,212227.72051806698,212227.72051806698,212227.72051806698,212227.72051806698,217533.41353101862,217533.41353101862,217533.41353101862,217533.41353101862,217533.41353101862,217533.41353101862,217533.41353101862,217533.41353101862,{"$f":"IFERROR(IF(ART3<$D$3,0,VLOOKUP(ART4,$F$3:$H$101,3,FALSE)),0)","v":217533.41353101862},217533.41353101862,217533.41353101862,217533.41353101862,222971.74886929407,222971.74886929407,222971.74886929407,222971.74886929407,222971.74886929407,222971.74886929407,222971.74886929407,222971.74886929407,222971.74886929407,222971.74886929407,222971.74886929407,222971.74886929407,228546.0425910264,228546.0425910264,228546.0425910264,228546.0425910264,228546.0425910264,228546.0425910264,228546.0425910264,228546.0425910264,228546.0425910264,228546.0425910264,228546.0425910264,228546.0425910264,234259.69365580205,234259.69365580205,234259.69365580205,234259.69365580205,234259.69365580205,234259.69365580205,234259.69365580205,234259.69365580205,234259.69365580205,234259.69365580205,234259.69365580205,234259.69365580205,0,0,0,0,0,0,0]
[1,"Escalation Amt.",null,2.5000000000000001E-2,null,5,275953.22265624994,22996.101888020828]
[1,null,null,null,null,6,282852.05322265619,23571.004435221348]
[1,"Development Start",null,{"$f":"Underwriting!D28","v":0},null,7,289923.3545532226,24160.279546101883]
[1,"Development End",null,{"$f":"Underwriting!E28","v":22},null,8,297171.43841705314,24764.286534754428]
[1,"Development Rent (Total)",null,{"$f":"SUMIFS(K6:ATN6,K3:ATN3,\">=\"&D9,K3:ATN3,\"<=\"&D10)","v":528125},null,9,304600.72437747946,25383.393698123287]
[1,null,null,null,null,10,312215.74248691642,26017.978540576369,null,"Analysis Mo.",null,{"$f":"D3","v":5},{"$f":"L12+1","v":6},{"$f":"M12+1","v":7},8,9,10,11,12,13,14,15,16,17,{"$f":"X12+1","v":18},19,20,21,22,23,24,25,26,27,{"$f":"AH12+1","v":28},29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,{"$f":"CT12+1","v":92},93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,{"$f":"FF12+1","v":156},157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,{"$f":"HR12+1","v":220},221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,{"$f":"KD12+1","v":284},285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,{"$f":"MP12+1","v":348},349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,{"$f":"PB12+1","v":412},413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,{"$f":"RN12+1","v":476},477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,{"$f":"TZ12+1","v":540},541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,{"$f":"WL12+1","v":604},605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,{"$f":"YX12+1","v":668},669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,{"$f":"ABJ12+1","v":732},733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,{"$f":"ADV12+1","v":796},797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,{"$f":"AGH12+1","v":860},861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,{"$f":"AIT12+1","v":924},925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,963,964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,{"$f":"ALF12+1","v":988},989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,1027,1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,{"$f":"ANR12+1","v":1052},1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,1084,1085,1086,1087,1088,1089,1090,1091,1092,1093,1094,1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,{"$f":"AQD12+1","v":1116},1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,1148,1149,1150,1151,1152,1153,1154,1155,1156,1157,1158,1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,{"$f":"ASP12+1","v":1180},1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195,1196,1197,1198,1199,1200,1201,1202,1203]
[1,"PV Factor",null,7.4999999999999997E-2,null,11,320021.13604908931,26668.428004090776,null,"Lease Yr.",null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"L13+1","v":2},{"$f":"M13+1","v":2},2,2,2,2,2,2,2,2,2,{"$f":"W13+1","v":2},{"$f":"X13+1","v":3},{"$f":"Y13+1","v":3},{"$f":"Z13+1","v":3},{"$f":"AA13+1","v":3},{"$f":"AB13+1","v":3},{"$f":"AC13+1","v":3},{"$f":"AD13+1","v":3},{"$f":"AE13+1","v":3},3,{"$f":"AG13+1","v":3},{"$f":"AH13+1","v":3},{"$f":"AI13+1","v":3},{"$f":"AJ13+1","v":4},{"$f":"AK13+1","v":4},{"$f":"AL13+1","v":4},{"$f":"AM13+1","v":4},{"$f":"AN13+1","v":4},{"$f":"AO13+1","v":4},4,{"$f":"AQ13+1","v":4},{"$f":"AR13+1","v":4},{"$f":"AS13+1","v":4},{"$f":"AT13+1","v":4},{"$f":"AU13+1","v":4},{"$f":"AV13+1","v":5},{"$f":"AW13+1","v":5},{"$f":"AX13+1","v":5},{"$f":"AY13+1","v":5},5,{"$f":"BA13+1","v":5},{"$f":"BB13+1","v":5},{"$f":"BC13+1","v":5},{"$f":"BD13+1","v":5},{"$f":"BE13+1","v":5},{"$f":"BF13+1","v":5},{"$f":"BG13+1","v":5},{"$f":"BH13+1","v":6},{"$f":"BI13+1","v":6},6,{"$f":"BK13+1","v":6},{"$f":"BL13+1","v":6},{"$f":"BM13+1","v":6},{"$f":"BN13+1","v":6},{"$f":"BO13+1","v":6},{"$f":"BP13+1","v":6},{"$f":"BQ13+1","v":6},{"$f":"BR13+1","v":6},{"$f":"BS13+1","v":6},7,{"$f":"BU13+1","v":7},{"$f":"BV13+1","v":7},{"$f":"BW13+1","v":7},{"$f":"BX13+1","v":7},{"$f":"BY13+1","v":7},{"$f":"BZ13+1","v":7},{"$f":"CA13+1","v":7},{"$f":"CB13+1","v":7},{"$f":"CC13+1","v":7},7,{"$f":"CE13+1","v":7},{"$f":"CF13+1","v":8},{"$f":"CG13+1","v":8},{"$f":"CH13+1","v":8},{"$f":"CI13+1","v":8},{"$f":"CJ13+1","v":8},{"$f":"CK13+1","v":8},{"$f":"CL13+1","v":8},{"$f":"CM13+1","v":8},8,{"$f":"CO13+1","v":8},{"$f":"CP13+1","v":8},{"$f":"CQ13+1","v":8},{"$f":"CR13+1","v":9},{"$f":"CS13+1","v":9},{"$f":"CT13+1","v":9},{"$f":"CU13+1","v":9},{"$f":"CV13+1","v":9},{"$f":"CW13+1","v":9},9,{"$f":"CY13+1","v":9},{"$f":"CZ13+1","v":9},{"$f":"DA13+1","v":9},{"$f":"DB13+1","v":9},{"$f":"DC13+1","v":9},{"$f":"DD13+1","v":10},{"$f":"DE13+1","v":10},{"$f":"DF13+1","v":10},{"$f":"DG13+1","v":10},10,{"$f":"DI13+1","v":10},{"$f":"DJ13+1","v":10},{"$f":"DK13+1","v":10},{"$f":"DL13+1","v":10},{"$f":"DM13+1","v":10},{"$f":"DN13+1","v":10},{"$f":"DO13+1","v":10},{"$f":"DP13+1","v":11},{"$f":"DQ13+1","v":11},11,{"$f":"DS13+1","v":11},{"$f":"DT13+1","v":11},{"$f":"DU13+1","v":11},{"$f":"DV13+1","v":11},{"$f":"DW13+1","v":11},{"$f":"DX13+1","v":11},{"$f":"DY13+1","v":11},{"$f":"DZ13+1","v":11},{"$f":"EA13+1","v":11},12,{"$f":"EC13+1","v":12},{"$f":"ED13+1","v":12},{"$f":"EE13+1","v":12},{"$f":"EF13+1","v":12},{"$f":"EG13+1","v":12},{"$f":"EH13+1","v":12},{"$f":"EI13+1","v":12},{"$f":"EJ13+1","v":12},{"$f":"EK13+1","v":12},12,{"$f":"EM13+1","v":12},{"$f":"EN13+1","v":13},{"$f":"EO13+1","v":13},{"$f":"EP13+1","v":13},{"$f":"EQ13+1","v":13},{"$f":"ER13+1","v":13},{"$f":"ES13+1","v":13},{"$f":"ET13+1","v":13},{"$f":"EU13+1","v":13},13,{"$f":"EW13+1","v":13},{"$f":"EX13+1","v":13},{"$f":"EY13+1","v":13},{"$f":"EZ13+1","v":14},{"$f":"FA13+1","v":14},{"$f":"FB13+1","v":14},{"$f":"FC13+1","v":14},{"$f":"FD13+1","v":14},{"$f":"FE13+1","v":14},14,{"$f":"FG13+1","v":14},{"$f":"FH13+1","v":14},{"$f":"FI13+1","v":14},{"$f":"FJ13+1","v":14},{"$f":"FK13+1","v":14},{"$f":"FL13+1","v":15},{"$f":"FM13+1","v":15},{"$f":"FN13+1","v":15},{"$f":"FO13+1","v":15},15,{"$f":"FQ13+1","v":15},{"$f":"FR13+1","v":15},{"$f":"FS13+1","v":15},{"$f":"FT13+1","v":15},{"$f":"FU13+1","v":15},{"$f":"FV13+1","v":15},{"$f":"FW13+1","v":15},{"$f":"FX13+1","v":16},{"$f":"FY13+1","v":16},16,{"$f":"GA13+1","v":16},{"$f":"GB13+1","v":16},{"$f":"GC13+1","v":16},{"$f":"GD13+1","v":16},{"$f":"GE13+1","v":16},{"$f":"GF13+1","v":16},{"$f":"GG13+1","v":16},{"$f":"GH13+1","v":16},{"$f":"GI13+1","v":16},17,{"$f":"GK13+1","v":17},{"$f":"GL13+1","v":17},{"$f":"GM13+1","v":17},{"$f":"GN13+1","v":17},{"$f":"GO13+1","v":17},{"$f":"GP13+1","v":17},{"$f":"GQ13+1","v":17},{"$f":"GR13+1","v":17},{"$f":"GS13+1","v":17},17,{"$f":"GU13+1","v":17},{"$f":"GV13+1","v":18},{"$f":"GW13+1","v":18},{"$f":"GX13+1","v":18},{"$f":"GY13+1","v":18},{"$f":"GZ13+1","v":18},{"$f":"HA13+1","v":18},{"$f":"HB13+1","v":18},{"$f":"HC13+1","v":18},18,{"$f":"HE13+1","v":18},{"$f":"HF13+1","v":18},{"$f":"HG13+1","v":18},{"$f":"HH13+1","v":19},{"$f":"HI13+1","v":19},{"$f":"HJ13+1","v":19},{"$f":"HK13+1","v":19},{"$f":"HL13+1","v":19},{"$f":"HM13+1","v":19},19,{"$f":"HO13+1","v":19},{"$f":"HP13+1","v":19},{"$f":"HQ13+1","v":19},{"$f":"HR13+1","v":19},{"$f":"HS13+1","v":19},{"$f":"HT13+1","v":20},{"$f":"HU13+1","v":20},{"$f":"HV13+1","v":20},{"$f":"HW13+1","v":20},20,{"$f":"HY13+1","v":20},{"$f":"HZ13+1","v":20},{"$f":"IA13+1","v":20},{"$f":"IB13+1","v":20},{"$f":"IC13+1","v":20},{"$f":"ID13+1","v":20},{"$f":"IE13+1","v":20},{"$f":"IF13+1","v":21},{"$f":"IG13+1","v":21},21,{"$f":"II13+1","v":21},{"$f":"IJ13+1","v":21},{"$f":"IK13+1","v":21},{"$f":"IL13+1","v":21},{"$f":"IM13+1","v":21},{"$f":"IN13+1","v":21},{"$f":"IO13+1","v":21},{"$f":"IP13+1","v":21},{"$f":"IQ13+1","v":21},22,{"$f":"IS13+1","v":22},{"$f":"IT13+1","v":22},{"$f":"IU13+1","v":22},{"$f":"IV13+1","v":22},{"$f":"IW13+1","v":22},{"$f":"IX13+1","v":22},{"$f":"IY13+1","v":22},{"$f":"IZ13+1","v":22},{"$f":"JA13+1","v":22},22,{"$f":"JC13+1","v":22},{"$f":"JD13+1","v":23},{"$f":"JE13+1","v":23},{"$f":"JF13+1","v":23},{"$f":"JG13+1","v":23},{"$f":"JH13+1","v":23},{"$f":"JI13+1","v":23},{"$f":"JJ13+1","v":23},{"$f":"JK13+1","v":23},23,{"$f":"JM13+1","v":23},{"$f":"JN13+1","v":23},{"$f":"JO13+1","v":23},{"$f":"JP13+1","v":24},{"$f":"JQ13+1","v":24},{"$f":"JR13+1","v":24},{"$f":"JS13+1","v":24},{"$f":"JT13+1","v":24},{"$f":"JU13+1","v":24},24,{"$f":"JW13+1","v":24},{"$f":"JX13+1","v":24},{"$f":"JY13+1","v":24},{"$f":"JZ13+1","v":24},{"$f":"KA13+1","v":24},{"$f":"KB13+1","v":25},{"$f":"KC13+1","v":25},{"$f":"KD13+1","v":25},{"$f":"KE13+1","v":25},25,{"$f":"KG13+1","v":25},{"$f":"KH13+1","v":25},{"$f":"KI13+1","v":25},{"$f":"KJ13+1","v":25},{"$f":"KK13+1","v":25},{"$f":"KL13+1","v":25},{"$f":"KM13+1","v":25},{"$f":"KN13+1","v":26},{"$f":"KO13+1","v":26},26,{"$f":"KQ13+1","v":26},{"$f":"KR13+1","v":26},{"$f":"KS13+1","v":26},{"$f":"KT13+1","v":26},{"$f":"KU13+1","v":26},{"$f":"KV13+1","v":26},{"$f":"KW13+1","v":26},{"$f":"KX13+1","v":26},{"$f":"KY13+1","v":26},27,{"$f":"LA13+1","v":27},{"$f":"LB13+1","v":27},{"$f":"LC13+1","v":27},{"$f":"LD13+1","v":27},{"$f":"LE13+1","v":27},{"$f":"LF13+1","v":27},{"$f":"LG13+1","v":27},{"$f":"LH13+1","v":27},{"$f":"LI13+1","v":27},27,{"$f":"LK13+1","v":27},{"$f":"LL13+1","v":28},{"$f":"LM13+1","v":28},{"$f":"LN13+1","v":28},{"$f":"LO13+1","v":28},{"$f":"LP13+1","v":28},{"$f":"LQ13+1","v":28},{"$f":"LR13+1","v":28},{"$f":"LS13+1","v":28},28,{"$f":"LU13+1","v":28},{"$f":"LV13+1","v":28},{"$f":"LW13+1","v":28},{"$f":"LX13+1","v":29},{"$f":"LY13+1","v":29},{"$f":"LZ13+1","v":29},{"$f":"MA13+1","v":29},{"$f":"MB13+1","v":29},{"$f":"MC13+1","v":29},29,{"$f":"ME13+1","v":29},{"$f":"MF13+1","v":29},{"$f":"MG13+1","v":29},{"$f":"MH13+1","v":29},{"$f":"MI13+1","v":29},{"$f":"MJ13+1","v":30},{"$f":"MK13+1","v":30},{"$f":"ML13+1","v":30},{"$f":"MM13+1","v":30},30,{"$f":"MO13+1","v":30},{"$f":"MP13+1","v":30},{"$f":"MQ13+1","v":30},{"$f":"MR13+1","v":30},{"$f":"MS13+1","v":30},{"$f":"MT13+1","v":30},{"$f":"MU13+1","v":30},{"$f":"MV13+1","v":31},{"$f":"MW13+1","v":31},31,{"$f":"MY13+1","v":31},{"$f":"MZ13+1","v":31},{"$f":"NA13+1","v":31},{"$f":"NB13+1","v":31},{"$f":"NC13+1","v":31},{"$f":"ND13+1","v":31},{"$f":"NE13+1","v":31},{"$f":"NF13+1","v":31},{"$f":"NG13+1","v":31},32,{"$f":"NI13+1","v":32},{"$f":"NJ13+1","v":32},{"$f":"NK13+1","v":32},{"$f":"NL13+1","v":32},{"$f":"NM13+1","v":32},{"$f":"NN13+1","v":32},{"$f":"NO13+1","v":32},{"$f":"NP13+1","v":32},{"$f":"NQ13+1","v":32},32,{"$f":"NS13+1","v":32},{"$f":"NT13+1","v":33},{"$f":"NU13+1","v":33},{"$f":"NV13+1","v":33},{"$f":"NW13+1","v":33},{"$f":"NX13+1","v":33},{"$f":"NY13+1","v":33},{"$f":"NZ13+1","v":33},{"$f":"OA13+1","v":33},33,{"$f":"OC13+1","v":33},{"$f":"OD13+1","v":33},{"$f":"OE13+1","v":33},{"$f":"OF13+1","v":34},{"$f":"OG13+1","v":34},{"$f":"OH13+1","v":34},{"$f":"OI13+1","v":34},{"$f":"OJ13+1","v":34},{"$f":"OK13+1","v":34},34,{"$f":"OM13+1","v":34},{"$f":"ON13+1","v":34},{"$f":"OO13+1","v":34},{"$f":"OP13+1","v":34},{"$f":"OQ13+1","v":34},{"$f":"OR13+1","v":35},{"$f":"OS13+1","v":35},{"$f":"OT13+1","v":35},{"$f":"OU13+1","v":35},35,{"$f":"OW13+1","v":35},{"$f":"OX13+1","v":35},{"$f":"OY13+1","v":35},{"$f":"OZ13+1","v":35},{"$f":"PA13+1","v":35},{"$f":"PB13+1","v":35},{"$f":"PC13+1","v":35},{"$f":"PD13+1","v":36},{"$f":"PE13+1","v":36},36,{"$f":"PG13+1","v":36},{"$f":"PH13+1","v":36},{"$f":"PI13+1","v":36},{"$f":"PJ13+1","v":36},{"$f":"PK13+1","v":36},{"$f":"PL13+1","v":36},{"$f":"PM13+1","v":36},{"$f":"PN13+1","v":36},{"$f":"PO13+1","v":36},37,{"$f":"PQ13+1","v":37},{"$f":"PR13+1","v":37},{"$f":"PS13+1","v":37},{"$f":"PT13+1","v":37},{"$f":"PU13+1","v":37},{"$f":"PV13+1","v":37},{"$f":"PW13+1","v":37},{"$f":"PX13+1","v":37},{"$f":"PY13+1","v":37},37,{"$f":"QA13+1","v":37},{"$f":"QB13+1","v":38},{"$f":"QC13+1","v":38},{"$f":"QD13+1","v":38},{"$f":"QE13+1","v":38},{"$f":"QF13+1","v":38},{"$f":"QG13+1","v":38},{"$f":"QH13+1","v":38},{"$f":"QI13+1","v":38},38,{"$f":"QK13+1","v":38},{"$f":"QL13+1","v":38},{"$f":"QM13+1","v":38},{"$f":"QN13+1","v":39},{"$f":"QO13+1","v":39},{"$f":"QP13+1","v":39},{"$f":"QQ13+1","v":39},{"$f":"QR13+1","v":39},{"$f":"QS13+1","v":39},39,{"$f":"QU13+1","v":39},{"$f":"QV13+1","v":39},{"$f":"QW13+1","v":39},{"$f":"QX13+1","v":39},{"$f":"QY13+1","v":39},{"$f":"QZ13+1","v":40},{"$f":"RA13+1","v":40},{"$f":"RB13+1","v":40},{"$f":"RC13+1","v":40},40,{"$f":"RE13+1","v":40},{"$f":"RF13+1","v":40},{"$f":"RG13+1","v":40},{"$f":"RH13+1","v":40},{"$f":"RI13+1","v":40},{"$f":"RJ13+1","v":40},{"$f":"RK13+1","v":40},{"$f":"RL13+1","v":41},{"$f":"RM13+1","v":41},41,{"$f":"RO13+1","v":41},{"$f":"RP13+1","v":41},{"$f":"RQ13+1","v":41},{"$f":"RR13+1","v":41},{"$f":"RS13+1","v":41},{"$f":"RT13+1","v":41},{"$f":"RU13+1","v":41},{"$f":"RV13+1","v":41},{"$f":"RW13+1","v":41},42,{"$f":"RY13+1","v":42},{"$f":"RZ13+1","v":42},{"$f":"SA13+1","v":42},{"$f":"SB13+1","v":42},{"$f":"SC13+1","v":42},{"$f":"SD13+1","v":42},{"$f":"SE13+1","v":42},{"$f":"SF13+1","v":42},{"$f":"SG13+1","v":42},42,{"$f":"SI13+1","v":42},{"$f":"SJ13+1","v":43},{"$f":"SK13+1","v":43},{"$f":"SL13+1","v":43},{"$f":"SM13+1","v":43},{"$f":"SN13+1","v":43},{"$f":"SO13+1","v":43},{"$f":"SP13+1","v":43},{"$f":"SQ13+1","v":43},43,{"$f":"SS13+1","v":43},{"$f":"ST13+1","v":43},{"$f":"SU13+1","v":43},{"$f":"SV13+1","v":44},{"$f":"SW13+1","v":44},{"$f":"SX13+1","v":44},{"$f":"SY13+1","v":44},{"$f":"SZ13+1","v":44},{"$f":"TA13+1","v":44},44,{"$f":"TC13+1","v":44},{"$f":"TD13+1","v":44},{"$f":"TE13+1","v":44},{"$f":"TF13+1","v":44},{"$f":"TG13+1","v":44},{"$f":"TH13+1","v":45},{"$f":"TI13+1","v":45},{"$f":"TJ13+1","v":45},{"$f":"TK13+1","v":45},45,{"$f":"TM13+1","v":45},{"$f":"TN13+1","v":45},{"$f":"TO13+1","v":45},{"$f":"TP13+1","v":45},{"$f":"TQ13+1","v":45},{"$f":"TR13+1","v":45},{"$f":"TS13+1","v":45},{"$f":"TT13+1","v":46},{"$f":"TU13+1","v":46},46,{"$f":"TW13+1","v":46},{"$f":"TX13+1","v":46},{"$f":"TY13+1","v":46},{"$f":"TZ13+1","v":46},{"$f":"UA13+1","v":46},{"$f":"UB13+1","v":46},{"$f":"UC13+1","v":46},{"$f":"UD13+1","v":46},{"$f":"UE13+1","v":46},47,{"$f":"UG13+1","v":47},{"$f":"UH13+1","v":47},{"$f":"UI13+1","v":47},{"$f":"UJ13+1","v":47},{"$f":"UK13+1","v":47},{"$f":"UL13+1","v":47},{"$f":"UM13+1","v":47},{"$f":"UN13+1","v":47},{"$f":"UO13+1","v":47},47,{"$f":"UQ13+1","v":47},{"$f":"UR13+1","v":48},{"$f":"US13+1","v":48},{"$f":"UT13+1","v":48},{"$f":"UU13+1","v":48},{"$f":"UV13+1","v":48},{"$f":"UW13+1","v":48},{"$f":"UX13+1","v":48},{"$f":"UY13+1","v":48},48,{"$f":"VA13+1","v":48},{"$f":"VB13+1","v":48},{"$f":"VC13+1","v":48},{"$f":"VD13+1","v":49},{"$f":"VE13+1","v":49},{"$f":"VF13+1","v":49},{"$f":"VG13+1","v":49},{"$f":"VH13+1","v":49},{"$f":"VI13+1","v":49},49,{"$f":"VK13+1","v":49},{"$f":"VL13+1","v":49},{"$f":"VM13+1","v":49},{"$f":"VN13+1","v":49},{"$f":"VO13+1","v":49},{"$f":"VP13+1","v":50},{"$f":"VQ13+1","v":50},{"$f":"VR13+1","v":50},{"$f":"VS13+1","v":50},50,{"$f":"VU13+1","v":50},{"$f":"VV13+1","v":50},{"$f":"VW13+1","v":50},{"$f":"VX13+1","v":50},{"$f":"VY13+1","v":50},{"$f":"VZ13+1","v":50},{"$f":"WA13+1","v":50},{"$f":"WB13+1","v":51},{"$f":"WC13+1","v":51},51,{"$f":"WE13+1","v":51},{"$f":"WF13+1","v":51},{"$f":"WG13+1","v":51},{"$f":"WH13+1","v":51},{"$f":"WI13+1","v":51},{"$f":"WJ13+1","v":51},{"$f":"WK13+1","v":51},{"$f":"WL13+1","v":51},{"$f":"WM13+1","v":51},52,{"$f":"WO13+1","v":52},{"$f":"WP13+1","v":52},{"$f":"WQ13+1","v":52},{"$f":"WR13+1","v":52},{"$f":"WS13+1","v":52},{"$f":"WT13+1","v":52},{"$f":"WU13+1","v":52},{"$f":"WV13+1","v":52},{"$f":"WW13+1","v":52},52,{"$f":"WY13+1","v":52},{"$f":"WZ13+1","v":53},{"$f":"XA13+1","v":53},{"$f":"XB13+1","v":53},{"$f":"XC13+1","v":53},{"$f":"XD13+1","v":53},{"$f":"XE13+1","v":53},{"$f":"XF13+1","v":53},{"$f":"XG13+1","v":53},53,{"$f":"XI13+1","v":53},{"$f":"XJ13+1","v":53},{"$f":"XK13+1","v":53},{"$f":"XL13+1","v":54},{"$f":"XM13+1","v":54},{"$f":"XN13+1","v":54},{"$f":"XO13+1","v":54},{"$f":"XP13+1","v":54},{"$f":"XQ13+1","v":54},54,{"$f":"XS13+1","v":54},{"$f":"XT13+1","v":54},{"$f":"XU13+1","v":54},{"$f":"XV13+1","v":54},{"$f":"XW13+1","v":54},{"$f":"XX13+1","v":55},{"$f":"XY13+1","v":55},{"$f":"XZ13+1","v":55},{"$f":"YA13+1","v":55},55,{"$f":"YC13+1","v":55},{"$f":"YD13+1","v":55},{"$f":"YE13+1","v":55},{"$f":"YF13+1","v":55},{"$f":"YG13+1","v":55},{"$f":"YH13+1","v":55},{"$f":"YI13+1","v":55},{"$f":"YJ13+1","v":56},{"$f":"YK13+1","v":56},56,{"$f":"YM13+1","v":56},{"$f":"YN13+1","v":56},{"$f":"YO13+1","v":56},{"$f":"YP13+1","v":56},{"$f":"YQ13+1","v":56},{"$f":"YR13+1","v":56},{"$f":"YS13+1","v":56},{"$f":"YT13+1","v":56},{"$f":"YU13+1","v":56},57,{"$f":"YW13+1","v":57},{"$f":"YX13+1","v":57},{"$f":"YY13+1","v":57},{"$f":"YZ13+1","v":57},{"$f":"ZA13+1","v":57},{"$f":"ZB13+1","v":57},{"$f":"ZC13+1","v":57},{"$f":"ZD13+1","v":57},{"$f":"ZE13+1","v":57},57,{"$f":"ZG13+1","v":57},{"$f":"ZH13+1","v":58},{"$f":"ZI13+1","v":58},{"$f":"ZJ13+1","v":58},{"$f":"ZK13+1","v":58},{"$f":"ZL13+1","v":58},{"$f":"ZM13+1","v":58},{"$f":"ZN13+1","v":58},{"$f":"ZO13+1","v":58},58,{"$f":"ZQ13+1","v":58},{"$f":"ZR13+1","v":58},{"$f":"ZS13+1","v":58},{"$f":"ZT13+1","v":59},{"$f":"ZU13+1","v":59},{"$f":"ZV13+1","v":59},{"$f":"ZW13+1","v":59},{"$f":"ZX13+1","v":59},{"$f":"ZY13+1","v":59},59,{"$f":"AAA13+1","v":59},{"$f":"AAB13+1","v":59},{"$f":"AAC13+1","v":59},{"$f":"AAD13+1","v":59},{"$f":"AAE13+1","v":59},{"$f":"AAF13+1","v":60},{"$f":"AAG13+1","v":60},{"$f":"AAH13+1","v":60},{"$f":"AAI13+1","v":60},60,{"$f":"AAK13+1","v":60},{"$f":"AAL13+1","v":60},{"$f":"AAM13+1","v":60},{"$f":"AAN13+1","v":60},{"$f":"AAO13+1","v":60},{"$f":"AAP13+1","v":60},{"$f":"AAQ13+1","v":60},{"$f":"AAR13+1","v":61},{"$f":"AAS13+1","v":61},61,{"$f":"AAU13+1","v":61},{"$f":"AAV13+1","v":61},{"$f":"AAW13+1","v":61},{"$f":"AAX13+1","v":61},{"$f":"AAY13+1","v":61},{"$f":"AAZ13+1","v":61},{"$f":"ABA13+1","v":61},{"$f":"ABB13+1","v":61},{"$f":"ABC13+1","v":61},62,{"$f":"ABE13+1","v":62},{"$f":"ABF13+1","v":62},{"$f":"ABG13+1","v":62},{"$f":"ABH13+1","v":62},{"$f":"ABI13+1","v":62},{"$f":"ABJ13+1","v":62},{"$f":"ABK13+1","v":62},{"$f":"ABL13+1","v":62},{"$f":"ABM13+1","v":62},{"$f":"ABN13+1","v":62},{"$f":"ABO13+1","v":62},{"$f":"ABP13+1","v":63},{"$f":"ABQ13+1","v":63},{"$f":"ABR13+1","v":63},{"$f":"ABS13+1","v":63},{"$f":"ABT13+1","v":63},{"$f":"ABU13+1","v":63},{"$f":"ABV13+1","v":63},{"$f":"ABW13+1","v":63},{"$f":"ABX13+1","v":63},{"$f":"ABY13+1","v":63},{"$f":"ABZ13+1","v":63},{"$f":"ACA13+1","v":63},{"$f":"ACB13+1","v":64},{"$f":"ACC13+1","v":64},{"$f":"ACD13+1","v":64},{"$f":"ACE13+1","v":64},{"$f":"ACF13+1","v":64},{"$f":"ACG13+1","v":64},{"$f":"ACH13+1","v":64},{"$f":"ACI13+1","v":64},{"$f":"ACJ13+1","v":64},{"$f":"ACK13+1","v":64},{"$f":"ACL13+1","v":64},{"$f":"ACM13+1","v":64},{"$f":"ACN13+1","v":65},{"$f":"ACO13+1","v":65},{"$f":"ACP13+1","v":65},{"$f":"ACQ13+1","v":65},{"$f":"ACR13+1","v":65},{"$f":"ACS13+1","v":65},{"$f":"ACT13+1","v":65},{"$f":"ACU13+1","v":65},{"$f":"ACV13+1","v":65},{"$f":"ACW13+1","v":65},{"$f":"ACX13+1","v":65},{"$f":"ACY13+1","v":65},{"$f":"ACZ13+1","v":66},{"$f":"ADA13+1","v":66},{"$f":"ADB13+1","v":66},{"$f":"ADC13+1","v":66},{"$f":"ADD13+1","v":66},{"$f":"ADE13+1","v":66},{"$f":"ADF13+1","v":66},{"$f":"ADG13+1","v":66},{"$f":"ADH13+1","v":66},{"$f":"ADI13+1","v":66},{"$f":"ADJ13+1","v":66},{"$f":"ADK13+1","v":66},{"$f":"ADL13+1","v":67},{"$f":"ADM13+1","v":67},{"$f":"ADN13+1","v":67},{"$f":"ADO13+1","v":67},{"$f":"ADP13+1","v":67},{"$f":"ADQ13+1","v":67},{"$f":"ADR13+1","v":67},{"$f":"ADS13+1","v":67},{"$f":"ADT13+1","v":67},{"$f":"ADU13+1","v":67},{"$f":"ADV13+1","v":67},{"$f":"ADW13+1","v":67},{"$f":"ADX13+1","v":68},{"$f":"ADY13+1","v":68},{"$f":"ADZ13+1","v":68},{"$f":"AEA13+1","v":68},{"$f":"AEB13+1","v":68},{"$f":"AEC13+1","v":68},{"$f":"AED13+1","v":68},{"$f":"AEE13+1","v":68},{"$f":"AEF13+1","v":68},{"$f":"AEG13+1","v":68},{"$f":"AEH13+1","v":68},{"$f":"AEI13+1","v":68},{"$f":"AEJ13+1","v":69},{"$f":"AEK13+1","v":69},{"$f":"AEL13+1","v":69},{"$f":"AEM13+1","v":69},{"$f":"AEN13+1","v":69},{"$f":"AEO13+1","v":69},{"$f":"AEP13+1","v":69},{"$f":"AEQ13+1","v":69},{"$f":"AER13+1","v":69},{"$f":"AES13+1","v":69},{"$f":"AET13+1","v":69},{"$f":"AEU13+1","v":69},{"$f":"AEV13+1","v":70},{"$f":"AEW13+1","v":70},{"$f":"AEX13+1","v":70},{"$f":"AEY13+1","v":70},{"$f":"AEZ13+1","v":70},{"$f":"AFA13+1","v":70},{"$f":"AFB13+1","v":70},{"$f":"AFC13+1","v":70},{"$f":"AFD13+1","v":70},{"$f":"AFE13+1","v":70},{"$f":"AFF13+1","v":70},{"$f":"AFG13+1","v":70},{"$f":"AFH13+1","v":71},{"$f":"AFI13+1","v":71},{"$f":"AFJ13+1","v":71},{"$f":"AFK13+1","v":71},{"$f":"AFL13+1","v":71},{"$f":"AFM13+1","v":71},{"$f":"AFN13+1","v":71},{"$f":"AFO13+1","v":71},{"$f":"AFP13+1","v":71},{"$f":"AFQ13+1","v":71},{"$f":"AFR13+1","v":71},{"$f":"AFS13+1","v":71},{"$f":"AFT13+1","v":72},{"$f":"AFU13+1","v":72},{"$f":"AFV13+1","v":72},{"$f":"AFW13+1","v":72},{"$f":"AFX13+1","v":72},{"$f":"AFY13+1","v":72},{"$f":"AFZ13+1","v":72},{"$f":"AGA13+1","v":72},{"$f":"AGB13+1","v":72},{"$f":"AGC13+1","v":72},{"$f":"AGD13+1","v":72},{"$f":"AGE13+1","v":72},{"$f":"AGF13+1","v":73},{"$f":"AGG13+1","v":73},{"$f":"AGH13+1","v":73},{"$f":"AGI13+1","v":73},{"$f":"AGJ13+1","v":73},{"$f":"AGK13+1","v":73},{"$f":"AGL13+1","v":73},{"$f":"AGM13+1","v":73},{"$f":"AGN13+1","v":73},{"$f":"AGO13+1","v":73},{"$f":"AGP13+1","v":73},{"$f":"AGQ13+1","v":73},{"$f":"AGR13+1","v":74},{"$f":"AGS13+1","v":74},{"$f":"AGT13+1","v":74},{"$f":"AGU13+1","v":74},{"$f":"AGV13+1","v":74},{"$f":"AGW13+1","v":74},{"$f":"AGX13+1","v":74},{"$f":"AGY13+1","v":74},{"$f":"AGZ13+1","v":74},{"$f":"AHA13+1","v":74},{"$f":"AHB13+1","v":74},{"$f":"AHC13+1","v":74},{"$f":"AHD13+1","v":75},{"$f":"AHE13+1","v":75},{"$f":"AHF13+1","v":75},{"$f":"AHG13+1","v":75},{"$f":"AHH13+1","v":75},{"$f":"AHI13+1","v":75},{"$f":"AHJ13+1","v":75},{"$f":"AHK13+1","v":75},{"$f":"AHL13+1","v":75},{"$f":"AHM13+1","v":75},{"$f":"AHN13+1","v":75},{"$f":"AHO13+1","v":75},{"$f":"AHP13+1","v":76},{"$f":"AHQ13+1","v":76},{"$f":"AHR13+1","v":76},{"$f":"AHS13+1","v":76},{"$f":"AHT13+1","v":76},{"$f":"AHU13+1","v":76},{"$f":"AHV13+1","v":76},{"$f":"AHW13+1","v":76},{"$f":"AHX13+1","v":76},{"$f":"AHY13+1","v":76},{"$f":"AHZ13+1","v":76},{"$f":"AIA13+1","v":76},{"$f":"AIB13+1","v":77},{"$f":"AIC13+1","v":77},{"$f":"AID13+1","v":77},{"$f":"AIE13+1","v":77},{"$f":"AIF13+1","v":77},{"$f":"AIG13+1","v":77},{"$f":"AIH13+1","v":77},{"$f":"AII13+1","v":77},{"$f":"AIJ13+1","v":77},{"$f":"AIK13+1","v":77},{"$f":"AIL13+1","v":77},{"$f":"AIM13+1","v":77},{"$f":"AIN13+1","v":78},{"$f":"AIO13+1","v":78},{"$f":"AIP13+1","v":78},{"$f":"AIQ13+1","v":78},{"$f":"AIR13+1","v":78},{"$f":"AIS13+1","v":78},{"$f":"AIT13+1","v":78},{"$f":"AIU13+1","v":78},{"$f":"AIV13+1","v":78},{"$f":"AIW13+1","v":78},{"$f":"AIX13+1","v":78},{"$f":"AIY13+1","v":78},{"$f":"AIZ13+1","v":79},{"$f":"AJA13+1","v":79},{"$f":"AJB13+1","v":79},{"$f":"AJC13+1","v":79},{"$f":"AJD13+1","v":79},{"$f":"AJE13+1","v":79},{"$f":"AJF13+1","v":79},{"$f":"AJG13+1","v":79},{"$f":"AJH13+1","v":79},{"$f":"AJI13+1","v":79},{"$f":"AJJ13+1","v":79},{"$f":"AJK13+1","v":79},{"$f":"AJL13+1","v":80},{"$f":"AJM13+1","v":80},{"$f":"AJN13+1","v":80},{"$f":"AJO13+1","v":80},{"$f":"AJP13+1","v":80},{"$f":"AJQ13+1","v":80},{"$f":"AJR13+1","v":80},{"$f":"AJS13+1","v":80},{"$f":"AJT13+1","v":80},{"$f":"AJU13+1","v":80},{"$f":"AJV13+1","v":80},{"$f":"AJW13+1","v":80},{"$f":"AJX13+1","v":81},{"$f":"AJY13+1","v":81},{"$f":"AJZ13+1","v":81},{"$f":"AKA13+1","v":81},{"$f":"AKB13+1","v":81},{"$f":"AKC13+1","v":81},{"$f":"AKD13+1","v":81},{"$f":"AKE13+1","v":81},{"$f":"AKF13+1","v":81},{"$f":"AKG13+1","v":81},{"$f":"AKH13+1","v":81},{"$f":"AKI13+1","v":81},{"$f":"AKJ13+1","v":82},{"$f":"AKK13+1","v":82},{"$f":"AKL13+1","v":82},{"$f":"AKM13+1","v":82},{"$f":"AKN13+1","v":82},{"$f":"AKO13+1","v":82},{"$f":"AKP13+1","v":82},{"$f":"AKQ13+1","v":82},{"$f":"AKR13+1","v":82},{"$f":"AKS13+1","v":82},{"$f":"AKT13+1","v":82},{"$f":"AKU13+1","v":82},{"$f":"AKV13+1","v":83},{"$f":"AKW13+1","v":83},{"$f":"AKX13+1","v":83},{"$f":"AKY13+1","v":83},{"$f":"AKZ13+1","v":83},{"$f":"ALA13+1","v":83},{"$f":"ALB13+1","v":83},{"$f":"ALC13+1","v":83},{"$f":"ALD13+1","v":83},{"$f":"ALE13+1","v":83},{"$f":"ALF13+1","v":83},{"$f":"ALG13+1","v":83},{"$f":"ALH13+1","v":84},{"$f":"ALI13+1","v":84},{"$f":"ALJ13+1","v":84},{"$f":"ALK13+1","v":84},{"$f":"ALL13+1","v":84},{"$f":"ALM13+1","v":84},{"$f":"ALN13+1","v":84},{"$f":"ALO13+1","v":84},{"$f":"ALP13+1","v":84},{"$f":"ALQ13+1","v":84},{"$f":"ALR13+1","v":84},{"$f":"ALS13+1","v":84},{"$f":"ALT13+1","v":85},{"$f":"ALU13+1","v":85},{"$f":"ALV13+1","v":85},{"$f":"ALW13+1","v":85},{"$f":"ALX13+1","v":85},{"$f":"ALY13+1","v":85},{"$f":"ALZ13+1","v":85},{"$f":"AMA13+1","v":85},{"$f":"AMB13+1","v":85},{"$f":"AMC13+1","v":85},{"$f":"AMD13+1","v":85},{"$f":"AME13+1","v":85},{"$f":"AMF13+1","v":86},{"$f":"AMG13+1","v":86},{"$f":"AMH13+1","v":86},{"$f":"AMI13+1","v":86},{"$f":"AMJ13+1","v":86},{"$f":"AMK13+1","v":86},{"$f":"AML13+1","v":86},{"$f":"AMM13+1","v":86},{"$f":"AMN13+1","v":86},{"$f":"AMO13+1","v":86},{"$f":"AMP13+1","v":86},{"$f":"AMQ13+1","v":86},{"$f":"AMR13+1","v":87},{"$f":"AMS13+1","v":87},{"$f":"AMT13+1","v":87},{"$f":"AMU13+1","v":87},{"$f":"AMV13+1","v":87},{"$f":"AMW13+1","v":87},{"$f":"AMX13+1","v":87},{"$f":"AMY13+1","v":87},{"$f":"AMZ13+1","v":87},{"$f":"ANA13+1","v":87},{"$f":"ANB13+1","v":87},{"$f":"ANC13+1","v":87},{"$f":"AND13+1","v":88},{"$f":"ANE13+1","v":88},{"$f":"ANF13+1","v":88},{"$f":"ANG13+1","v":88},{"$f":"ANH13+1","v":88},{"$f":"ANI13+1","v":88},{"$f":"ANJ13+1","v":88},{"$f":"ANK13+1","v":88},{"$f":"ANL13+1","v":88},{"$f":"ANM13+1","v":88},{"$f":"ANN13+1","v":88},{"$f":"ANO13+1","v":88},{"$f":"ANP13+1","v":89},{"$f":"ANQ13+1","v":89},{"$f":"ANR13+1","v":89},{"$f":"ANS13+1","v":89},{"$f":"ANT13+1","v":89},{"$f":"ANU13+1","v":89},{"$f":"ANV13+1","v":89},{"$f":"ANW13+1","v":89},{"$f":"ANX13+1","v":89},{"$f":"ANY13+1","v":89},{"$f":"ANZ13+1","v":89},{"$f":"AOA13+1","v":89},{"$f":"AOB13+1","v":90},{"$f":"AOC13+1","v":90},{"$f":"AOD13+1","v":90},{"$f":"AOE13+1","v":90},{"$f":"AOF13+1","v":90},{"$f":"AOG13+1","v":90},{"$f":"AOH13+1","v":90},{"$f":"AOI13+1","v":90},{"$f":"AOJ13+1","v":90},{"$f":"AOK13+1","v":90},{"$f":"AOL13+1","v":90},{"$f":"AOM13+1","v":90},{"$f":"AON13+1","v":91},{"$f":"AOO13+1","v":91},{"$f":"AOP13+1","v":91},{"$f":"AOQ13+1","v":91},{"$f":"AOR13+1","v":91},{"$f":"AOS13+1","v":91},{"$f":"AOT13+1","v":91},{"$f":"AOU13+1","v":91},{"$f":"AOV13+1","v":91},{"$f":"AOW13+1","v":91},{"$f":"AOX13+1","v":91},{"$f":"AOY13+1","v":91},{"$f":"AOZ13+1","v":92},{"$f":"APA13+1","v":92},{"$f":"APB13+1","v":92},{"$f":"APC13+1","v":92},{"$f":"APD13+1","v":92},{"$f":"APE13+1","v":92},{"$f":"APF13+1","v":92},{"$f":"APG13+1","v":92},{"$f":"APH13+1","v":92},{"$f":"API13+1","v":92},{"$f":"APJ13+1","v":92},{"$f":"APK13+1","v":92},{"$f":"APL13+1","v":93},{"$f":"APM13+1","v":93},{"$f":"APN13+1","v":93},{"$f":"APO13+1","v":93},{"$f":"APP13+1","v":93},{"$f":"APQ13+1","v":93},{"$f":"APR13+1","v":93},{"$f":"APS13+1","v":93},{"$f":"APT13+1","v":93},{"$f":"APU13+1","v":93},{"$f":"APV13+1","v":93},{"$f":"APW13+1","v":93},{"$f":"APX13+1","v":94},{"$f":"APY13+1","v":94},{"$f":"APZ13+1","v":94},{"$f":"AQA13+1","v":94},{"$f":"AQB13+1","v":94},{"$f":"AQC13+1","v":94},{"$f":"AQD13+1","v":94},{"$f":"AQE13+1","v":94},{"$f":"AQF13+1","v":94},{"$f":"AQG13+1","v":94},{"$f":"AQH13+1","v":94},{"$f":"AQI13+1","v":94},{"$f":"AQJ13+1","v":95},{"$f":"AQK13+1","v":95},{"$f":"AQL13+1","v":95},{"$f":"AQM13+1","v":95},{"$f":"AQN13+1","v":95},{"$f":"AQO13+1","v":95},{"$f":"AQP13+1","v":95},{"$f":"AQQ13+1","v":95},{"$f":"AQR13+1","v":95},{"$f":"AQS13+1","v":95},{"$f":"AQT13+1","v":95},{"$f":"AQU13+1","v":95},{"$f":"AQV13+1","v":96},{"$f":"AQW13+1","v":96},{"$f":"AQX13+1","v":96},{"$f":"AQY13+1","v":96},{"$f":"AQZ13+1","v":96},{"$f":"ARA13+1","v":96},{"$f":"ARB13+1","v":96},{"$f":"ARC13+1","v":96},{"$f":"ARD13+1","v":96},{"$f":"ARE13+1","v":96},{"$f":"ARF13+1","v":96},{"$f":"ARG13+1","v":96},{"$f":"ARH13+1","v":97},{"$f":"ARI13+1","v":97},{"$f":"ARJ13+1","v":97},{"$f":"ARK13+1","v":97},{"$f":"ARL13+1","v":97},{"$f":"ARM13+1","v":97},{"$f":"ARN13+1","v":97},{"$f":"ARO13+1","v":97},{"$f":"ARP13+1","v":97},{"$f":"ARQ13+1","v":97},{"$f":"ARR13+1","v":97},{"$f":"ARS13+1","v":97},{"$f":"ART13+1","v":98},{"$f":"ARU13+1","v":98},{"$f":"ARV13+1","v":98},{"$f":"ARW13+1","v":98},{"$f":"ARX13+1","v":98},{"$f":"ARY13+1","v":98},{"$f":"ARZ13+1","v":98},{"$f":"ASA13+1","v":98},{"$f":"ASB13+1","v":98},{"$f":"ASC13+1","v":98},{"$f":"ASD13+1","v":98},{"$f":"ASE13+1","v":98},{"$f":"ASF13+1","v":99},{"$f":"ASG13+1","v":99},{"$f":"ASH13+1","v":99},{"$f":"ASI13+1","v":99},{"$f":"ASJ13+1","v":99},{"$f":"ASK13+1","v":99},{"$f":"ASL13+1","v":99},{"$f":"ASM13+1","v":99},{"$f":"ASN13+1","v":99},{"$f":"ASO13+1","v":99},{"$f":"ASP13+1","v":99},{"$f":"ASQ13+1","v":99},{"$f":"ASR13+1","v":100},{"$f":"ASS13+1","v":100},{"$f":"AST13+1","v":100},{"$f":"ASU13+1","v":100},{"$f":"ASV13+1","v":100},{"$f":"ASW13+1","v":100},{"$f":"ASX13+1","v":100},{"$f":"ASY13+1","v":100},{"$f":"ASZ13+1","v":100},{"$f":"ATA13+1","v":100},{"$f":"ATB13+1","v":100}]
[1,"Timing",null,{"$f":"Underwriting!E34","v":22},null,12,328021.66445031652,27335.138704193043,null,"Lease Mo.",null,1,{"$f":"L14+1","v":2},{"$f":"M14+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BY14+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,{"$f":"EK14+1","v":131},132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,{"$f":"GW14+1","v":195},196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,{"$f":"JI14+1","v":259},260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,{"$f":"LU14+1","v":323},324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,{"$f":"OG14+1","v":387},388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,{"$f":"QS14+1","v":451},452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,{"$f":"TE14+1","v":515},516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,{"$f":"VQ14+1","v":579},580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,{"$f":"YC14+1","v":643},644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,{"$f":"AAO14+1","v":707},708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,{"$f":"ADA14+1","v":771},772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,{"$f":"AFM14+1","v":835},836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,{"$f":"AHY14+1","v":899},900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948,949,950,951,952,953,954,955,956,957,958,959,960,961,962,{"$f":"AKK14+1","v":963},964,965,966,967,968,969,970,971,972,973,974,975,976,977,978,979,980,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001,1002,1003,1004,1005,1006,1007,1008,1009,1010,1011,1012,1013,1014,1015,1016,1017,1018,1019,1020,1021,1022,1023,1024,1025,1026,{"$f":"AMW14+1","v":1027},1028,1029,1030,1031,1032,1033,1034,1035,1036,1037,1038,1039,1040,1041,1042,1043,1044,1045,1046,1047,1048,1049,1050,1051,1052,1053,1054,1055,1056,1057,1058,1059,1060,1061,1062,1063,1064,1065,1066,1067,1068,1069,1070,1071,1072,1073,1074,1075,1076,1077,1078,1079,1080,1081,1082,1083,1084,1085,1086,1087,1088,1089,1090,{"$f":"API14+1","v":1091},1092,1093,1094,1095,1096,1097,1098,1099,1100,1101,1102,1103,1104,1105,1106,1107,1108,1109,1110,1111,1112,1113,1114,1115,1116,1117,1118,1119,1120,1121,1122,1123,1124,1125,1126,1127,1128,1129,1130,1131,1132,1133,1134,1135,1136,1137,1138,1139,1140,1141,1142,1143,1144,1145,1146,1147,1148,1149,1150,1151,1152,1153,1154,{"$f":"ARU14+1","v":1155},1156,1157,1158,1159,1160,1161,1162,1163,1164,1165,1166,1167,1168,1169,1170,1171,1172,1173,1174,1175,1176,1177,1178,1179,1180,1181,1182,1183,1184,1185,1186,1187,1188,1189,1190,1191,1192,1193,1194,1195,1196,1197,1198,1199]
[1,"NPV",null,{"$f":"XNPV(D13,OFFSET(K6:ATC6,0,D3,1,D14),OFFSET(K5:ATC5,0,D3,1,D14))","v":462572.47737454379},null,13,336222.2060615744,28018.517171797866]
[1,null,null,null,null,14,344627.76121311373,28718.980101092809]
[1,null,null,null,null,15,353243.45524344157,29436.954603620132]
[1,null,null,null,null,16,362074.5416245276,30172.878468710634]
[1,null,null,null,null,17,371126.40516514075,30927.200430428395]
[1,null,null,null,null,18,380404.56529426924,31700.380441189103]
[1,null,null,null,null,19,389914.67942662595,32492.889952218829]
[1,null,null,null,null,20,399662.54641229159,33305.212201024297]
[1,null,null,null,null,21,409654.11007259885,34137.842506049907]
[1,null,null,null,null,22,419895.46282441379,34991.288568701151]
[1,null,null,null,null,23,430392.84939502407,35866.070782918672]
[1,null,null,null,null,24,441152.67062989966,36762.722552491636]
[1,null,null,null,null,25,452181.4873956471,37681.790616303922]
[1,null,null,null,null,26,463486.02458053821,38623.83538171152]
[1,null,null,null,null,27,475073.17519505165,39589.431266254302]
[1,null,null,null,null,28,486950.00457492791,40579.167047910661]
[1,null,null,null,null,29,499123.75468930107,41593.646224108423]
[1,null,null,null,null,30,511601.84855653357,42633.487379711129]
[1,null,null,null,null,31,524391.89477044682,43699.324564203904]
[1,null,null,null,null,32,537501.69213970797,44791.807678309]
[1,null,null,null,null,33,550939.23444320064,45911.602870266717]
[1,null,null,null,null,34,{"$f":"IF(F36<=$D$4,G35*(1+$D$7)^A36,\"NA\")","v":564712.71530428063},47059.392942023384]
[1,null,null,null,null,35,578830.53318688762,48235.877765573969]
[1,null,null,null,null,36,593301.29651655979,49441.774709713318]
[1,null,null,null,null,37,608133.82892947376,50677.819077456144]
[1,null,null,null,null,38,623337.17465271056,51944.764554392546]
[1,null,null,null,null,39,638920.60401902825,53243.383668252354]
[1,null,null,null,null,40,654893.61911950388,54574.468259958659]
[1,null,null,null,null,41,671265.95959749143,55938.829966457619]
[1,null,null,null,null,42,688047.60858742869,57337.300715619058]
[1,null,null,null,null,43,705248.79880211432,58770.733233509527]
[1,null,null,null,null,44,722880.01877216715,60240.001564347265]
[1,null,null,null,null,45,740952.01924147131,61746.001603455945]
[1,null,null,null,null,46,759475.81972250808,63289.65164354234]
[1,null,null,null,null,47,778462.71521557076,64871.892934630894]
[1,null,null,null,null,48,797924.28309595992,66493.690257996655]
[1,null,null,null,null,49,817872.39017335884,68156.032514446575]
[1,null,null,null,null,50,838319.19992769277,69859.933327307735]
[1,null,null,null,null,51,859277.17992588505,71606.431660490416]
[1,null,null,null,null,52,880759.10942403215,73396.592452002675]
[1,null,null,null,null,53,902778.08715963294,75231.507263302745]
[1,null,null,null,null,54,925347.53933862364,77112.294944885303]
[1,null,null,null,null,55,948481.2278220891,79040.10231850743]
[1,null,null,null,null,56,972193.25851764122,81016.104876470097]
[1,null,null,null,null,57,996498.08998058212,83041.507498381849]
[1,null,null,null,null,58,1021410.5422300966,85117.545185841387]
[1,null,null,null,null,59,1046945.805785849,87245.483815487416]
[1,null,null,null,null,60,1073119.450930495,89426.620910874582]
[1,null,null,null,null,61,1099947.4372037572,91662.286433646441]
[1,null,null,null,null,62,1127446.123133851,93953.843594487582]
[1,null,null,null,null,63,1155632.2762121973,96302.689684349767]
[1,null,null,null,null,64,1184523.083117502,98710.256926458504]
[1,null,null,null,null,65,1214136.1601954396,101178.01334961997]
[1,null,null,null,null,66,{"$f":"IF(F68<=$D$4,G67*(1+$D$7)^A68,\"NA\")","v":1244489.5642003254},{"$f":"IFERROR(G68/12,\"NA\")","v":103707.46368336045}]
[{"$f":"IFERROR(IF(MOD(F68,$D$6)=0,1,0),0)","v":1},null,null,null,null,67,1275601.8033053335,106300.15027544445]
[1,null,null,null,null,68,1307491.8483879666,108957.65403233055]
[1,null,null,null,null,69,1340179.1445976656,111681.5953831388]
[1,null,null,null,null,70,1373683.6232126071,114473.63526771725]
[1,null,null,null,null,71,1408025.7137929222,117335.47614941018]
[1,null,null,null,null,72,1443226.3566377452,120268.86305314543]
[1,null,null,null,null,73,1479307.0155536886,123275.58462947405]
[1,null,null,null,null,74,1516289.6909425308,126357.47424521089]
[1,null,null,null,null,75,1554196.9332160938,129516.41110134115]
[1,null,null,null,null,76,1593051.856546496,132754.32137887468]
[1,null,null,null,null,77,1632878.1529601582,136073.17941334652]
[1,null,null,null,null,78,1673700.1067841621,139475.00889868019]
[1,null,null,null,null,79,1715542.6094537659,142961.88412114716]
[1,null,null,null,null,80,1758431.1746901099,146535.93122417582]
[1,null,null,null,null,81,1802391.9540573624,150199.32950478021]
[1,null,null,null,null,82,1847451.7529087963,153954.31274239969]
[1,null,null,null,null,83,1893638.046731516,157803.17056095967]
[1,null,null,null,null,84,1940978.9978998038,161748.24982498365]
[1,null,null,null,null,85,1989503.4728472987,165791.95607060823]
[1,null,null,null,null,86,2039241.0596684811,169936.75497237343]
[1,null,null,null,null,87,2090222.086160193,174185.17384668274]
[1,null,null,null,null,88,2142477.6383141978,178539.80319284982]
[1,null,null,null,null,89,2196039.5792720527,183003.29827267106]
[1,null,null,null,null,90,2250940.5687538539,187578.38072948784]
[1,null,null,null,null,91,2307214.0829727002,192267.84024772502]
[1,null,null,null,null,92,2364894.4350470174,197074.53625391811]
[1,null,null,null,null,93,2424016.7959231925,202001.39966026603]
[1,null,null,null,null,94,2484617.2158212722,207051.4346517727]
[1,null,null,null,null,95,2546732.6462168037,212227.72051806698]
[1,null,null,null,null,96,2610400.9623722234,217533.41353101862]
[1,null,null,null,null,97,2675660.9864315288,222971.74886929407]
[1,null,null,null,null,98,{"$f":"IF(F100<=$D$4,G99*(1+$D$7)^A100,\"NA\")","v":2742552.5110923168},228546.0425910264]
[1,null,null,null,null,99,2811116.3238696246,234259.69365580205]

{"sheet":"Construction Estimate","index":12,"n_rows":95,"n_cols":10,"rows_kept":95,"cut":false,"hidden":true,"merged":[[94,1,94,4],[87,1,87,4],[88,1,88,4],[89,1,89,4],[90,1,90,4],[91,1,91,4],[92,1,92,4],[80,1,80,4],[81,1,81,7],[82,1,82,4],[84,1,84,4],[85,1,85,4],[86,1,86,4],[75,1,75,4],[76,1,76,4],[77,1,77,4],[77,5,77,7],[78,1,78,4],[79,1,79,4],[79,5,79,7],[71,1,71,4],[72,1,72,4],[72,5,72,7],[73,1,73,4],[74,1,74,4],[74,5,74,7],[67,1,67,4],[68,1,68,4],[68,5,68,7],[69,1,69,4],[70,1,70,4],[70,5,70,7],[63,1,63,4],[64,1,64,4],[64,5,64,7],[65,1,65,4],[66,1,66,4],[66,5,66,7],[58,1,58,4],[59,1,59,4],[59,5,59,7],[60,1,60,4],[61,1,61,4],[62,1,62,4],[62,5,62,7],[54,1,54,4],[55,1,55,4],[55,5,55,7],[56,1,56,4],[57,1,57,4],[57,5,57,7],[49,1,49,4],[50,1,50,4],[51,1,51,4],[52,1,52,4],[53,1,53,4],[53,5,53,7],[44,1,44,4],[45,1,45,4],[46,1,46,4],[47,1,47,4],[48,1,48,4],[48,5,48,7],[39,1,39,4],[40,1,40,4],[41,1,41,4],[42,1,42,4],[42,5,42,7],[43,1,43,4],[34,1,34,4],[35,1,35,4],[36,1,36,4],[37,1,37,4],[37,5,37,7],[38,1,38,4],[30,1,30,4],[31,1,31,4],[32,1,32,4],[32,5,32,7],[33,1,33,4],[25,1,25,4],[25,5,25,7],[26,1,26,4],[27,1,27,4],[28,1,28,4],[28,5,28,7],[23,1,23,4],[24,1,24,4],[16,1,16,4],[16,5,16,7],[17,1,17,4],[18,1,18,4],[19,1,19,4],[19,5,19,7],[29,1,29,4],[1,1,1,7],[12,1,12,4],[12,5,12,7],[13,1,13,4],[14,1,14,4],[15,1,15,4],[20,1,20,4],[21,1,21,4],[22,1,22,4],[22,5,22,7]]}
["`"]
[null,"Preliminary Estimate Summary"]
[]
[]
[null,null,null,null,null,"Gross Area  w/ Retail and Parking",{"$f":"Underwriting!E18","v":60800},"sf"]
[null,null,null,null,null,"Residential Net",{"$f":"Units_SF_M2","v":39808},"sf"]
[null,null,null,null,null,"Unit Count",{"$f":"Units","v":52},"ea"]
[null,{"$f":"\"Project: \"&Investment_Name","v":"Project: 123 Cambridge Street"}]
[null,{"$f":"\"Address: \"&Underwriting!E10&\", \"&Underwriting!E11&\", \"&Underwriting!I10","v":"Address: 123-145 Cambridge Street, Charlestown, MA"}]
[]
[null,null,null,null,null,"Total","PSF","CPU"]
[]
[null,"01 - General Requirements"]
[null,"General Requirements",null,null,null,751992,{"$f":"F14/$G$5","v":12.368289473684211},{"$f":"F14/$G$7","v":14461.384615384615}]
[null,"Winter Conditions",null,null,null,0,{"$f":"F15/$G$5","v":0},{"$f":"F15/$G$7","v":0}]
[null,"Final Cleaning / Interim Cleaning",null,null,null,0,0,0]
[null,"02 - Existing Conditions"]
[null,"Abatement",null,null,null,0,{"$f":"F18/$G$5","v":0},{"$f":"F18/$G$7","v":0}]
[null,"Selective Demo/Site Enabling",null,null,null,0,{"$f":"F19/$G$5","v":0},{"$f":"F19/$G$7","v":0}]
[null,"03 - Concrete"]
[null,"Concrete",null,null,null,0,{"$f":"F21/$G$5","v":0},{"$f":"F21/$G$7","v":0}]
[null,"Gypcrete Topping",null,null,null,0,{"$f":"F22/$G$5","v":0},{"$f":"F22/$G$7","v":0}]
[null,"04 - Masonry"]
[null,"Masonry",null,null,null,0,{"$f":"F24/$G$5","v":0},{"$f":"F24/$G$7","v":0}]
[null,"Precast / Brick Veneer",null,null,null,0,{"$f":"F25/$G$5","v":0},{"$f":"F25/$G$7","v":0}]
[null,"05 - Metals"]
[null,"Structural Steel",null,null,null,0,{"$f":"F27/$G$5","v":0},{"$f":"F27/$G$7","v":0}]
[null,"Miscellaneous Metals",null,null,null,0,{"$f":"F28/$G$5","v":0},{"$f":"F28/$G$7","v":0}]
[null,"06 - Woods, Plastics and Composites"]
[null,"Rough Carpentry",null,null,null,0,{"$f":"F30/$G$5","v":0},{"$f":"F30/$G$7","v":0}]
[null,"Finish Carpentry",null,null,null,0,{"$f":"F31/$G$5","v":0},{"$f":"F31/$G$7","v":0}]
[null,"Residential Cabinets",null,null,null,0,{"$f":"F32/$G$5","v":0},{"$f":"F32/$G$7","v":0}]
[null,"07 - Thermal & Moisture Protection"]
[null,"Waterproofing & Joint Sealants",null,null,null,0,{"$f":"F34/$G$5","v":0},{"$f":"F34/$G$7","v":0}]
[null,"Roofing",null,null,null,0,{"$f":"F35/$G$5","v":0},{"$f":"F35/$G$7","v":0}]
[null,"Fireproofing",null,null,null,0,0,0]
[null,"Insulation",null,null,null,0,0,0]
[null,"08 - Openings"]
[null,"Doors, Frames & Hardware",null,null,null,0,{"$f":"F39/$G$5","v":0},{"$f":"F39/$G$7","v":0}]
[null,"Exterior Glass & Glazing, Storefront",null,null,null,0,{"$f":"F40/$G$5","v":0},{"$f":"F40/$G$7","v":0}]
[null,"Interior Glass & Glazing",null,null,null,0,0,0]
[null,"Exterior Fiber Cement Assemblies",null,null,null,0,0,0]
[null,"09 - Finishes"]
[null,"Drywall",null,null,null,0,{"$f":"F44/$G$5","v":0},{"$f":"F44/$G$7","v":0}]
[null,"Acoustical Ceilings",null,null,null,0,{"$f":"F45/$G$5","v":0},{"$f":"F45/$G$7","v":0}]
[null,"Flooring (CPT, VCT, etc.)",null,null,null,1333.3333333333335,2.1929824561403511E-2,25.641025641025642]
[null,"Tile & Stone",null,null,null,0,0,0]
[null,"Painting & WC",null,null,null,0,0,0]
[null,"10 - Specialties"]
[null,"Signage",null,null,null,0,{"$f":"F50/$G$5","v":0},{"$f":"F50/$G$7","v":0}]
[null,"Specialties",null,null,null,0,{"$f":"F51/$G$5","v":0},{"$f":"F51/$G$7","v":0}]
[null,"Automated Car Parking Systems",null,null,null,0,0,0]
[null,"Overhead Doors/Loading Equipment",null,null,null,0,0,0]
[null,"11 - Equipment"]
[null,"Residential Appliances",null,null,null,0,{"$f":"F55/$G$5","v":0},{"$f":"F55/$G$7","v":0}]
[null,"12 - Furnishings"]
[null,"Window Treatments",null,null,null,0,{"$f":"F57/$G$5","v":0},{"$f":"F57/$G$7","v":0}]
[null,"13 - Special Construction"]
[null,"Special Construction",null,null,null,0,{"$f":"F59/$G$5","v":0},{"$f":"F59/$G$7","v":0}]
[null,"14 - Conveying Equipment"]
[null,"Hoist/Scaffolding",null,null,null,0,{"$f":"F61/$G$5","v":0},{"$f":"F61/$G$7","v":0}]
[null,"Elevators",null,null,null,0,{"$f":"F62/$G$5","v":0},{"$f":"F62/$G$7","v":0}]
[null,"21 - Fire Suppression"]
[null,"Fire Protection",null,null,null,0,{"$f":"F64/$G$5","v":0},{"$f":"F64/$G$7","v":0}]
[null,"22 - Plumbing"]
[null,"Plumbing",null,null,null,0,{"$f":"F66/$G$5","v":0},{"$f":"F66/$G$7","v":0}]
[null,"23 - HVAC"]
[null,"HVAC",null,null,null,0,{"$f":"F68/$G$5","v":0},{"$f":"F68/$G$7","v":0}]
[null,"26 - Electrical"]
[null,"Electrical",null,null,null,0,{"$f":"F70/$G$5","v":0},{"$f":"F70/$G$7","v":0}]
[null,"27 - Communications"]
[null,"Low Voltage - Communications",null,null,null,0,{"$f":"F72/$G$5","v":0},{"$f":"F72/$G$7","v":0}]
[null,"28 - Electronic Safety & Security"]
[null,"Low Voltage - Security",null,null,null,0,{"$f":"F74/$G$5","v":0},{"$f":"F74/$G$7","v":0}]
[null,"31 - Earthwork"]
[null,"Ground Improvements/SOE",null,null,null,0,{"$f":"F76/$G$5","v":0},{"$f":"F76/$G$7","v":0}]
[null,"Sitework/Excavation",null,null,null,0,{"$f":"F77/$G$5","v":0},{"$f":"F77/$G$7","v":0}]
[null,"32 - Exterior Improvements"]
[null,"Landscaping & Site Improvements",null,null,null,0,{"$f":"F79/$G$5","v":0},{"$f":"F79/$G$7","v":0}]
[null,"33 - Utilities"]
[null,"Site Utilities",null,null,null,0,{"$f":"F81/$G$5","v":0},{"$f":"F81/$G$7","v":0}]
[]
[null,"SUBTOTAL  CONSTRUCTION",null,null,null,{"$f":"SUM(F13:F81)","v":753325.33333333337},{"$f":"SUM(G13:G81)","v":12.390219298245615},{"$f":"SUM(H13:H81)","v":14487.025641025641}]
[]
[null,"Permits",null,null,null,"by Owner",0,0]
[null,"Bond",null,null,null,"Excluded",0]
[null,"General Conditions",null,null,null,1233087.04,{"$f":"F87/$G$5","v":20.281036842105262},{"$f":"F87/$G$7","v":23713.212307692309},null,6.5000000000000002E-2]
[null,"GLPD insurance",null,null,null,39728.247466666675,{"$f":"F88/$G$5","v":0.6534251228070177},{"$f":"F88/$G$7","v":764.00475897435911},null,0.02]
[null,"Overhead & Fee",null,null,null,99320.618666666676,{"$f":"F89/$G$5","v":1.6335628070175441},{"$f":"F89/$G$7","v":1910.0118974358977},null,0.05]
[null,"Contractor Contingency",null,null,0.05,37666.26666666667,{"$f":"F90/$G$5","v":0.61951096491228075},{"$f":"F90/$G$7","v":724.35128205128217},null,0.05]
[null,"Escalation (pricing is current)",null,null,0,0,{"$f":"F91/$G$5","v":0},{"$f":"F91/$G$7","v":0}]
[null,"Design Contingency",null,null,0,"by Owner",0,0]
[null,"INDIRECT HARD COST SUBTOTAL",null,null,null,{"$f":"SUM(F85:F92)","v":1409802.1727999998},{"$f":"SUM(G85:G92)","v":23.187535736842104},{"$f":"SUM(H85:H92)","v":27111.580246153848}]
[]
[null,"TOTAL CONSTRUCTION",null,null,null,{"$f":"F83+F93","v":2163127.5061333333},{"$f":"G83+G93","v":35.577755035087719},{"$f":"H83+H93","v":41598.605887179488}]

{"sheet":"Loan Analysis","index":13,"n_rows":162,"n_cols":30,"rows_kept":162,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,{"$f":"B6 &\" (\"&C7&\")\"","v":"Acquisition Loan (Bank of New England)"},null,null,null,null,null,null,null,null,null,null,{"$f":"B20&\" (\"&C21&\")\"","v":"Mezz Debt (Stonington Capital)"}]
[null,"Number of Loans:","Two",null,null,null,"Analysis Month","Term Month","Date (Mo. Begin)","Balance",{"$f":"IF(E11=0,\"Draw\",\"Draw (excl. Reserve)\")","v":"Draw (excl. Reserve)"},"Reserve Available","Interest","Interest Rate","Equity CF",null,null,"Analysis Month","Term Month","Date (Mo. Begin)","Balance","Draw","Reserve Available","Interest","Interest Rate","Equity CF",null,null,"Master CF"]
[]
[null,null,null,null,null,{"$f":"EOMONTH(I5,1-1)","v":44742},{"$f":"IF(F5<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F5,Underwriting!$L$23:$EN$23,0)))","v":0},1,{"$f":"C10","v":44713},0,{"$f":"IF(E11=0,E10,E10-E11)","v":9500000},{"$f":"E11","v":500000},50000,{"$f":"IFERROR(IF(AND(P5=FALSE,$E$16=\"Actual/360\"),M5/(J5/360*(I6-I5)),\n\nIF(AND(P5=FALSE,$E$16=\"Actual/365\"),M5/(J5/365*(I6-I5)),\n\nIF(AND(P5=FALSE,$E$16=\"30/360\"),M5/(J5/12),\n\nIF(AND(P5=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F5,Data!$G$45:$L$176,5,FALSE))))),\"NA\")","v":"NA"},{"$f":"IF(AND(E12=\"Lender\",E11=0),0,MAX(L5,M5))","v":500000},{"$f":"_xlfn.ISFORMULA(M5)","v":false},{"$f":"EOMONTH(T5,1-1)","v":44985},{"$f":"IF(Q5<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q5,Underwriting!$L$23:$EN$23,0)))","v":0},1,{"$f":"C24","v":44978},0,5000000,{"$f":"E25","v":0},0,{"$f":"IFERROR(IF(AND(AA5=FALSE,$E$30=\"Actual/360\"),X5/(U5/360*(T6-T5)),\n\nIF(AND(AA5=FALSE,$E$30=\"Actual/365\"),X5/(U5/365*(T6-T5)),\n\nIF(AND(AA5=FALSE,$E$30=\"30/360\"),X5/(U5/12),\n\nIF(AND(AA5=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q6,Data!$G$45:$L$176,6,FALSE))))),\"NA\")","v":"NA"},{"$f":"IF(AND(E26=\"Lender\",E25=0),0,MAX(W5,X5))","v":0},{"$f":"_xlfn.ISFORMULA(X5)","v":false},null,0,{"$f":"IFERROR(IF(C3=\"One\",C15,C15+C29),0)","v":808422.61225266359}]
[null,{"$f":"C8","v":"Acquisition Loan"},null,null,null,{"$f":"EOMONTH(I6,1-1)","v":44773},{"$f":"IF(F6<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F6,Underwriting!$L$23:$EN$23,0)))","v":0},{"$f":"H5+1","v":2},{"$f":"EDATE(I5,1)","v":44743},{"$f":"IF($E$12=\"Borrower\",SUM(J5,K5),IF(AND($E$12=\"Lender\",L5<M5),SUM(J5,K5,(M5-L5)),SUM(J5,K5,O5)))","v":9500000},0,{"$f":"MAX(L5-M5,0)","v":450000},55000,{"$f":"IF(AND(P6=FALSE,$E$16=\"Actual/360\"),M6/(J6/360*(I7-I6)),\n\nIF(AND(P6=FALSE,$E$16=\"Actual/365\"),M6/(J6/365*(I7-I6)),\n\nIF(AND(P6=FALSE,$E$16=\"30/360\"),M6/(J6/12),\n\nIF(AND(P6=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F6,Data!$G$45:$L$176,5,FALSE)))))","v":6.7232597623089974E-2},{"$f":"IF(AND($E$12=\"Lender\",G6=$A$20),J7-$E$10,IF(AND(G6=$A$20,L6<>0),-L7,IF((AND(L6>M6,$E$12=\"Borrower\")),0,IF($E$12=\"Lender\",0,M6-L6))))","v":0},false,45016,{"$f":"IF(Q6<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q6,Underwriting!$L$23:$EN$23,0)))","v":0},{"$f":"S5+1","v":2},{"$f":"EDATE(T5,1)","v":45006},{"$f":"IF($E$26=\"Borrower\",SUM(U5,V5),IF(AND($E$26=\"Lender\",W5<X5),SUM(U5,V5,(X5-W5)),SUM(U5,V5,Z5)))","v":5000000},0,{"$f":"MAX(W5-X5,0)","v":0},{"$f":"IF(T6>$C$25,0,\n\nIF(E29=\"30/360\",U6*Y6/12,\n\nIF(E29=\"Actual/360\",U6*Y6/360*(T7-T6),\n\nU6*Y6/365*(T7-T6))))","v":65821.917808219179},{"$f":"IF(AND(AA6=FALSE,$E$30=\"Actual/360\"),X6/(U6/360*(T7-T6)),\n\nIF(AND(AA6=FALSE,$E$30=\"Actual/365\"),X6/(U6/365*(T7-T6)),\n\nIF(AND(AA6=FALSE,$E$30=\"30/360\"),X6/(U6/12),\n\nIF(AND(AA6=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q6,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$f":"IF(AND(R6=$A$34,W6<>0),-W7,IF((AND(W6>X6,$E$26=\"Borrower\")),0,IF($E$26=\"Lender\",0,X6-W6)))","v":65821.917808219179},true,null,{"$f":"AC5+1","v":1},{"$f":"IFERROR(IF($C$3=\"One\",INDEX($O$5:$O$161,MATCH(AC6,$G$5:$G$161,0)),SUM(INDEX($O$5:$O$161,MATCH(AC6,$G$5:$G$161,0)),INDEX($Z$5:$Z$161,MATCH(AC6,$R$5:$R$161,0)))),0)","v":144844.46347031964}]
[null,"Lender:","Bank of New England",null,null,44804,{"$f":"IF(F7<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F7,Underwriting!$L$23:$EN$23,0)))","v":0},{"$f":"H6+1","v":3},{"$f":"EDATE(I6,1)","v":44774},9500000,0,{"$f":"MAX(L6-M6,0)","v":395000},60000,{"$f":"IF(AND(P7=FALSE,$E$16=\"Actual/360\"),M7/(J7/360*(I8-I7)),\n\nIF(AND(P7=FALSE,$E$16=\"Actual/365\"),M7/(J7/365*(I8-I7)),\n\nIF(AND(P7=FALSE,$E$16=\"30/360\"),M7/(J7/12),\n\nIF(AND(P7=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F7,Data!$G$45:$L$176,5,FALSE)))))","v":7.3344651952461801E-2},0,false,45046,{"$f":"IF(Q7<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q7,Underwriting!$L$23:$EN$23,0)))","v":0},{"$f":"S6+1","v":3},{"$f":"EDATE(T6,1)","v":45037},5000000,0,{"$f":"MAX(W6-X6,0)","v":0},{"$f":"IF(T7>$C$25,0,\n\nIF(E30=\"30/360\",U7*Y7/12,\n\nIF(E30=\"Actual/360\",U7*Y7/360*(T8-T7),\n\nU7*Y7/365*(T8-T7))))","v":64583.333333333336},{"$f":"IF(AND(AA7=FALSE,$E$30=\"Actual/360\"),X7/(U7/360*(T8-T7)),\n\nIF(AND(AA7=FALSE,$E$30=\"Actual/365\"),X7/(U7/365*(T8-T7)),\n\nIF(AND(AA7=FALSE,$E$30=\"30/360\"),X7/(U7/12),\n\nIF(AND(AA7=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q7,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},64583.333333333336,true,null,{"$f":"AC6+1","v":2},149672.61225266365]
[null,"Type:","Acquisition Loan",null,null,44834,{"$f":"IF(F8<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F8,Underwriting!$L$23:$EN$23,0)))","v":0},4,44805,9500000,0,335000,50000,{"$f":"IF(AND(P8=FALSE,$E$16=\"Actual/360\"),M8/(J8/360*(I9-I8)),\n\nIF(AND(P8=FALSE,$E$16=\"Actual/365\"),M8/(J8/365*(I9-I8)),\n\nIF(AND(P8=FALSE,$E$16=\"30/360\"),M8/(J8/12),\n\nIF(AND(P8=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F8,Data!$G$45:$L$176,5,FALSE)))))","v":6.3157894736842093E-2},0,false,45077,{"$f":"IF(Q8<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q8,Underwriting!$L$23:$EN$23,0)))","v":0},4,45067,5000000,0,0,{"$f":"IF(T8>$C$25,0,\n\nIF(E31=\"30/360\",U8*Y8/12,\n\nIF(E31=\"Actual/360\",U8*Y8/360*(T9-T8),\n\nU8*Y8/365*(T9-T8))))","v":65821.917808219179},{"$f":"IF(AND(AA8=FALSE,$E$30=\"Actual/360\"),X8/(U8/360*(T9-T8)),\n\nIF(AND(AA8=FALSE,$E$30=\"Actual/365\"),X8/(U8/365*(T9-T8)),\n\nIF(AND(AA8=FALSE,$E$30=\"30/360\"),X8/(U8/12),\n\nIF(AND(AA8=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q8,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},65821.917808219179,true,null,3,65821.917808219179]
[null,null,null,null,null,{"$f":"EOMONTH(I9,1-1)","v":44865},{"$f":"IF(F9<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F9,Underwriting!$L$23:$EN$23,0)))","v":0},5,{"$f":"EDATE(I8,1)","v":44835},9500000,0,285000,50000,{"$f":"IF(AND(P9=FALSE,$E$16=\"Actual/360\"),M9/(J9/360*(I10-I9)),\n\nIF(AND(P9=FALSE,$E$16=\"Actual/365\"),M9/(J9/365*(I10-I9)),\n\nIF(AND(P9=FALSE,$E$16=\"30/360\"),M9/(J9/12),\n\nIF(AND(P9=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F9,Data!$G$45:$L$176,5,FALSE)))))","v":6.112054329371816E-2},0,false,{"$f":"EOMONTH(T9,1-1)","v":45107},{"$f":"IF(Q9<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q9,Underwriting!$L$23:$EN$23,0)))","v":1},5,{"$f":"EDATE(T8,1)","v":45098},5000000,0,0,{"$f":"IF(T9>$C$25,0,\n\nIF(E41=\"30/360\",U9*Y9/12,\n\nIF(E41=\"Actual/360\",U9*Y9/360*(T10-T9),\n\nU9*Y9/365*(T10-T9))))","v":63698.630136986299},{"$f":"IF(AND(AA9=FALSE,$E$30=\"Actual/360\"),X9/(U9/360*(T10-T9)),\n\nIF(AND(AA9=FALSE,$E$30=\"Actual/365\"),X9/(U9/365*(T10-T9)),\n\nIF(AND(AA9=FALSE,$E$30=\"30/360\"),X9/(U9/12),\n\nIF(AND(AA9=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q9,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},63698.630136986299,true,null,4,63698.630136986299]
[null,"Commencement:",44713,"Opening Balance:",10000000,44895,{"$f":"IF(F10<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F10,Underwriting!$L$23:$EN$23,0)))","v":0},6,44866,9500000,0,235000,50000,{"$f":"IF(AND(P10=FALSE,$E$16=\"Actual/360\"),M10/(J10/360*(I11-I10)),\n\nIF(AND(P10=FALSE,$E$16=\"Actual/365\"),M10/(J10/365*(I11-I10)),\n\nIF(AND(P10=FALSE,$E$16=\"30/360\"),M10/(J10/12),\n\nIF(AND(P10=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F10,Data!$G$45:$L$176,5,FALSE)))))","v":6.3157894736842093E-2},0,false,{"$f":"EOMONTH(T10,1-1)","v":45138},{"$f":"IF(Q10<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q10,Underwriting!$L$23:$EN$23,0)))","v":2},6,45128,5000000,0,0,65821.917808219179,{"$f":"IF(AND(AA10=FALSE,$E$30=\"Actual/360\"),X10/(U10/360*(T11-T10)),\n\nIF(AND(AA10=FALSE,$E$30=\"Actual/365\"),X10/(U10/365*(T11-T10)),\n\nIF(AND(AA10=FALSE,$E$30=\"30/360\"),X10/(U10/12),\n\nIF(AND(AA10=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q10,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},65821.917808219179,true,null,5,65821.917808219179]
[null,"Expiration:",{"$f":"EOMONTH(Underwriting!E13,Underwriting!E29-1+2)","v":45138},"Reserve:",500000,44926,{"$f":"IF(F11<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F11,Underwriting!$L$23:$EN$23,0)))","v":0},7,{"$f":"EDATE(I10,1)","v":44896},9500000,0,185000,50000,{"$f":"IF(AND(P11=FALSE,$E$16=\"Actual/360\"),M11/(J11/360*(I12-I11)),\n\nIF(AND(P11=FALSE,$E$16=\"Actual/365\"),M11/(J11/365*(I12-I11)),\n\nIF(AND(P11=FALSE,$E$16=\"30/360\"),M11/(J11/12),\n\nIF(AND(P11=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F11,Data!$G$45:$L$176,5,FALSE)))))","v":6.112054329371816E-2},0,false,45169,{"$f":"IF(Q11<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q11,Underwriting!$L$23:$EN$23,0)))","v":3},7,{"$f":"EDATE(T10,1)","v":45159},5000000,0,0,65821.917808219179,{"$f":"IF(AND(AA11=FALSE,$E$30=\"Actual/360\"),X11/(U11/360*(T12-T11)),\n\nIF(AND(AA11=FALSE,$E$30=\"Actual/365\"),X11/(U11/365*(T12-T11)),\n\nIF(AND(AA11=FALSE,$E$30=\"30/360\"),X11/(U11/12),\n\nIF(AND(AA11=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q11,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},65821.917808219179,true,null,6,63698.630136986299]
[null,null,null,"Payments:","Borrower",44957,{"$f":"IF(F12<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F12,Underwriting!$L$23:$EN$23,0)))","v":0},8,{"$f":"EDATE(I11,1)","v":44927},9500000,0,135000,50000,{"$f":"IF(AND(P12=FALSE,$E$16=\"Actual/360\"),M12/(J12/360*(I13-I12)),\n\nIF(AND(P12=FALSE,$E$16=\"Actual/365\"),M12/(J12/365*(I13-I12)),\n\nIF(AND(P12=FALSE,$E$16=\"30/360\"),M12/(J12/12),\n\nIF(AND(P12=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F12,Data!$G$45:$L$176,5,FALSE)))))","v":6.112054329371816E-2},0,false,45199,{"$f":"IF(Q12<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q12,Underwriting!$L$23:$EN$23,0)))","v":4},8,{"$f":"EDATE(T11,1)","v":45190},5000000,0,0,63698.630136986299,{"$f":"IF(AND(AA12=FALSE,$E$30=\"Actual/360\"),X12/(U12/360*(T13-T12)),\n\nIF(AND(AA12=FALSE,$E$30=\"Actual/365\"),X12/(U12/365*(T13-T12)),\n\nIF(AND(AA12=FALSE,$E$30=\"30/360\"),X12/(U12/12),\n\nIF(AND(AA12=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q12,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},63698.630136986299,true,null,7,65821.917808219179]
[null,null,null,null,null,44985,{"$f":"IF(F13<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F13,Underwriting!$L$23:$EN$23,0)))","v":0},9,44958,9500000,0,85000,50000,{"$f":"IF(AND(P13=FALSE,$E$16=\"Actual/360\"),M13/(J13/360*(I14-I13)),\n\nIF(AND(P13=FALSE,$E$16=\"Actual/365\"),M13/(J13/365*(I14-I13)),\n\nIF(AND(P13=FALSE,$E$16=\"30/360\"),M13/(J13/12),\n\nIF(AND(P13=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F13,Data!$G$45:$L$176,5,FALSE)))))","v":6.7669172932330823E-2},0,false,45230,{"$f":"IF(Q13<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q13,Underwriting!$L$23:$EN$23,0)))","v":5},9,45220,5000000,0,0,65821.917808219179,{"$f":"IF(AND(AA13=FALSE,$E$30=\"Actual/360\"),X13/(U13/360*(T14-T13)),\n\nIF(AND(AA13=FALSE,$E$30=\"Actual/365\"),X13/(U13/365*(T14-T13)),\n\nIF(AND(AA13=FALSE,$E$30=\"30/360\"),X13/(U13/12),\n\nIF(AND(AA13=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q13,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},65821.917808219179,true,null,8,65821.917808219179]
[null,"Ending Balance:",{"$f":"_xlfn.MAXIFS(J5:J161,G5:G161,\"=\"&A20+1)","v":9500000},"Type/Index:","WSJ Prime",45016,{"$f":"IF(F14<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F14,Underwriting!$L$23:$EN$23,0)))","v":0},10,{"$f":"EDATE(I13,1)","v":44986},9500000,0,35000,50000,{"$f":"IF(AND(P14=FALSE,$E$16=\"Actual/360\"),M14/(J14/360*(I15-I14)),\n\nIF(AND(P14=FALSE,$E$16=\"Actual/365\"),M14/(J14/365*(I15-I14)),\n\nIF(AND(P14=FALSE,$E$16=\"30/360\"),M14/(J14/12),\n\nIF(AND(P14=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F14,Data!$G$45:$L$176,5,FALSE)))))","v":6.112054329371816E-2},15000,false,45260,{"$f":"IF(Q14<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q14,Underwriting!$L$23:$EN$23,0)))","v":6},10,{"$f":"EDATE(T13,1)","v":45251},5000000,0,0,63698.630136986299,{"$f":"IF(AND(AA14=FALSE,$E$30=\"Actual/360\"),X14/(U14/360*(T15-T14)),\n\nIF(AND(AA14=FALSE,$E$30=\"Actual/365\"),X14/(U14/365*(T15-T14)),\n\nIF(AND(AA14=FALSE,$E$30=\"30/360\"),X14/(U14/12),\n\nIF(AND(AA14=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q14,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},63698.630136986299,true,null,9,61575.34246575342]
[null,"Interest Incurred:",{"$f":"SUMIFS($O$5:$O$161,$G$5:$G$161,\"=0\")","v":678017.36111111112},{"$f":"IF(E14=\"Fixed\",\"Rate:\",\"Spread:\")","v":"Spread:"},0.02,45046,{"$f":"IF(F15<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F15,Underwriting!$L$23:$EN$23,0)))","v":0},11,{"$f":"EDATE(I14,1)","v":45017},9500000,0,0,{"$f":"IF(I15>$C$11,0,\n\nIF($E$16=\"30/360\",J15*N15/12,\n\nIF($E$16=\"Actual/360\",J15*N15/360*(I16-I15),\n\nJ15*N15/365*(I16-I15))))","v":79166.666666666657},{"$f":"IF(AND(P15=FALSE,$E$16=\"Actual/360\"),M15/(J15/360*(I16-I15)),\n\nIF(AND(P15=FALSE,$E$16=\"Actual/365\"),M15/(J15/365*(I16-I15)),\n\nIF(AND(P15=FALSE,$E$16=\"30/360\"),M15/(J15/12),\n\nIF(AND(P15=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F15,Data!$G$45:$L$176,5,FALSE)))))","v":0.1},79166.666666666657,true,45291,{"$f":"IF(Q15<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q15,Underwriting!$L$23:$EN$23,0)))","v":7},11,{"$f":"EDATE(T14,1)","v":45281},5000000,0,0,65821.917808219179,{"$f":"IF(AND(AA15=FALSE,$E$30=\"Actual/360\"),X15/(U15/360*(T16-T15)),\n\nIF(AND(AA15=FALSE,$E$30=\"Actual/365\"),X15/(U15/365*(T16-T15)),\n\nIF(AND(AA15=FALSE,$E$30=\"30/360\"),X15/(U15/12),\n\nIF(AND(AA15=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q15,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},65821.917808219179,true,null,10,65821.917808219179]
[null,"Interest Forecast:",{"$f":"SUMIFS($O$5:$O$161,$G$5:$G$161,\">=1\",I5:$I$161,\"<=\"&C11)","v":164996.52777777781},"Interest Calc:","Actual/360",45077,{"$f":"IF(F16<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F16,Underwriting!$L$23:$EN$23,0)))","v":0},12,{"$f":"EDATE(I15,1)","v":45047},9500000,0,0,83850.694444444453,{"$f":"IF(AND(P16=FALSE,$E$16=\"Actual/360\"),M16/(J16/360*(I17-I16)),\n\nIF(AND(P16=FALSE,$E$16=\"Actual/365\"),M16/(J16/365*(I17-I16)),\n\nIF(AND(P16=FALSE,$E$16=\"30/360\"),M16/(J16/12),\n\nIF(AND(P16=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F16,Data!$G$45:$L$176,5,FALSE)))))","v":0.10250000000000001},83850.694444444453,true,45322,{"$f":"IF(Q16<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q16,Underwriting!$L$23:$EN$23,0)))","v":8},12,{"$f":"EDATE(T15,1)","v":45312},5000000,0,0,65821.917808219179,{"$f":"IF(AND(AA16=FALSE,$E$30=\"Actual/360\"),X16/(U16/360*(T17-T16)),\n\nIF(AND(AA16=FALSE,$E$30=\"Actual/365\"),X16/(U16/365*(T17-T16)),\n\nIF(AND(AA16=FALSE,$E$30=\"30/360\"),X16/(U16/12),\n\nIF(AND(AA16=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q16,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},65821.917808219179,true,null,11,0]
[null,null,null,null,null,45107,{"$f":"IF(F17<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F17,Underwriting!$L$23:$EN$23,0)))","v":1},13,{"$f":"EDATE(I16,1)","v":45078},9500000,0,0,81145.833333333343,{"$f":"IF(AND(P17=FALSE,$E$16=\"Actual/360\"),M17/(J17/360*(I18-I17)),\n\nIF(AND(P17=FALSE,$E$16=\"Actual/365\"),M17/(J17/365*(I18-I17)),\n\nIF(AND(P17=FALSE,$E$16=\"30/360\"),M17/(J17/12),\n\nIF(AND(P17=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F17,Data!$G$45:$L$176,5,FALSE)))))","v":0.10250000000000001},81145.833333333343,true,45351,{"$f":"IF(Q17<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q17,Underwriting!$L$23:$EN$23,0)))","v":9},13,{"$f":"EDATE(T16,1)","v":45343},5000000,0,0,61575.34246575342,{"$f":"IF(AND(AA17=FALSE,$E$30=\"Actual/360\"),X17/(U17/360*(T18-T17)),\n\nIF(AND(AA17=FALSE,$E$30=\"Actual/365\"),X17/(U17/365*(T18-T17)),\n\nIF(AND(AA17=FALSE,$E$30=\"30/360\"),X17/(U17/12),\n\nIF(AND(AA17=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q17,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},61575.34246575342,true,null,12,0]
[{"$f":"EOMONTH(C11,0)","v":45138},null,null,null,null,45138,{"$f":"IF(F18<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F18,Underwriting!$L$23:$EN$23,0)))","v":2},14,45108,9500000,0,{"$f":"MAX(L17-M17,0)","v":0},83850.694444444453,{"$f":"IF(AND(P18=FALSE,$E$16=\"Actual/360\"),M18/(J18/360*(I19-I18)),\n\nIF(AND(P18=FALSE,$E$16=\"Actual/365\"),M18/(J18/365*(I19-I18)),\n\nIF(AND(P18=FALSE,$E$16=\"30/360\"),M18/(J18/12),\n\nIF(AND(P18=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F18,Data!$G$45:$L$176,5,FALSE)))))","v":0.10250000000000001},83850.694444444453,true,45382,{"$f":"IF(Q18<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q18,Underwriting!$L$23:$EN$23,0)))","v":10},14,45372,5000000,0,0,65821.917808219179,{"$f":"IF(AND(AA18=FALSE,$E$30=\"Actual/360\"),X18/(U18/360*(T19-T18)),\n\nIF(AND(AA18=FALSE,$E$30=\"Actual/365\"),X18/(U18/365*(T19-T18)),\n\nIF(AND(AA18=FALSE,$E$30=\"30/360\"),X18/(U18/12),\n\nIF(AND(AA18=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q18,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},65821.917808219179,true,null,13,0]
[null,null,null,null,null,45169,{"$f":"IF(F19<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F19,Underwriting!$L$23:$EN$23,0)))","v":3},15,45139,9500000,0,0,0,{"$f":"IF(AND(P19=FALSE,$E$16=\"Actual/360\"),M19/(J19/360*(I20-I19)),\n\nIF(AND(P19=FALSE,$E$16=\"Actual/365\"),M19/(J19/365*(I20-I19)),\n\nIF(AND(P19=FALSE,$E$16=\"30/360\"),M19/(J19/12),\n\nIF(AND(P19=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F19,Data!$G$45:$L$176,5,FALSE)))))","v":0.10250000000000001},0,true,45412,{"$f":"IF(Q19<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q19,Underwriting!$L$23:$EN$23,0)))","v":11},15,45403,5000000,0,0,0,{"$f":"IF(AND(AA19=FALSE,$E$30=\"Actual/360\"),X19/(U19/360*(T20-T19)),\n\nIF(AND(AA19=FALSE,$E$30=\"Actual/365\"),X19/(U19/365*(T20-T19)),\n\nIF(AND(AA19=FALSE,$E$30=\"30/360\"),X19/(U19/12),\n\nIF(AND(AA19=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q19,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,14,0]
[{"$f":"_xlfn.XLOOKUP(C11,F5:F161,G5:G161)","v":2},{"$f":"C22","v":"Mezz Debt"},null,null,null,45199,{"$f":"IF(F20<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F20,Underwriting!$L$23:$EN$23,0)))","v":4},16,45170,9500000,0,0,0,{"$f":"IF(AND(P20=FALSE,$E$16=\"Actual/360\"),M20/(J20/360*(I21-I20)),\n\nIF(AND(P20=FALSE,$E$16=\"Actual/365\"),M20/(J20/365*(I21-I20)),\n\nIF(AND(P20=FALSE,$E$16=\"30/360\"),M20/(J20/12),\n\nIF(AND(P20=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F20,Data!$G$45:$L$176,5,FALSE)))))","v":0.1},0,true,45443,{"$f":"IF(Q20<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q20,Underwriting!$L$23:$EN$23,0)))","v":12},16,45433,5000000,0,0,0,{"$f":"IF(AND(AA20=FALSE,$E$30=\"Actual/360\"),X20/(U20/360*(T21-T20)),\n\nIF(AND(AA20=FALSE,$E$30=\"Actual/365\"),X20/(U20/365*(T21-T20)),\n\nIF(AND(AA20=FALSE,$E$30=\"30/360\"),X20/(U20/12),\n\nIF(AND(AA20=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q20,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,15,0]
[null,"Lender:","Stonington Capital",null,null,45230,{"$f":"IF(F21<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F21,Underwriting!$L$23:$EN$23,0)))","v":5},17,45200,9500000,0,0,0,{"$f":"IF(AND(P21=FALSE,$E$16=\"Actual/360\"),M21/(J21/360*(I22-I21)),\n\nIF(AND(P21=FALSE,$E$16=\"Actual/365\"),M21/(J21/365*(I22-I21)),\n\nIF(AND(P21=FALSE,$E$16=\"30/360\"),M21/(J21/12),\n\nIF(AND(P21=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F21,Data!$G$45:$L$176,5,FALSE)))))","v":0.1},0,true,45473,{"$f":"IF(Q21<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q21,Underwriting!$L$23:$EN$23,0)))","v":13},17,45464,5000000,0,0,0,{"$f":"IF(AND(AA21=FALSE,$E$30=\"Actual/360\"),X21/(U21/360*(T22-T21)),\n\nIF(AND(AA21=FALSE,$E$30=\"Actual/365\"),X21/(U21/365*(T22-T21)),\n\nIF(AND(AA21=FALSE,$E$30=\"30/360\"),X21/(U21/12),\n\nIF(AND(AA21=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q21,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,16,0]
[null,"Type:","Mezz Debt",null,null,45260,{"$f":"IF(F22<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F22,Underwriting!$L$23:$EN$23,0)))","v":6},18,45231,9500000,0,0,0,{"$f":"IF(AND(P22=FALSE,$E$16=\"Actual/360\"),M22/(J22/360*(I23-I22)),\n\nIF(AND(P22=FALSE,$E$16=\"Actual/365\"),M22/(J22/365*(I23-I22)),\n\nIF(AND(P22=FALSE,$E$16=\"30/360\"),M22/(J22/12),\n\nIF(AND(P22=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F22,Data!$G$45:$L$176,5,FALSE)))))","v":0.1},0,true,45504,{"$f":"IF(Q22<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q22,Underwriting!$L$23:$EN$23,0)))","v":14},18,45494,5000000,0,0,0,{"$f":"IF(AND(AA22=FALSE,$E$30=\"Actual/360\"),X22/(U22/360*(T23-T22)),\n\nIF(AND(AA22=FALSE,$E$30=\"Actual/365\"),X22/(U22/365*(T23-T22)),\n\nIF(AND(AA22=FALSE,$E$30=\"30/360\"),X22/(U22/12),\n\nIF(AND(AA22=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q22,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,17,0]
[null,null,null,null,null,45291,{"$f":"IF(F23<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F23,Underwriting!$L$23:$EN$23,0)))","v":7},19,45261,9500000,0,0,0,{"$f":"IF(AND(P23=FALSE,$E$16=\"Actual/360\"),M23/(J23/360*(I24-I23)),\n\nIF(AND(P23=FALSE,$E$16=\"Actual/365\"),M23/(J23/365*(I24-I23)),\n\nIF(AND(P23=FALSE,$E$16=\"30/360\"),M23/(J23/12),\n\nIF(AND(P23=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F23,Data!$G$45:$L$176,5,FALSE)))))","v":0.1},0,true,45535,{"$f":"IF(Q23<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q23,Underwriting!$L$23:$EN$23,0)))","v":15},19,45525,5000000,0,0,0,{"$f":"IF(AND(AA23=FALSE,$E$30=\"Actual/360\"),X23/(U23/360*(T24-T23)),\n\nIF(AND(AA23=FALSE,$E$30=\"Actual/365\"),X23/(U23/365*(T24-T23)),\n\nIF(AND(AA23=FALSE,$E$30=\"30/360\"),X23/(U23/12),\n\nIF(AND(AA23=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q23,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,18,0]
[null,"Commencement:",44978,"Opening Balance:",5000000,45322,{"$f":"IF(F24<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F24,Underwriting!$L$23:$EN$23,0)))","v":8},20,45292,9500000,0,0,0,{"$f":"IF(AND(P24=FALSE,$E$16=\"Actual/360\"),M24/(J24/360*(I25-I24)),\n\nIF(AND(P24=FALSE,$E$16=\"Actual/365\"),M24/(J24/365*(I25-I24)),\n\nIF(AND(P24=FALSE,$E$16=\"30/360\"),M24/(J24/12),\n\nIF(AND(P24=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F24,Data!$G$45:$L$176,5,FALSE)))))","v":9.7500000000000003E-2},0,true,45565,{"$f":"IF(Q24<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q24,Underwriting!$L$23:$EN$23,0)))","v":16},20,45556,5000000,0,0,0,{"$f":"IF(AND(AA24=FALSE,$E$30=\"Actual/360\"),X24/(U24/360*(T25-T24)),\n\nIF(AND(AA24=FALSE,$E$30=\"Actual/365\"),X24/(U24/365*(T25-T24)),\n\nIF(AND(AA24=FALSE,$E$30=\"30/360\"),X24/(U24/12),\n\nIF(AND(AA24=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q24,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,19,0]
[null,"Expiration:",{"$f":"EOMONTH(Underwriting!L23,Underwriting!E29+10)","v":45382},"Reserve:",0,45351,{"$f":"IF(F25<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F25,Underwriting!$L$23:$EN$23,0)))","v":9},21,45323,9500000,0,0,0,{"$f":"IF(AND(P25=FALSE,$E$16=\"Actual/360\"),M25/(J25/360*(I26-I25)),\n\nIF(AND(P25=FALSE,$E$16=\"Actual/365\"),M25/(J25/365*(I26-I25)),\n\nIF(AND(P25=FALSE,$E$16=\"30/360\"),M25/(J25/12),\n\nIF(AND(P25=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F25,Data!$G$45:$L$176,5,FALSE)))))","v":9.7500000000000003E-2},0,true,45596,{"$f":"IF(Q25<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q25,Underwriting!$L$23:$EN$23,0)))","v":17},21,45586,5000000,0,0,0,{"$f":"IF(AND(AA25=FALSE,$E$30=\"Actual/360\"),X25/(U25/360*(T26-T25)),\n\nIF(AND(AA25=FALSE,$E$30=\"Actual/365\"),X25/(U25/365*(T26-T25)),\n\nIF(AND(AA25=FALSE,$E$30=\"30/360\"),X25/(U25/12),\n\nIF(AND(AA25=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q25,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,20,0]
[null,null,null,"Payments:","Borrower",45382,{"$f":"IF(F26<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F26,Underwriting!$L$23:$EN$23,0)))","v":10},22,45352,9500000,0,0,0,{"$f":"IF(AND(P26=FALSE,$E$16=\"Actual/360\"),M26/(J26/360*(I27-I26)),\n\nIF(AND(P26=FALSE,$E$16=\"Actual/365\"),M26/(J26/365*(I27-I26)),\n\nIF(AND(P26=FALSE,$E$16=\"30/360\"),M26/(J26/12),\n\nIF(AND(P26=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F26,Data!$G$45:$L$176,5,FALSE)))))","v":9.7500000000000003E-2},0,true,45626,{"$f":"IF(Q26<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q26,Underwriting!$L$23:$EN$23,0)))","v":18},22,45617,5000000,0,0,0,{"$f":"IF(AND(AA26=FALSE,$E$30=\"Actual/360\"),X26/(U26/360*(T27-T26)),\n\nIF(AND(AA26=FALSE,$E$30=\"Actual/365\"),X26/(U26/365*(T27-T26)),\n\nIF(AND(AA26=FALSE,$E$30=\"30/360\"),X26/(U26/12),\n\nIF(AND(AA26=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q26,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,21,0]
[null,null,null,null,null,45412,{"$f":"IF(F27<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F27,Underwriting!$L$23:$EN$23,0)))","v":11},23,45383,9500000,0,0,0,{"$f":"IF(AND(P27=FALSE,$E$16=\"Actual/360\"),M27/(J27/360*(I28-I27)),\n\nIF(AND(P27=FALSE,$E$16=\"Actual/365\"),M27/(J27/365*(I28-I27)),\n\nIF(AND(P27=FALSE,$E$16=\"30/360\"),M27/(J27/12),\n\nIF(AND(P27=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F27,Data!$G$45:$L$176,5,FALSE)))))","v":9.7500000000000003E-2},0,true,45657,{"$f":"IF(Q27<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q27,Underwriting!$L$23:$EN$23,0)))","v":19},23,45647,5000000,0,0,0,{"$f":"IF(AND(AA27=FALSE,$E$30=\"Actual/360\"),X27/(U27/360*(T28-T27)),\n\nIF(AND(AA27=FALSE,$E$30=\"Actual/365\"),X27/(U27/365*(T28-T27)),\n\nIF(AND(AA27=FALSE,$E$30=\"30/360\"),X27/(U27/12),\n\nIF(AND(AA27=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q27,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,22,0]
[null,"Ending Balance:",{"$f":"_xlfn.MAXIFS(U5:U161,R5:R161,\"=\"&A34+1)","v":5000000},"Type/Index:","Fixed",45443,{"$f":"IF(F28<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F28,Underwriting!$L$23:$EN$23,0)))","v":12},24,45413,9500000,0,0,0,{"$f":"IF(AND(P28=FALSE,$E$16=\"Actual/360\"),M28/(J28/360*(I29-I28)),\n\nIF(AND(P28=FALSE,$E$16=\"Actual/365\"),M28/(J28/365*(I29-I28)),\n\nIF(AND(P28=FALSE,$E$16=\"30/360\"),M28/(J28/12),\n\nIF(AND(P28=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F28,Data!$G$45:$L$176,5,FALSE)))))","v":9.5000000000000001E-2},0,true,45688,{"$f":"IF(Q28<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q28,Underwriting!$L$23:$EN$23,0)))","v":20},24,45678,5000000,0,0,0,{"$f":"IF(AND(AA28=FALSE,$E$30=\"Actual/360\"),X28/(U28/360*(T29-T28)),\n\nIF(AND(AA28=FALSE,$E$30=\"Actual/365\"),X28/(U28/365*(T29-T28)),\n\nIF(AND(AA28=FALSE,$E$30=\"30/360\"),X28/(U28/12),\n\nIF(AND(AA28=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q28,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,23,0]
[{"$f":"EOMONTH(C25,0)","v":45382},"Interest Incurred:",{"$f":"SUMIFS($Z$4:$Z$160,$R$5:$R$161,\"=0\")","v":130405.25114155252},{"$f":"IF(E28=\"Fixed\",\"Rate:\",\"Spread:\")","v":"Rate:"},0.155,45473,{"$f":"IF(F29<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F29,Underwriting!$L$23:$EN$23,0)))","v":13},25,45444,9500000,0,0,0,{"$f":"IF(AND(P29=FALSE,$E$16=\"Actual/360\"),M29/(J29/360*(I30-I29)),\n\nIF(AND(P29=FALSE,$E$16=\"Actual/365\"),M29/(J29/365*(I30-I29)),\n\nIF(AND(P29=FALSE,$E$16=\"30/360\"),M29/(J29/12),\n\nIF(AND(P29=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F29,Data!$G$45:$L$176,5,FALSE)))))","v":9.5000000000000001E-2},0,true,45716,{"$f":"IF(Q29<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q29,Underwriting!$L$23:$EN$23,0)))","v":21},25,45709,5000000,0,0,0,{"$f":"IF(AND(AA29=FALSE,$E$30=\"Actual/360\"),X29/(U29/360*(T30-T29)),\n\nIF(AND(AA29=FALSE,$E$30=\"Actual/365\"),X29/(U29/365*(T30-T29)),\n\nIF(AND(AA29=FALSE,$E$30=\"30/360\"),X29/(U29/12),\n\nIF(AND(AA29=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q29,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,24,0]
[null,"Interest Forecast:",{"$f":"SUMIFS($Z$4:$Z$160,$R$5:$R$161,\">=1\",$T5:T$161,\"<=\"&C25)","v":647602.73972602747},"Interest Calc:","30/360",45504,{"$f":"IF(F30<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F30,Underwriting!$L$23:$EN$23,0)))","v":14},26,45474,9500000,0,0,0,{"$f":"IF(AND(P30=FALSE,$E$16=\"Actual/360\"),M30/(J30/360*(I31-I30)),\n\nIF(AND(P30=FALSE,$E$16=\"Actual/365\"),M30/(J30/365*(I31-I30)),\n\nIF(AND(P30=FALSE,$E$16=\"30/360\"),M30/(J30/12),\n\nIF(AND(P30=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F30,Data!$G$45:$L$176,5,FALSE)))))","v":9.5000000000000001E-2},0,true,45747,{"$f":"IF(Q30<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q30,Underwriting!$L$23:$EN$23,0)))","v":22},26,45737,5000000,0,0,0,{"$f":"IF(AND(AA30=FALSE,$E$30=\"Actual/360\"),X30/(U30/360*(T31-T30)),\n\nIF(AND(AA30=FALSE,$E$30=\"Actual/365\"),X30/(U30/365*(T31-T30)),\n\nIF(AND(AA30=FALSE,$E$30=\"30/360\"),X30/(U30/12),\n\nIF(AND(AA30=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q30,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,25,0]
[null,null,null,null,null,45535,{"$f":"IF(F31<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F31,Underwriting!$L$23:$EN$23,0)))","v":15},27,45505,9500000,0,0,0,{"$f":"IF(AND(P31=FALSE,$E$16=\"Actual/360\"),M31/(J31/360*(I32-I31)),\n\nIF(AND(P31=FALSE,$E$16=\"Actual/365\"),M31/(J31/365*(I32-I31)),\n\nIF(AND(P31=FALSE,$E$16=\"30/360\"),M31/(J31/12),\n\nIF(AND(P31=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F31,Data!$G$45:$L$176,5,FALSE)))))","v":9.5000000000000001E-2},0,true,45777,{"$f":"IF(Q31<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q31,Underwriting!$L$23:$EN$23,0)))","v":23},27,45768,5000000,0,0,0,{"$f":"IF(AND(AA31=FALSE,$E$30=\"Actual/360\"),X31/(U31/360*(T32-T31)),\n\nIF(AND(AA31=FALSE,$E$30=\"Actual/365\"),X31/(U31/365*(T32-T31)),\n\nIF(AND(AA31=FALSE,$E$30=\"30/360\"),X31/(U31/12),\n\nIF(AND(AA31=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q31,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,26,0]
[null,null,null,null,null,45565,{"$f":"IF(F32<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F32,Underwriting!$L$23:$EN$23,0)))","v":16},28,45536,9500000,0,0,0,{"$f":"IF(AND(P32=FALSE,$E$16=\"Actual/360\"),M32/(J32/360*(I33-I32)),\n\nIF(AND(P32=FALSE,$E$16=\"Actual/365\"),M32/(J32/365*(I33-I32)),\n\nIF(AND(P32=FALSE,$E$16=\"30/360\"),M32/(J32/12),\n\nIF(AND(P32=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F32,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,45808,{"$f":"IF(Q32<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q32,Underwriting!$L$23:$EN$23,0)))","v":24},28,45798,5000000,0,0,0,{"$f":"IF(AND(AA32=FALSE,$E$30=\"Actual/360\"),X32/(U32/360*(T33-T32)),\n\nIF(AND(AA32=FALSE,$E$30=\"Actual/365\"),X32/(U32/365*(T33-T32)),\n\nIF(AND(AA32=FALSE,$E$30=\"30/360\"),X32/(U32/12),\n\nIF(AND(AA32=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q32,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,27,0]
[null,null,null,null,null,45596,{"$f":"IF(F33<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F33,Underwriting!$L$23:$EN$23,0)))","v":17},29,45566,9500000,0,0,0,{"$f":"IF(AND(P33=FALSE,$E$16=\"Actual/360\"),M33/(J33/360*(I34-I33)),\n\nIF(AND(P33=FALSE,$E$16=\"Actual/365\"),M33/(J33/365*(I34-I33)),\n\nIF(AND(P33=FALSE,$E$16=\"30/360\"),M33/(J33/12),\n\nIF(AND(P33=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F33,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,45838,{"$f":"IF(Q33<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q33,Underwriting!$L$23:$EN$23,0)))","v":25},29,45829,5000000,0,0,0,{"$f":"IF(AND(AA33=FALSE,$E$30=\"Actual/360\"),X33/(U33/360*(T34-T33)),\n\nIF(AND(AA33=FALSE,$E$30=\"Actual/365\"),X33/(U33/365*(T34-T33)),\n\nIF(AND(AA33=FALSE,$E$30=\"30/360\"),X33/(U33/12),\n\nIF(AND(AA33=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q33,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,28,0]
[{"$f":"_xlfn.XLOOKUP(C25,Q5:Q161,R5:R161)","v":10},null,null,null,null,45626,{"$f":"IF(F34<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F34,Underwriting!$L$23:$EN$23,0)))","v":18},30,45597,9500000,0,0,0,{"$f":"IF(AND(P34=FALSE,$E$16=\"Actual/360\"),M34/(J34/360*(I35-I34)),\n\nIF(AND(P34=FALSE,$E$16=\"Actual/365\"),M34/(J34/365*(I35-I34)),\n\nIF(AND(P34=FALSE,$E$16=\"30/360\"),M34/(J34/12),\n\nIF(AND(P34=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F34,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,45869,{"$f":"IF(Q34<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q34,Underwriting!$L$23:$EN$23,0)))","v":26},30,45859,5000000,0,0,0,{"$f":"IF(AND(AA34=FALSE,$E$30=\"Actual/360\"),X34/(U34/360*(T35-T34)),\n\nIF(AND(AA34=FALSE,$E$30=\"Actual/365\"),X34/(U34/365*(T35-T34)),\n\nIF(AND(AA34=FALSE,$E$30=\"30/360\"),X34/(U34/12),\n\nIF(AND(AA34=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q34,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,29,0]
[null,null,null,null,null,45657,{"$f":"IF(F35<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F35,Underwriting!$L$23:$EN$23,0)))","v":19},31,45627,9500000,0,0,0,{"$f":"IF(AND(P35=FALSE,$E$16=\"Actual/360\"),M35/(J35/360*(I36-I35)),\n\nIF(AND(P35=FALSE,$E$16=\"Actual/365\"),M35/(J35/365*(I36-I35)),\n\nIF(AND(P35=FALSE,$E$16=\"30/360\"),M35/(J35/12),\n\nIF(AND(P35=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F35,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,45900,{"$f":"IF(Q35<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q35,Underwriting!$L$23:$EN$23,0)))","v":27},31,45890,5000000,0,0,0,{"$f":"IF(AND(AA35=FALSE,$E$30=\"Actual/360\"),X35/(U35/360*(T36-T35)),\n\nIF(AND(AA35=FALSE,$E$30=\"Actual/365\"),X35/(U35/365*(T36-T35)),\n\nIF(AND(AA35=FALSE,$E$30=\"30/360\"),X35/(U35/12),\n\nIF(AND(AA35=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q35,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,30,0]
[null,null,null,null,null,45688,{"$f":"IF(F36<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F36,Underwriting!$L$23:$EN$23,0)))","v":20},32,45658,9500000,0,0,0,{"$f":"IF(AND(P36=FALSE,$E$16=\"Actual/360\"),M36/(J36/360*(I37-I36)),\n\nIF(AND(P36=FALSE,$E$16=\"Actual/365\"),M36/(J36/365*(I37-I36)),\n\nIF(AND(P36=FALSE,$E$16=\"30/360\"),M36/(J36/12),\n\nIF(AND(P36=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F36,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,45930,{"$f":"IF(Q36<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q36,Underwriting!$L$23:$EN$23,0)))","v":28},32,45921,5000000,0,0,0,{"$f":"IF(AND(AA36=FALSE,$E$30=\"Actual/360\"),X36/(U36/360*(T37-T36)),\n\nIF(AND(AA36=FALSE,$E$30=\"Actual/365\"),X36/(U36/365*(T37-T36)),\n\nIF(AND(AA36=FALSE,$E$30=\"30/360\"),X36/(U36/12),\n\nIF(AND(AA36=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q36,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,31,0]
[null,null,null,null,null,{"$f":"EOMONTH(I37,1-1)","v":45716},{"$f":"IF(F37<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F37,Underwriting!$L$23:$EN$23,0)))","v":21},33,45689,9500000,0,0,0,{"$f":"IF(AND(P37=FALSE,$E$16=\"Actual/360\"),M37/(J37/360*(I38-I37)),\n\nIF(AND(P37=FALSE,$E$16=\"Actual/365\"),M37/(J37/365*(I38-I37)),\n\nIF(AND(P37=FALSE,$E$16=\"30/360\"),M37/(J37/12),\n\nIF(AND(P37=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F37,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,{"$f":"_xlfn.ISFORMULA(M37)","v":true},45961,{"$f":"IF(Q37<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q37,Underwriting!$L$23:$EN$23,0)))","v":29},33,45951,5000000,0,0,0,{"$f":"IF(AND(AA37=FALSE,$E$30=\"Actual/360\"),X37/(U37/360*(T38-T37)),\n\nIF(AND(AA37=FALSE,$E$30=\"Actual/365\"),X37/(U37/365*(T38-T37)),\n\nIF(AND(AA37=FALSE,$E$30=\"30/360\"),X37/(U37/12),\n\nIF(AND(AA37=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q37,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,{"$f":"_xlfn.ISFORMULA(X37)","v":true},null,32,0]
[null,null,null,null,null,45747,{"$f":"IF(F38<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F38,Underwriting!$L$23:$EN$23,0)))","v":22},34,45717,{"$f":"IF($E$12=\"Borrower\",SUM(J37,K37),IF(AND($E$12=\"Lender\",L37<M37),SUM(J37,K37,(M37-L37)),SUM(J37,K37,O37)))","v":9500000},0,0,0,{"$f":"IF(AND(P38=FALSE,$E$16=\"Actual/360\"),M38/(J38/360*(I39-I38)),\n\nIF(AND(P38=FALSE,$E$16=\"Actual/365\"),M38/(J38/365*(I39-I38)),\n\nIF(AND(P38=FALSE,$E$16=\"30/360\"),M38/(J38/12),\n\nIF(AND(P38=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F38,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},{"$f":"IF(AND($E$12=\"Lender\",G38=$A$20),J39-$E$10,IF(AND(G38=$A$20,L38<>0),-L39,IF((AND(L38>M38,$E$12=\"Borrower\")),0,IF($E$12=\"Lender\",0,M38-L38))))","v":0},true,45991,{"$f":"IF(Q38<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q38,Underwriting!$L$23:$EN$23,0)))","v":30},34,45982,{"$f":"IF($E$26=\"Borrower\",SUM(U37,V37),IF(AND($E$26=\"Lender\",W37<X37),SUM(U37,V37,(X37-W37)),SUM(U37,V37,Z37)))","v":5000000},0,0,0,{"$f":"IF(AND(AA38=FALSE,$E$30=\"Actual/360\"),X38/(U38/360*(T39-T38)),\n\nIF(AND(AA38=FALSE,$E$30=\"Actual/365\"),X38/(U38/365*(T39-T38)),\n\nIF(AND(AA38=FALSE,$E$30=\"30/360\"),X38/(U38/12),\n\nIF(AND(AA38=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q38,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$f":"IF(AND(R38=$A$34,W38<>0),-W39,IF((AND(W38>X38,$E$26=\"Borrower\")),0,IF($E$26=\"Lender\",0,X38-W38)))","v":0},true,null,33,{"$f":"IFERROR(IF($C$3=\"One\",INDEX($O$5:$O$161,MATCH(AC38,$G$5:$G$161,0)),SUM(INDEX($O$5:$O$161,MATCH(AC38,$G$5:$G$161,0)),INDEX($Z$5:$Z$161,MATCH(AC38,$R$5:$R$161,0)))),0)","v":0}]
[null,null,null,null,null,45777,{"$f":"IF(F39<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F39,Underwriting!$L$23:$EN$23,0)))","v":23},35,45748,9500000,0,0,0,{"$f":"IF(AND(P39=FALSE,$E$16=\"Actual/360\"),M39/(J39/360*(I40-I39)),\n\nIF(AND(P39=FALSE,$E$16=\"Actual/365\"),M39/(J39/365*(I40-I39)),\n\nIF(AND(P39=FALSE,$E$16=\"30/360\"),M39/(J39/12),\n\nIF(AND(P39=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F39,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46022,{"$f":"IF(Q39<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q39,Underwriting!$L$23:$EN$23,0)))","v":31},35,46012,5000000,0,0,0,{"$f":"IF(AND(AA39=FALSE,$E$30=\"Actual/360\"),X39/(U39/360*(T40-T39)),\n\nIF(AND(AA39=FALSE,$E$30=\"Actual/365\"),X39/(U39/365*(T40-T39)),\n\nIF(AND(AA39=FALSE,$E$30=\"30/360\"),X39/(U39/12),\n\nIF(AND(AA39=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q39,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,34,0]
[null,null,null,null,null,45808,{"$f":"IF(F40<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F40,Underwriting!$L$23:$EN$23,0)))","v":24},36,45778,9500000,0,0,0,{"$f":"IF(AND(P40=FALSE,$E$16=\"Actual/360\"),M40/(J40/360*(I41-I40)),\n\nIF(AND(P40=FALSE,$E$16=\"Actual/365\"),M40/(J40/365*(I41-I40)),\n\nIF(AND(P40=FALSE,$E$16=\"30/360\"),M40/(J40/12),\n\nIF(AND(P40=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F40,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46053,{"$f":"IF(Q40<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q40,Underwriting!$L$23:$EN$23,0)))","v":32},36,46043,5000000,0,0,0,{"$f":"IF(AND(AA40=FALSE,$E$30=\"Actual/360\"),X40/(U40/360*(T41-T40)),\n\nIF(AND(AA40=FALSE,$E$30=\"Actual/365\"),X40/(U40/365*(T41-T40)),\n\nIF(AND(AA40=FALSE,$E$30=\"30/360\"),X40/(U40/12),\n\nIF(AND(AA40=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q40,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,35,0]
[null,null,null,null,null,45838,{"$f":"IF(F41<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F41,Underwriting!$L$23:$EN$23,0)))","v":25},37,45809,9500000,0,0,0,{"$f":"IF(AND(P41=FALSE,$E$16=\"Actual/360\"),M41/(J41/360*(I42-I41)),\n\nIF(AND(P41=FALSE,$E$16=\"Actual/365\"),M41/(J41/365*(I42-I41)),\n\nIF(AND(P41=FALSE,$E$16=\"30/360\"),M41/(J41/12),\n\nIF(AND(P41=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F41,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46081,{"$f":"IF(Q41<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q41,Underwriting!$L$23:$EN$23,0)))","v":33},37,46074,5000000,0,0,{"$f":"IF(T41>$C$25,0,\n\nIF(E73=\"30/360\",U41*Y41/12,\n\nIF(E73=\"Actual/360\",U41*Y41/360*(T42-T41),\n\nU41*Y41/365*(T42-T41))))","v":0},{"$f":"IF(AND(AA41=FALSE,$E$30=\"Actual/360\"),X41/(U41/360*(T42-T41)),\n\nIF(AND(AA41=FALSE,$E$30=\"Actual/365\"),X41/(U41/365*(T42-T41)),\n\nIF(AND(AA41=FALSE,$E$30=\"30/360\"),X41/(U41/12),\n\nIF(AND(AA41=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q41,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,36,0]
[null,null,null,null,null,45869,{"$f":"IF(F42<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F42,Underwriting!$L$23:$EN$23,0)))","v":26},38,45839,9500000,0,0,0,{"$f":"IF(AND(P42=FALSE,$E$16=\"Actual/360\"),M42/(J42/360*(I43-I42)),\n\nIF(AND(P42=FALSE,$E$16=\"Actual/365\"),M42/(J42/365*(I43-I42)),\n\nIF(AND(P42=FALSE,$E$16=\"30/360\"),M42/(J42/12),\n\nIF(AND(P42=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F42,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46112,{"$f":"IF(Q42<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q42,Underwriting!$L$23:$EN$23,0)))","v":34},38,46102,5000000,0,0,0,{"$f":"IF(AND(AA42=FALSE,$E$30=\"Actual/360\"),X42/(U42/360*(T43-T42)),\n\nIF(AND(AA42=FALSE,$E$30=\"Actual/365\"),X42/(U42/365*(T43-T42)),\n\nIF(AND(AA42=FALSE,$E$30=\"30/360\"),X42/(U42/12),\n\nIF(AND(AA42=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q42,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,37,0]
[null,null,null,null,null,45900,{"$f":"IF(F43<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F43,Underwriting!$L$23:$EN$23,0)))","v":27},39,45870,9500000,0,0,0,{"$f":"IF(AND(P43=FALSE,$E$16=\"Actual/360\"),M43/(J43/360*(I44-I43)),\n\nIF(AND(P43=FALSE,$E$16=\"Actual/365\"),M43/(J43/365*(I44-I43)),\n\nIF(AND(P43=FALSE,$E$16=\"30/360\"),M43/(J43/12),\n\nIF(AND(P43=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F43,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46142,{"$f":"IF(Q43<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q43,Underwriting!$L$23:$EN$23,0)))","v":35},39,46133,5000000,0,0,0,{"$f":"IF(AND(AA43=FALSE,$E$30=\"Actual/360\"),X43/(U43/360*(T44-T43)),\n\nIF(AND(AA43=FALSE,$E$30=\"Actual/365\"),X43/(U43/365*(T44-T43)),\n\nIF(AND(AA43=FALSE,$E$30=\"30/360\"),X43/(U43/12),\n\nIF(AND(AA43=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q43,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,38,0]
[null,null,null,null,null,45930,{"$f":"IF(F44<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F44,Underwriting!$L$23:$EN$23,0)))","v":28},40,45901,9500000,0,0,0,{"$f":"IF(AND(P44=FALSE,$E$16=\"Actual/360\"),M44/(J44/360*(I45-I44)),\n\nIF(AND(P44=FALSE,$E$16=\"Actual/365\"),M44/(J44/365*(I45-I44)),\n\nIF(AND(P44=FALSE,$E$16=\"30/360\"),M44/(J44/12),\n\nIF(AND(P44=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F44,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46173,{"$f":"IF(Q44<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q44,Underwriting!$L$23:$EN$23,0)))","v":36},40,46163,5000000,0,0,0,{"$f":"IF(AND(AA44=FALSE,$E$30=\"Actual/360\"),X44/(U44/360*(T45-T44)),\n\nIF(AND(AA44=FALSE,$E$30=\"Actual/365\"),X44/(U44/365*(T45-T44)),\n\nIF(AND(AA44=FALSE,$E$30=\"30/360\"),X44/(U44/12),\n\nIF(AND(AA44=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q44,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,39,0]
[null,null,null,null,null,45961,{"$f":"IF(F45<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F45,Underwriting!$L$23:$EN$23,0)))","v":29},41,45931,9500000,0,0,0,{"$f":"IF(AND(P45=FALSE,$E$16=\"Actual/360\"),M45/(J45/360*(I46-I45)),\n\nIF(AND(P45=FALSE,$E$16=\"Actual/365\"),M45/(J45/365*(I46-I45)),\n\nIF(AND(P45=FALSE,$E$16=\"30/360\"),M45/(J45/12),\n\nIF(AND(P45=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F45,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46203,{"$f":"IF(Q45<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q45,Underwriting!$L$23:$EN$23,0)))","v":37},41,46194,5000000,0,0,0,{"$f":"IF(AND(AA45=FALSE,$E$30=\"Actual/360\"),X45/(U45/360*(T46-T45)),\n\nIF(AND(AA45=FALSE,$E$30=\"Actual/365\"),X45/(U45/365*(T46-T45)),\n\nIF(AND(AA45=FALSE,$E$30=\"30/360\"),X45/(U45/12),\n\nIF(AND(AA45=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q45,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,40,0]
[null,"30/360",null,null,null,45991,{"$f":"IF(F46<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F46,Underwriting!$L$23:$EN$23,0)))","v":30},42,45962,9500000,0,0,0,{"$f":"IF(AND(P46=FALSE,$E$16=\"Actual/360\"),M46/(J46/360*(I47-I46)),\n\nIF(AND(P46=FALSE,$E$16=\"Actual/365\"),M46/(J46/365*(I47-I46)),\n\nIF(AND(P46=FALSE,$E$16=\"30/360\"),M46/(J46/12),\n\nIF(AND(P46=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F46,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46234,{"$f":"IF(Q46<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q46,Underwriting!$L$23:$EN$23,0)))","v":38},42,46224,5000000,0,0,0,{"$f":"IF(AND(AA46=FALSE,$E$30=\"Actual/360\"),X46/(U46/360*(T47-T46)),\n\nIF(AND(AA46=FALSE,$E$30=\"Actual/365\"),X46/(U46/365*(T47-T46)),\n\nIF(AND(AA46=FALSE,$E$30=\"30/360\"),X46/(U46/12),\n\nIF(AND(AA46=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q46,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,41,0]
[null,"Actual/360",null,null,null,46022,{"$f":"IF(F47<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F47,Underwriting!$L$23:$EN$23,0)))","v":31},43,45992,9500000,0,0,{"$f":"IF(I47>$C$11,0,\n\nIF($E$16=\"30/360\",J47*N47/12,\n\nIF($E$16=\"Actual/360\",J47*N47/360*(I48-I47),\n\nJ47*N47/365*(I48-I47))))","v":0},{"$f":"IF(AND(P47=FALSE,$E$16=\"Actual/360\"),M47/(J47/360*(I48-I47)),\n\nIF(AND(P47=FALSE,$E$16=\"Actual/365\"),M47/(J47/365*(I48-I47)),\n\nIF(AND(P47=FALSE,$E$16=\"30/360\"),M47/(J47/12),\n\nIF(AND(P47=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F47,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46265,{"$f":"IF(Q47<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q47,Underwriting!$L$23:$EN$23,0)))","v":39},43,46255,5000000,0,0,0,{"$f":"IF(AND(AA47=FALSE,$E$30=\"Actual/360\"),X47/(U47/360*(T48-T47)),\n\nIF(AND(AA47=FALSE,$E$30=\"Actual/365\"),X47/(U47/365*(T48-T47)),\n\nIF(AND(AA47=FALSE,$E$30=\"30/360\"),X47/(U47/12),\n\nIF(AND(AA47=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q47,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,42,0]
[null,"Actual/365",null,null,null,46053,{"$f":"IF(F48<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F48,Underwriting!$L$23:$EN$23,0)))","v":32},44,46023,9500000,0,0,0,{"$f":"IF(AND(P48=FALSE,$E$16=\"Actual/360\"),M48/(J48/360*(I49-I48)),\n\nIF(AND(P48=FALSE,$E$16=\"Actual/365\"),M48/(J48/365*(I49-I48)),\n\nIF(AND(P48=FALSE,$E$16=\"30/360\"),M48/(J48/12),\n\nIF(AND(P48=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F48,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46295,{"$f":"IF(Q48<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q48,Underwriting!$L$23:$EN$23,0)))","v":40},44,46286,5000000,0,0,0,{"$f":"IF(AND(AA48=FALSE,$E$30=\"Actual/360\"),X48/(U48/360*(T49-T48)),\n\nIF(AND(AA48=FALSE,$E$30=\"Actual/365\"),X48/(U48/365*(T49-T48)),\n\nIF(AND(AA48=FALSE,$E$30=\"30/360\"),X48/(U48/12),\n\nIF(AND(AA48=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q48,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,43,0]
[null,null,null,null,null,46081,{"$f":"IF(F49<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F49,Underwriting!$L$23:$EN$23,0)))","v":33},45,46054,9500000,0,0,0,{"$f":"IF(AND(P49=FALSE,$E$16=\"Actual/360\"),M49/(J49/360*(I50-I49)),\n\nIF(AND(P49=FALSE,$E$16=\"Actual/365\"),M49/(J49/365*(I50-I49)),\n\nIF(AND(P49=FALSE,$E$16=\"30/360\"),M49/(J49/12),\n\nIF(AND(P49=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F49,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46326,{"$f":"IF(Q49<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q49,Underwriting!$L$23:$EN$23,0)))","v":41},45,46316,5000000,0,0,0,{"$f":"IF(AND(AA49=FALSE,$E$30=\"Actual/360\"),X49/(U49/360*(T50-T49)),\n\nIF(AND(AA49=FALSE,$E$30=\"Actual/365\"),X49/(U49/365*(T50-T49)),\n\nIF(AND(AA49=FALSE,$E$30=\"30/360\"),X49/(U49/12),\n\nIF(AND(AA49=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q49,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,44,0]
[null,null,null,null,null,46112,{"$f":"IF(F50<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F50,Underwriting!$L$23:$EN$23,0)))","v":34},46,46082,9500000,0,0,0,{"$f":"IF(AND(P50=FALSE,$E$16=\"Actual/360\"),M50/(J50/360*(I51-I50)),\n\nIF(AND(P50=FALSE,$E$16=\"Actual/365\"),M50/(J50/365*(I51-I50)),\n\nIF(AND(P50=FALSE,$E$16=\"30/360\"),M50/(J50/12),\n\nIF(AND(P50=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F50,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46356,{"$f":"IF(Q50<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q50,Underwriting!$L$23:$EN$23,0)))","v":42},46,46347,5000000,0,0,0,{"$f":"IF(AND(AA50=FALSE,$E$30=\"Actual/360\"),X50/(U50/360*(T51-T50)),\n\nIF(AND(AA50=FALSE,$E$30=\"Actual/365\"),X50/(U50/365*(T51-T50)),\n\nIF(AND(AA50=FALSE,$E$30=\"30/360\"),X50/(U50/12),\n\nIF(AND(AA50=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q50,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,45,0]
[null,null,null,null,null,46142,{"$f":"IF(F51<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F51,Underwriting!$L$23:$EN$23,0)))","v":35},47,46113,9500000,0,0,0,{"$f":"IF(AND(P51=FALSE,$E$16=\"Actual/360\"),M51/(J51/360*(I52-I51)),\n\nIF(AND(P51=FALSE,$E$16=\"Actual/365\"),M51/(J51/365*(I52-I51)),\n\nIF(AND(P51=FALSE,$E$16=\"30/360\"),M51/(J51/12),\n\nIF(AND(P51=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F51,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46387,{"$f":"IF(Q51<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q51,Underwriting!$L$23:$EN$23,0)))","v":43},47,46377,5000000,0,0,0,{"$f":"IF(AND(AA51=FALSE,$E$30=\"Actual/360\"),X51/(U51/360*(T52-T51)),\n\nIF(AND(AA51=FALSE,$E$30=\"Actual/365\"),X51/(U51/365*(T52-T51)),\n\nIF(AND(AA51=FALSE,$E$30=\"30/360\"),X51/(U51/12),\n\nIF(AND(AA51=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q51,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,46,0]
[null,null,null,null,null,46173,{"$f":"IF(F52<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F52,Underwriting!$L$23:$EN$23,0)))","v":36},48,46143,9500000,0,0,0,{"$f":"IF(AND(P52=FALSE,$E$16=\"Actual/360\"),M52/(J52/360*(I53-I52)),\n\nIF(AND(P52=FALSE,$E$16=\"Actual/365\"),M52/(J52/365*(I53-I52)),\n\nIF(AND(P52=FALSE,$E$16=\"30/360\"),M52/(J52/12),\n\nIF(AND(P52=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F52,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46418,{"$f":"IF(Q52<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q52,Underwriting!$L$23:$EN$23,0)))","v":44},48,46408,5000000,0,0,0,{"$f":"IF(AND(AA52=FALSE,$E$30=\"Actual/360\"),X52/(U52/360*(T53-T52)),\n\nIF(AND(AA52=FALSE,$E$30=\"Actual/365\"),X52/(U52/365*(T53-T52)),\n\nIF(AND(AA52=FALSE,$E$30=\"30/360\"),X52/(U52/12),\n\nIF(AND(AA52=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q52,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,47,0]
[null,null,null,null,null,46203,{"$f":"IF(F53<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F53,Underwriting!$L$23:$EN$23,0)))","v":37},49,46174,9500000,0,0,0,{"$f":"IF(AND(P53=FALSE,$E$16=\"Actual/360\"),M53/(J53/360*(I54-I53)),\n\nIF(AND(P53=FALSE,$E$16=\"Actual/365\"),M53/(J53/365*(I54-I53)),\n\nIF(AND(P53=FALSE,$E$16=\"30/360\"),M53/(J53/12),\n\nIF(AND(P53=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F53,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46446,{"$f":"IF(Q53<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q53,Underwriting!$L$23:$EN$23,0)))","v":45},49,46439,5000000,0,0,0,{"$f":"IF(AND(AA53=FALSE,$E$30=\"Actual/360\"),X53/(U53/360*(T54-T53)),\n\nIF(AND(AA53=FALSE,$E$30=\"Actual/365\"),X53/(U53/365*(T54-T53)),\n\nIF(AND(AA53=FALSE,$E$30=\"30/360\"),X53/(U53/12),\n\nIF(AND(AA53=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q53,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,48,0]
[null,null,null,null,null,46234,{"$f":"IF(F54<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F54,Underwriting!$L$23:$EN$23,0)))","v":38},50,46204,9500000,0,0,0,{"$f":"IF(AND(P54=FALSE,$E$16=\"Actual/360\"),M54/(J54/360*(I55-I54)),\n\nIF(AND(P54=FALSE,$E$16=\"Actual/365\"),M54/(J54/365*(I55-I54)),\n\nIF(AND(P54=FALSE,$E$16=\"30/360\"),M54/(J54/12),\n\nIF(AND(P54=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F54,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46477,{"$f":"IF(Q54<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q54,Underwriting!$L$23:$EN$23,0)))","v":46},50,46467,5000000,0,0,0,{"$f":"IF(AND(AA54=FALSE,$E$30=\"Actual/360\"),X54/(U54/360*(T55-T54)),\n\nIF(AND(AA54=FALSE,$E$30=\"Actual/365\"),X54/(U54/365*(T55-T54)),\n\nIF(AND(AA54=FALSE,$E$30=\"30/360\"),X54/(U54/12),\n\nIF(AND(AA54=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q54,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,49,0]
[null,null,null,null,null,46265,{"$f":"IF(F55<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F55,Underwriting!$L$23:$EN$23,0)))","v":39},51,46235,9500000,0,0,0,{"$f":"IF(AND(P55=FALSE,$E$16=\"Actual/360\"),M55/(J55/360*(I56-I55)),\n\nIF(AND(P55=FALSE,$E$16=\"Actual/365\"),M55/(J55/365*(I56-I55)),\n\nIF(AND(P55=FALSE,$E$16=\"30/360\"),M55/(J55/12),\n\nIF(AND(P55=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F55,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46507,{"$f":"IF(Q55<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q55,Underwriting!$L$23:$EN$23,0)))","v":47},51,46498,5000000,0,0,0,{"$f":"IF(AND(AA55=FALSE,$E$30=\"Actual/360\"),X55/(U55/360*(T56-T55)),\n\nIF(AND(AA55=FALSE,$E$30=\"Actual/365\"),X55/(U55/365*(T56-T55)),\n\nIF(AND(AA55=FALSE,$E$30=\"30/360\"),X55/(U55/12),\n\nIF(AND(AA55=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q55,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,50,0]
[null,null,null,null,null,46295,{"$f":"IF(F56<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F56,Underwriting!$L$23:$EN$23,0)))","v":40},52,46266,9500000,0,0,0,{"$f":"IF(AND(P56=FALSE,$E$16=\"Actual/360\"),M56/(J56/360*(I57-I56)),\n\nIF(AND(P56=FALSE,$E$16=\"Actual/365\"),M56/(J56/365*(I57-I56)),\n\nIF(AND(P56=FALSE,$E$16=\"30/360\"),M56/(J56/12),\n\nIF(AND(P56=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F56,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46538,{"$f":"IF(Q56<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q56,Underwriting!$L$23:$EN$23,0)))","v":48},52,46528,5000000,0,0,0,{"$f":"IF(AND(AA56=FALSE,$E$30=\"Actual/360\"),X56/(U56/360*(T57-T56)),\n\nIF(AND(AA56=FALSE,$E$30=\"Actual/365\"),X56/(U56/365*(T57-T56)),\n\nIF(AND(AA56=FALSE,$E$30=\"30/360\"),X56/(U56/12),\n\nIF(AND(AA56=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q56,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,51,0]
[null,null,null,null,null,46326,{"$f":"IF(F57<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F57,Underwriting!$L$23:$EN$23,0)))","v":41},53,46296,9500000,0,0,0,{"$f":"IF(AND(P57=FALSE,$E$16=\"Actual/360\"),M57/(J57/360*(I58-I57)),\n\nIF(AND(P57=FALSE,$E$16=\"Actual/365\"),M57/(J57/365*(I58-I57)),\n\nIF(AND(P57=FALSE,$E$16=\"30/360\"),M57/(J57/12),\n\nIF(AND(P57=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F57,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46568,{"$f":"IF(Q57<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q57,Underwriting!$L$23:$EN$23,0)))","v":49},53,46559,5000000,0,0,0,{"$f":"IF(AND(AA57=FALSE,$E$30=\"Actual/360\"),X57/(U57/360*(T58-T57)),\n\nIF(AND(AA57=FALSE,$E$30=\"Actual/365\"),X57/(U57/365*(T58-T57)),\n\nIF(AND(AA57=FALSE,$E$30=\"30/360\"),X57/(U57/12),\n\nIF(AND(AA57=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q57,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,52,0]
[null,null,null,null,null,46356,{"$f":"IF(F58<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F58,Underwriting!$L$23:$EN$23,0)))","v":42},54,46327,9500000,0,0,0,{"$f":"IF(AND(P58=FALSE,$E$16=\"Actual/360\"),M58/(J58/360*(I59-I58)),\n\nIF(AND(P58=FALSE,$E$16=\"Actual/365\"),M58/(J58/365*(I59-I58)),\n\nIF(AND(P58=FALSE,$E$16=\"30/360\"),M58/(J58/12),\n\nIF(AND(P58=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F58,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46599,{"$f":"IF(Q58<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q58,Underwriting!$L$23:$EN$23,0)))","v":50},54,46589,5000000,0,0,0,{"$f":"IF(AND(AA58=FALSE,$E$30=\"Actual/360\"),X58/(U58/360*(T59-T58)),\n\nIF(AND(AA58=FALSE,$E$30=\"Actual/365\"),X58/(U58/365*(T59-T58)),\n\nIF(AND(AA58=FALSE,$E$30=\"30/360\"),X58/(U58/12),\n\nIF(AND(AA58=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q58,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,53,0]
[null,null,null,null,null,46387,{"$f":"IF(F59<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F59,Underwriting!$L$23:$EN$23,0)))","v":43},55,46357,9500000,0,0,0,{"$f":"IF(AND(P59=FALSE,$E$16=\"Actual/360\"),M59/(J59/360*(I60-I59)),\n\nIF(AND(P59=FALSE,$E$16=\"Actual/365\"),M59/(J59/365*(I60-I59)),\n\nIF(AND(P59=FALSE,$E$16=\"30/360\"),M59/(J59/12),\n\nIF(AND(P59=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F59,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46630,{"$f":"IF(Q59<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q59,Underwriting!$L$23:$EN$23,0)))","v":51},55,46620,5000000,0,0,0,{"$f":"IF(AND(AA59=FALSE,$E$30=\"Actual/360\"),X59/(U59/360*(T60-T59)),\n\nIF(AND(AA59=FALSE,$E$30=\"Actual/365\"),X59/(U59/365*(T60-T59)),\n\nIF(AND(AA59=FALSE,$E$30=\"30/360\"),X59/(U59/12),\n\nIF(AND(AA59=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q59,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,54,0]
[null,null,null,null,null,46418,{"$f":"IF(F60<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F60,Underwriting!$L$23:$EN$23,0)))","v":44},56,46388,9500000,0,0,0,{"$f":"IF(AND(P60=FALSE,$E$16=\"Actual/360\"),M60/(J60/360*(I61-I60)),\n\nIF(AND(P60=FALSE,$E$16=\"Actual/365\"),M60/(J60/365*(I61-I60)),\n\nIF(AND(P60=FALSE,$E$16=\"30/360\"),M60/(J60/12),\n\nIF(AND(P60=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F60,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46660,{"$f":"IF(Q60<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q60,Underwriting!$L$23:$EN$23,0)))","v":52},56,46651,5000000,0,0,0,{"$f":"IF(AND(AA60=FALSE,$E$30=\"Actual/360\"),X60/(U60/360*(T61-T60)),\n\nIF(AND(AA60=FALSE,$E$30=\"Actual/365\"),X60/(U60/365*(T61-T60)),\n\nIF(AND(AA60=FALSE,$E$30=\"30/360\"),X60/(U60/12),\n\nIF(AND(AA60=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q60,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,55,0]
[null,null,null,null,null,46446,{"$f":"IF(F61<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F61,Underwriting!$L$23:$EN$23,0)))","v":45},57,46419,9500000,0,0,0,{"$f":"IF(AND(P61=FALSE,$E$16=\"Actual/360\"),M61/(J61/360*(I62-I61)),\n\nIF(AND(P61=FALSE,$E$16=\"Actual/365\"),M61/(J61/365*(I62-I61)),\n\nIF(AND(P61=FALSE,$E$16=\"30/360\"),M61/(J61/12),\n\nIF(AND(P61=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F61,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46691,{"$f":"IF(Q61<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q61,Underwriting!$L$23:$EN$23,0)))","v":53},57,46681,5000000,0,0,0,{"$f":"IF(AND(AA61=FALSE,$E$30=\"Actual/360\"),X61/(U61/360*(T62-T61)),\n\nIF(AND(AA61=FALSE,$E$30=\"Actual/365\"),X61/(U61/365*(T62-T61)),\n\nIF(AND(AA61=FALSE,$E$30=\"30/360\"),X61/(U61/12),\n\nIF(AND(AA61=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q61,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,56,0]
[null,null,null,null,null,46477,{"$f":"IF(F62<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F62,Underwriting!$L$23:$EN$23,0)))","v":46},58,46447,9500000,0,0,0,{"$f":"IF(AND(P62=FALSE,$E$16=\"Actual/360\"),M62/(J62/360*(I63-I62)),\n\nIF(AND(P62=FALSE,$E$16=\"Actual/365\"),M62/(J62/365*(I63-I62)),\n\nIF(AND(P62=FALSE,$E$16=\"30/360\"),M62/(J62/12),\n\nIF(AND(P62=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F62,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46721,{"$f":"IF(Q62<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q62,Underwriting!$L$23:$EN$23,0)))","v":54},58,46712,5000000,0,0,0,{"$f":"IF(AND(AA62=FALSE,$E$30=\"Actual/360\"),X62/(U62/360*(T63-T62)),\n\nIF(AND(AA62=FALSE,$E$30=\"Actual/365\"),X62/(U62/365*(T63-T62)),\n\nIF(AND(AA62=FALSE,$E$30=\"30/360\"),X62/(U62/12),\n\nIF(AND(AA62=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q62,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,57,0]
[null,null,null,null,null,46507,{"$f":"IF(F63<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F63,Underwriting!$L$23:$EN$23,0)))","v":47},59,46478,9500000,0,0,0,{"$f":"IF(AND(P63=FALSE,$E$16=\"Actual/360\"),M63/(J63/360*(I64-I63)),\n\nIF(AND(P63=FALSE,$E$16=\"Actual/365\"),M63/(J63/365*(I64-I63)),\n\nIF(AND(P63=FALSE,$E$16=\"30/360\"),M63/(J63/12),\n\nIF(AND(P63=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F63,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46752,{"$f":"IF(Q63<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q63,Underwriting!$L$23:$EN$23,0)))","v":55},59,46742,5000000,0,0,0,{"$f":"IF(AND(AA63=FALSE,$E$30=\"Actual/360\"),X63/(U63/360*(T64-T63)),\n\nIF(AND(AA63=FALSE,$E$30=\"Actual/365\"),X63/(U63/365*(T64-T63)),\n\nIF(AND(AA63=FALSE,$E$30=\"30/360\"),X63/(U63/12),\n\nIF(AND(AA63=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q63,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,58,0]
[null,null,null,null,null,46538,{"$f":"IF(F64<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F64,Underwriting!$L$23:$EN$23,0)))","v":48},60,46508,9500000,0,0,0,{"$f":"IF(AND(P64=FALSE,$E$16=\"Actual/360\"),M64/(J64/360*(I65-I64)),\n\nIF(AND(P64=FALSE,$E$16=\"Actual/365\"),M64/(J64/365*(I65-I64)),\n\nIF(AND(P64=FALSE,$E$16=\"30/360\"),M64/(J64/12),\n\nIF(AND(P64=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F64,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46783,{"$f":"IF(Q64<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q64,Underwriting!$L$23:$EN$23,0)))","v":56},60,46773,5000000,0,0,0,{"$f":"IF(AND(AA64=FALSE,$E$30=\"Actual/360\"),X64/(U64/360*(T65-T64)),\n\nIF(AND(AA64=FALSE,$E$30=\"Actual/365\"),X64/(U64/365*(T65-T64)),\n\nIF(AND(AA64=FALSE,$E$30=\"30/360\"),X64/(U64/12),\n\nIF(AND(AA64=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q64,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,59,0]
[null,null,null,null,null,46568,{"$f":"IF(F65<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F65,Underwriting!$L$23:$EN$23,0)))","v":49},61,46539,9500000,0,0,0,{"$f":"IF(AND(P65=FALSE,$E$16=\"Actual/360\"),M65/(J65/360*(I66-I65)),\n\nIF(AND(P65=FALSE,$E$16=\"Actual/365\"),M65/(J65/365*(I66-I65)),\n\nIF(AND(P65=FALSE,$E$16=\"30/360\"),M65/(J65/12),\n\nIF(AND(P65=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F65,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46812,{"$f":"IF(Q65<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q65,Underwriting!$L$23:$EN$23,0)))","v":57},61,46804,5000000,0,0,0,{"$f":"IF(AND(AA65=FALSE,$E$30=\"Actual/360\"),X65/(U65/360*(T66-T65)),\n\nIF(AND(AA65=FALSE,$E$30=\"Actual/365\"),X65/(U65/365*(T66-T65)),\n\nIF(AND(AA65=FALSE,$E$30=\"30/360\"),X65/(U65/12),\n\nIF(AND(AA65=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q65,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,60,0]
[null,null,null,null,null,46599,{"$f":"IF(F66<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F66,Underwriting!$L$23:$EN$23,0)))","v":50},62,46569,9500000,0,0,0,{"$f":"IF(AND(P66=FALSE,$E$16=\"Actual/360\"),M66/(J66/360*(I67-I66)),\n\nIF(AND(P66=FALSE,$E$16=\"Actual/365\"),M66/(J66/365*(I67-I66)),\n\nIF(AND(P66=FALSE,$E$16=\"30/360\"),M66/(J66/12),\n\nIF(AND(P66=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F66,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46843,{"$f":"IF(Q66<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q66,Underwriting!$L$23:$EN$23,0)))","v":58},62,46833,5000000,0,0,0,{"$f":"IF(AND(AA66=FALSE,$E$30=\"Actual/360\"),X66/(U66/360*(T67-T66)),\n\nIF(AND(AA66=FALSE,$E$30=\"Actual/365\"),X66/(U66/365*(T67-T66)),\n\nIF(AND(AA66=FALSE,$E$30=\"30/360\"),X66/(U66/12),\n\nIF(AND(AA66=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q66,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,61,0]
[null,null,null,null,null,46630,{"$f":"IF(F67<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F67,Underwriting!$L$23:$EN$23,0)))","v":51},63,46600,9500000,0,0,0,{"$f":"IF(AND(P67=FALSE,$E$16=\"Actual/360\"),M67/(J67/360*(I68-I67)),\n\nIF(AND(P67=FALSE,$E$16=\"Actual/365\"),M67/(J67/365*(I68-I67)),\n\nIF(AND(P67=FALSE,$E$16=\"30/360\"),M67/(J67/12),\n\nIF(AND(P67=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F67,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46873,{"$f":"IF(Q67<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q67,Underwriting!$L$23:$EN$23,0)))","v":59},63,46864,5000000,0,0,0,{"$f":"IF(AND(AA67=FALSE,$E$30=\"Actual/360\"),X67/(U67/360*(T68-T67)),\n\nIF(AND(AA67=FALSE,$E$30=\"Actual/365\"),X67/(U67/365*(T68-T67)),\n\nIF(AND(AA67=FALSE,$E$30=\"30/360\"),X67/(U67/12),\n\nIF(AND(AA67=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q67,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,62,0]
[null,null,null,null,null,46660,{"$f":"IF(F68<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F68,Underwriting!$L$23:$EN$23,0)))","v":52},64,46631,9500000,0,0,0,{"$f":"IF(AND(P68=FALSE,$E$16=\"Actual/360\"),M68/(J68/360*(I69-I68)),\n\nIF(AND(P68=FALSE,$E$16=\"Actual/365\"),M68/(J68/365*(I69-I68)),\n\nIF(AND(P68=FALSE,$E$16=\"30/360\"),M68/(J68/12),\n\nIF(AND(P68=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F68,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46904,{"$f":"IF(Q68<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q68,Underwriting!$L$23:$EN$23,0)))","v":60},64,46894,5000000,0,0,0,{"$f":"IF(AND(AA68=FALSE,$E$30=\"Actual/360\"),X68/(U68/360*(T69-T68)),\n\nIF(AND(AA68=FALSE,$E$30=\"Actual/365\"),X68/(U68/365*(T69-T68)),\n\nIF(AND(AA68=FALSE,$E$30=\"30/360\"),X68/(U68/12),\n\nIF(AND(AA68=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q68,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,63,0]
[null,null,null,null,null,{"$f":"EOMONTH(I69,1-1)","v":46691},{"$f":"IF(F69<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F69,Underwriting!$L$23:$EN$23,0)))","v":53},65,46661,9500000,0,0,0,{"$f":"IF(AND(P69=FALSE,$E$16=\"Actual/360\"),M69/(J69/360*(I70-I69)),\n\nIF(AND(P69=FALSE,$E$16=\"Actual/365\"),M69/(J69/365*(I70-I69)),\n\nIF(AND(P69=FALSE,$E$16=\"30/360\"),M69/(J69/12),\n\nIF(AND(P69=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F69,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,{"$f":"_xlfn.ISFORMULA(M69)","v":true},46934,{"$f":"IF(Q69<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q69,Underwriting!$L$23:$EN$23,0)))","v":61},65,46925,5000000,0,0,0,{"$f":"IF(AND(AA69=FALSE,$E$30=\"Actual/360\"),X69/(U69/360*(T70-T69)),\n\nIF(AND(AA69=FALSE,$E$30=\"Actual/365\"),X69/(U69/365*(T70-T69)),\n\nIF(AND(AA69=FALSE,$E$30=\"30/360\"),X69/(U69/12),\n\nIF(AND(AA69=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q69,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,{"$f":"_xlfn.ISFORMULA(X69)","v":true},null,64,0]
[null,null,null,null,null,46721,{"$f":"IF(F70<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F70,Underwriting!$L$23:$EN$23,0)))","v":54},66,46692,{"$f":"IF($E$12=\"Borrower\",SUM(J69,K69),IF(AND($E$12=\"Lender\",L69<M69),SUM(J69,K69,(M69-L69)),SUM(J69,K69,O69)))","v":9500000},0,0,0,{"$f":"IF(AND(P70=FALSE,$E$16=\"Actual/360\"),M70/(J70/360*(I71-I70)),\n\nIF(AND(P70=FALSE,$E$16=\"Actual/365\"),M70/(J70/365*(I71-I70)),\n\nIF(AND(P70=FALSE,$E$16=\"30/360\"),M70/(J70/12),\n\nIF(AND(P70=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F70,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},{"$f":"IF(AND($E$12=\"Lender\",G70=$A$20),J71-$E$10,IF(AND(G70=$A$20,L70<>0),-L71,IF((AND(L70>M70,$E$12=\"Borrower\")),0,IF($E$12=\"Lender\",0,M70-L70))))","v":0},true,46965,{"$f":"IF(Q70<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q70,Underwriting!$L$23:$EN$23,0)))","v":62},66,46955,{"$f":"IF($E$26=\"Borrower\",SUM(U69,V69),IF(AND($E$26=\"Lender\",W69<X69),SUM(U69,V69,(X69-W69)),SUM(U69,V69,Z69)))","v":5000000},0,0,0,{"$f":"IF(AND(AA70=FALSE,$E$30=\"Actual/360\"),X70/(U70/360*(T71-T70)),\n\nIF(AND(AA70=FALSE,$E$30=\"Actual/365\"),X70/(U70/365*(T71-T70)),\n\nIF(AND(AA70=FALSE,$E$30=\"30/360\"),X70/(U70/12),\n\nIF(AND(AA70=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q70,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$f":"IF(AND(R70=$A$34,W70<>0),-W71,IF((AND(W70>X70,$E$26=\"Borrower\")),0,IF($E$26=\"Lender\",0,X70-W70)))","v":0},true,null,65,{"$f":"IFERROR(IF($C$3=\"One\",INDEX($O$5:$O$161,MATCH(AC70,$G$5:$G$161,0)),SUM(INDEX($O$5:$O$161,MATCH(AC70,$G$5:$G$161,0)),INDEX($Z$5:$Z$161,MATCH(AC70,$R$5:$R$161,0)))),0)","v":0}]
[null,null,null,null,null,46752,{"$f":"IF(F71<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F71,Underwriting!$L$23:$EN$23,0)))","v":55},{"$f":"H70+1","v":67},46722,9500000,0,{"$f":"MAX(L70-M70,0)","v":0},0,{"$f":"IF(AND(P71=FALSE,$E$16=\"Actual/360\"),M71/(J71/360*(I72-I71)),\n\nIF(AND(P71=FALSE,$E$16=\"Actual/365\"),M71/(J71/365*(I72-I71)),\n\nIF(AND(P71=FALSE,$E$16=\"30/360\"),M71/(J71/12),\n\nIF(AND(P71=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F71,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,46996,{"$f":"IF(Q71<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q71,Underwriting!$L$23:$EN$23,0)))","v":63},{"$f":"S70+1","v":67},46986,5000000,0,{"$f":"MAX(W70-X70,0)","v":0},0,{"$f":"IF(AND(AA71=FALSE,$E$30=\"Actual/360\"),X71/(U71/360*(T72-T71)),\n\nIF(AND(AA71=FALSE,$E$30=\"Actual/365\"),X71/(U71/365*(T72-T71)),\n\nIF(AND(AA71=FALSE,$E$30=\"30/360\"),X71/(U71/12),\n\nIF(AND(AA71=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q71,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,{"$f":"AC70+1","v":66},0]
[null,null,null,null,null,46783,{"$f":"IF(F72<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F72,Underwriting!$L$23:$EN$23,0)))","v":56},68,46753,9500000,0,0,0,{"$f":"IF(AND(P72=FALSE,$E$16=\"Actual/360\"),M72/(J72/360*(I73-I72)),\n\nIF(AND(P72=FALSE,$E$16=\"Actual/365\"),M72/(J72/365*(I73-I72)),\n\nIF(AND(P72=FALSE,$E$16=\"30/360\"),M72/(J72/12),\n\nIF(AND(P72=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F72,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47026,{"$f":"IF(Q72<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q72,Underwriting!$L$23:$EN$23,0)))","v":64},68,47017,5000000,0,0,0,{"$f":"IF(AND(AA72=FALSE,$E$30=\"Actual/360\"),X72/(U72/360*(T73-T72)),\n\nIF(AND(AA72=FALSE,$E$30=\"Actual/365\"),X72/(U72/365*(T73-T72)),\n\nIF(AND(AA72=FALSE,$E$30=\"30/360\"),X72/(U72/12),\n\nIF(AND(AA72=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q72,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,67,0]
[null,null,null,null,null,46812,{"$f":"IF(F73<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F73,Underwriting!$L$23:$EN$23,0)))","v":57},69,46784,9500000,0,0,0,{"$f":"IF(AND(P73=FALSE,$E$16=\"Actual/360\"),M73/(J73/360*(I74-I73)),\n\nIF(AND(P73=FALSE,$E$16=\"Actual/365\"),M73/(J73/365*(I74-I73)),\n\nIF(AND(P73=FALSE,$E$16=\"30/360\"),M73/(J73/12),\n\nIF(AND(P73=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F73,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47057,{"$f":"IF(Q73<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q73,Underwriting!$L$23:$EN$23,0)))","v":65},69,47047,5000000,0,0,{"$f":"IF(T73>$C$25,0,\n\nIF(E105=\"30/360\",U73*Y73/12,\n\nIF(E105=\"Actual/360\",U73*Y73/360*(T74-T73),\n\nU73*Y73/365*(T74-T73))))","v":0},{"$f":"IF(AND(AA73=FALSE,$E$30=\"Actual/360\"),X73/(U73/360*(T74-T73)),\n\nIF(AND(AA73=FALSE,$E$30=\"Actual/365\"),X73/(U73/365*(T74-T73)),\n\nIF(AND(AA73=FALSE,$E$30=\"30/360\"),X73/(U73/12),\n\nIF(AND(AA73=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q73,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,68,0]
[null,null,null,null,null,46843,{"$f":"IF(F74<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F74,Underwriting!$L$23:$EN$23,0)))","v":58},70,46813,9500000,0,0,0,{"$f":"IF(AND(P74=FALSE,$E$16=\"Actual/360\"),M74/(J74/360*(I75-I74)),\n\nIF(AND(P74=FALSE,$E$16=\"Actual/365\"),M74/(J74/365*(I75-I74)),\n\nIF(AND(P74=FALSE,$E$16=\"30/360\"),M74/(J74/12),\n\nIF(AND(P74=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F74,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,{"$f":"EOMONTH(T74,1-1)","v":47087},{"$f":"IF(Q74<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q74,Underwriting!$L$23:$EN$23,0)))","v":66},70,47078,5000000,0,0,0,{"$f":"IF(AND(AA74=FALSE,$E$30=\"Actual/360\"),X74/(U74/360*(T75-T74)),\n\nIF(AND(AA74=FALSE,$E$30=\"Actual/365\"),X74/(U74/365*(T75-T74)),\n\nIF(AND(AA74=FALSE,$E$30=\"30/360\"),X74/(U74/12),\n\nIF(AND(AA74=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q74,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,69,0]
[null,null,null,null,null,46873,{"$f":"IF(F75<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F75,Underwriting!$L$23:$EN$23,0)))","v":59},71,46844,9500000,0,0,0,{"$f":"IF(AND(P75=FALSE,$E$16=\"Actual/360\"),M75/(J75/360*(I76-I75)),\n\nIF(AND(P75=FALSE,$E$16=\"Actual/365\"),M75/(J75/365*(I76-I75)),\n\nIF(AND(P75=FALSE,$E$16=\"30/360\"),M75/(J75/12),\n\nIF(AND(P75=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F75,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47118,{"$f":"IF(Q75<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q75,Underwriting!$L$23:$EN$23,0)))","v":67},71,47108,5000000,0,0,0,{"$f":"IF(AND(AA75=FALSE,$E$30=\"Actual/360\"),X75/(U75/360*(T76-T75)),\n\nIF(AND(AA75=FALSE,$E$30=\"Actual/365\"),X75/(U75/365*(T76-T75)),\n\nIF(AND(AA75=FALSE,$E$30=\"30/360\"),X75/(U75/12),\n\nIF(AND(AA75=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q75,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,70,0]
[null,null,null,null,null,46904,{"$f":"IF(F76<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F76,Underwriting!$L$23:$EN$23,0)))","v":60},72,46874,9500000,0,0,0,{"$f":"IF(AND(P76=FALSE,$E$16=\"Actual/360\"),M76/(J76/360*(I77-I76)),\n\nIF(AND(P76=FALSE,$E$16=\"Actual/365\"),M76/(J76/365*(I77-I76)),\n\nIF(AND(P76=FALSE,$E$16=\"30/360\"),M76/(J76/12),\n\nIF(AND(P76=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F76,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47149,{"$f":"IF(Q76<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q76,Underwriting!$L$23:$EN$23,0)))","v":68},72,47139,5000000,0,0,0,{"$f":"IF(AND(AA76=FALSE,$E$30=\"Actual/360\"),X76/(U76/360*(T77-T76)),\n\nIF(AND(AA76=FALSE,$E$30=\"Actual/365\"),X76/(U76/365*(T77-T76)),\n\nIF(AND(AA76=FALSE,$E$30=\"30/360\"),X76/(U76/12),\n\nIF(AND(AA76=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q76,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,71,0]
[null,null,null,null,null,46934,{"$f":"IF(F77<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F77,Underwriting!$L$23:$EN$23,0)))","v":61},73,46905,9500000,0,0,0,{"$f":"IF(AND(P77=FALSE,$E$16=\"Actual/360\"),M77/(J77/360*(I78-I77)),\n\nIF(AND(P77=FALSE,$E$16=\"Actual/365\"),M77/(J77/365*(I78-I77)),\n\nIF(AND(P77=FALSE,$E$16=\"30/360\"),M77/(J77/12),\n\nIF(AND(P77=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F77,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47177,{"$f":"IF(Q77<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q77,Underwriting!$L$23:$EN$23,0)))","v":69},73,47170,5000000,0,0,0,{"$f":"IF(AND(AA77=FALSE,$E$30=\"Actual/360\"),X77/(U77/360*(T78-T77)),\n\nIF(AND(AA77=FALSE,$E$30=\"Actual/365\"),X77/(U77/365*(T78-T77)),\n\nIF(AND(AA77=FALSE,$E$30=\"30/360\"),X77/(U77/12),\n\nIF(AND(AA77=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q77,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,72,0]
[null,null,null,null,null,46965,{"$f":"IF(F78<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F78,Underwriting!$L$23:$EN$23,0)))","v":62},74,46935,9500000,0,0,0,{"$f":"IF(AND(P78=FALSE,$E$16=\"Actual/360\"),M78/(J78/360*(I79-I78)),\n\nIF(AND(P78=FALSE,$E$16=\"Actual/365\"),M78/(J78/365*(I79-I78)),\n\nIF(AND(P78=FALSE,$E$16=\"30/360\"),M78/(J78/12),\n\nIF(AND(P78=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F78,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47208,{"$f":"IF(Q78<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q78,Underwriting!$L$23:$EN$23,0)))","v":70},74,47198,5000000,0,0,0,{"$f":"IF(AND(AA78=FALSE,$E$30=\"Actual/360\"),X78/(U78/360*(T79-T78)),\n\nIF(AND(AA78=FALSE,$E$30=\"Actual/365\"),X78/(U78/365*(T79-T78)),\n\nIF(AND(AA78=FALSE,$E$30=\"30/360\"),X78/(U78/12),\n\nIF(AND(AA78=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q78,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,73,0]
[null,null,null,null,null,46996,{"$f":"IF(F79<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F79,Underwriting!$L$23:$EN$23,0)))","v":63},75,46966,9500000,0,0,{"$f":"IF(I79>$C$11,0,\n\nIF($E$16=\"30/360\",J79*N79/12,\n\nIF($E$16=\"Actual/360\",J79*N79/360*(I80-I79),\n\nJ79*N79/365*(I80-I79))))","v":0},{"$f":"IF(AND(P79=FALSE,$E$16=\"Actual/360\"),M79/(J79/360*(I80-I79)),\n\nIF(AND(P79=FALSE,$E$16=\"Actual/365\"),M79/(J79/365*(I80-I79)),\n\nIF(AND(P79=FALSE,$E$16=\"30/360\"),M79/(J79/12),\n\nIF(AND(P79=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F79,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47238,{"$f":"IF(Q79<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q79,Underwriting!$L$23:$EN$23,0)))","v":71},75,47229,5000000,0,0,0,{"$f":"IF(AND(AA79=FALSE,$E$30=\"Actual/360\"),X79/(U79/360*(T80-T79)),\n\nIF(AND(AA79=FALSE,$E$30=\"Actual/365\"),X79/(U79/365*(T80-T79)),\n\nIF(AND(AA79=FALSE,$E$30=\"30/360\"),X79/(U79/12),\n\nIF(AND(AA79=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q79,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,74,0]
[null,null,null,null,null,47026,{"$f":"IF(F80<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F80,Underwriting!$L$23:$EN$23,0)))","v":64},76,46997,9500000,0,0,0,{"$f":"IF(AND(P80=FALSE,$E$16=\"Actual/360\"),M80/(J80/360*(I81-I80)),\n\nIF(AND(P80=FALSE,$E$16=\"Actual/365\"),M80/(J80/365*(I81-I80)),\n\nIF(AND(P80=FALSE,$E$16=\"30/360\"),M80/(J80/12),\n\nIF(AND(P80=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F80,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47269,{"$f":"IF(Q80<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q80,Underwriting!$L$23:$EN$23,0)))","v":72},76,47259,5000000,0,0,0,{"$f":"IF(AND(AA80=FALSE,$E$30=\"Actual/360\"),X80/(U80/360*(T81-T80)),\n\nIF(AND(AA80=FALSE,$E$30=\"Actual/365\"),X80/(U80/365*(T81-T80)),\n\nIF(AND(AA80=FALSE,$E$30=\"30/360\"),X80/(U80/12),\n\nIF(AND(AA80=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q80,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,75,0]
[null,null,null,null,null,47057,{"$f":"IF(F81<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F81,Underwriting!$L$23:$EN$23,0)))","v":65},77,{"$f":"EDATE(I80,1)","v":47027},9500000,0,0,0,{"$f":"IF(AND(P81=FALSE,$E$16=\"Actual/360\"),M81/(J81/360*(I82-I81)),\n\nIF(AND(P81=FALSE,$E$16=\"Actual/365\"),M81/(J81/365*(I82-I81)),\n\nIF(AND(P81=FALSE,$E$16=\"30/360\"),M81/(J81/12),\n\nIF(AND(P81=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F81,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47299,{"$f":"IF(Q81<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q81,Underwriting!$L$23:$EN$23,0)))","v":73},77,{"$f":"EDATE(T80,1)","v":47290},5000000,0,0,0,{"$f":"IF(AND(AA81=FALSE,$E$30=\"Actual/360\"),X81/(U81/360*(T82-T81)),\n\nIF(AND(AA81=FALSE,$E$30=\"Actual/365\"),X81/(U81/365*(T82-T81)),\n\nIF(AND(AA81=FALSE,$E$30=\"30/360\"),X81/(U81/12),\n\nIF(AND(AA81=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q81,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,76,0]
[null,null,null,null,null,47087,{"$f":"IF(F82<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F82,Underwriting!$L$23:$EN$23,0)))","v":66},78,47058,9500000,0,0,0,{"$f":"IF(AND(P82=FALSE,$E$16=\"Actual/360\"),M82/(J82/360*(I83-I82)),\n\nIF(AND(P82=FALSE,$E$16=\"Actual/365\"),M82/(J82/365*(I83-I82)),\n\nIF(AND(P82=FALSE,$E$16=\"30/360\"),M82/(J82/12),\n\nIF(AND(P82=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F82,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47330,{"$f":"IF(Q82<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q82,Underwriting!$L$23:$EN$23,0)))","v":74},78,47320,5000000,0,0,0,{"$f":"IF(AND(AA82=FALSE,$E$30=\"Actual/360\"),X82/(U82/360*(T83-T82)),\n\nIF(AND(AA82=FALSE,$E$30=\"Actual/365\"),X82/(U82/365*(T83-T82)),\n\nIF(AND(AA82=FALSE,$E$30=\"30/360\"),X82/(U82/12),\n\nIF(AND(AA82=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q82,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,77,0]
[null,null,null,null,null,47118,{"$f":"IF(F83<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F83,Underwriting!$L$23:$EN$23,0)))","v":67},79,47088,9500000,0,0,0,{"$f":"IF(AND(P83=FALSE,$E$16=\"Actual/360\"),M83/(J83/360*(I84-I83)),\n\nIF(AND(P83=FALSE,$E$16=\"Actual/365\"),M83/(J83/365*(I84-I83)),\n\nIF(AND(P83=FALSE,$E$16=\"30/360\"),M83/(J83/12),\n\nIF(AND(P83=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F83,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47361,{"$f":"IF(Q83<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q83,Underwriting!$L$23:$EN$23,0)))","v":75},79,47351,5000000,0,0,0,{"$f":"IF(AND(AA83=FALSE,$E$30=\"Actual/360\"),X83/(U83/360*(T84-T83)),\n\nIF(AND(AA83=FALSE,$E$30=\"Actual/365\"),X83/(U83/365*(T84-T83)),\n\nIF(AND(AA83=FALSE,$E$30=\"30/360\"),X83/(U83/12),\n\nIF(AND(AA83=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q83,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,78,0]
[null,null,null,null,null,47149,{"$f":"IF(F84<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F84,Underwriting!$L$23:$EN$23,0)))","v":68},80,47119,9500000,0,0,0,{"$f":"IF(AND(P84=FALSE,$E$16=\"Actual/360\"),M84/(J84/360*(I85-I84)),\n\nIF(AND(P84=FALSE,$E$16=\"Actual/365\"),M84/(J84/365*(I85-I84)),\n\nIF(AND(P84=FALSE,$E$16=\"30/360\"),M84/(J84/12),\n\nIF(AND(P84=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F84,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47391,{"$f":"IF(Q84<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q84,Underwriting!$L$23:$EN$23,0)))","v":76},80,47382,5000000,0,0,0,{"$f":"IF(AND(AA84=FALSE,$E$30=\"Actual/360\"),X84/(U84/360*(T85-T84)),\n\nIF(AND(AA84=FALSE,$E$30=\"Actual/365\"),X84/(U84/365*(T85-T84)),\n\nIF(AND(AA84=FALSE,$E$30=\"30/360\"),X84/(U84/12),\n\nIF(AND(AA84=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q84,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,79,0]
[null,null,null,null,null,47177,{"$f":"IF(F85<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F85,Underwriting!$L$23:$EN$23,0)))","v":69},81,47150,9500000,0,0,0,{"$f":"IF(AND(P85=FALSE,$E$16=\"Actual/360\"),M85/(J85/360*(I86-I85)),\n\nIF(AND(P85=FALSE,$E$16=\"Actual/365\"),M85/(J85/365*(I86-I85)),\n\nIF(AND(P85=FALSE,$E$16=\"30/360\"),M85/(J85/12),\n\nIF(AND(P85=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F85,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47422,{"$f":"IF(Q85<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q85,Underwriting!$L$23:$EN$23,0)))","v":77},81,47412,5000000,0,0,0,{"$f":"IF(AND(AA85=FALSE,$E$30=\"Actual/360\"),X85/(U85/360*(T86-T85)),\n\nIF(AND(AA85=FALSE,$E$30=\"Actual/365\"),X85/(U85/365*(T86-T85)),\n\nIF(AND(AA85=FALSE,$E$30=\"30/360\"),X85/(U85/12),\n\nIF(AND(AA85=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q85,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,80,0]
[null,null,null,null,null,47208,{"$f":"IF(F86<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F86,Underwriting!$L$23:$EN$23,0)))","v":70},82,47178,9500000,0,0,0,{"$f":"IF(AND(P86=FALSE,$E$16=\"Actual/360\"),M86/(J86/360*(I87-I86)),\n\nIF(AND(P86=FALSE,$E$16=\"Actual/365\"),M86/(J86/365*(I87-I86)),\n\nIF(AND(P86=FALSE,$E$16=\"30/360\"),M86/(J86/12),\n\nIF(AND(P86=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F86,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47452,{"$f":"IF(Q86<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q86,Underwriting!$L$23:$EN$23,0)))","v":78},82,47443,5000000,0,0,0,{"$f":"IF(AND(AA86=FALSE,$E$30=\"Actual/360\"),X86/(U86/360*(T87-T86)),\n\nIF(AND(AA86=FALSE,$E$30=\"Actual/365\"),X86/(U86/365*(T87-T86)),\n\nIF(AND(AA86=FALSE,$E$30=\"30/360\"),X86/(U86/12),\n\nIF(AND(AA86=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q86,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,81,0]
[null,null,null,null,null,47238,{"$f":"IF(F87<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F87,Underwriting!$L$23:$EN$23,0)))","v":71},83,47209,9500000,0,0,0,{"$f":"IF(AND(P87=FALSE,$E$16=\"Actual/360\"),M87/(J87/360*(I88-I87)),\n\nIF(AND(P87=FALSE,$E$16=\"Actual/365\"),M87/(J87/365*(I88-I87)),\n\nIF(AND(P87=FALSE,$E$16=\"30/360\"),M87/(J87/12),\n\nIF(AND(P87=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F87,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47483,{"$f":"IF(Q87<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q87,Underwriting!$L$23:$EN$23,0)))","v":79},83,47473,5000000,0,0,0,{"$f":"IF(AND(AA87=FALSE,$E$30=\"Actual/360\"),X87/(U87/360*(T88-T87)),\n\nIF(AND(AA87=FALSE,$E$30=\"Actual/365\"),X87/(U87/365*(T88-T87)),\n\nIF(AND(AA87=FALSE,$E$30=\"30/360\"),X87/(U87/12),\n\nIF(AND(AA87=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q87,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,82,0]
[null,null,null,null,null,47269,{"$f":"IF(F88<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F88,Underwriting!$L$23:$EN$23,0)))","v":72},84,47239,9500000,0,0,0,{"$f":"IF(AND(P88=FALSE,$E$16=\"Actual/360\"),M88/(J88/360*(I89-I88)),\n\nIF(AND(P88=FALSE,$E$16=\"Actual/365\"),M88/(J88/365*(I89-I88)),\n\nIF(AND(P88=FALSE,$E$16=\"30/360\"),M88/(J88/12),\n\nIF(AND(P88=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F88,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47514,{"$f":"IF(Q88<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q88,Underwriting!$L$23:$EN$23,0)))","v":80},84,47504,5000000,0,0,0,{"$f":"IF(AND(AA88=FALSE,$E$30=\"Actual/360\"),X88/(U88/360*(T89-T88)),\n\nIF(AND(AA88=FALSE,$E$30=\"Actual/365\"),X88/(U88/365*(T89-T88)),\n\nIF(AND(AA88=FALSE,$E$30=\"30/360\"),X88/(U88/12),\n\nIF(AND(AA88=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q88,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,83,0]
[null,null,null,null,null,47299,{"$f":"IF(F89<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F89,Underwriting!$L$23:$EN$23,0)))","v":73},85,47270,9500000,0,0,0,{"$f":"IF(AND(P89=FALSE,$E$16=\"Actual/360\"),M89/(J89/360*(I90-I89)),\n\nIF(AND(P89=FALSE,$E$16=\"Actual/365\"),M89/(J89/365*(I90-I89)),\n\nIF(AND(P89=FALSE,$E$16=\"30/360\"),M89/(J89/12),\n\nIF(AND(P89=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F89,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47542,{"$f":"IF(Q89<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q89,Underwriting!$L$23:$EN$23,0)))","v":81},85,47535,5000000,0,0,0,{"$f":"IF(AND(AA89=FALSE,$E$30=\"Actual/360\"),X89/(U89/360*(T90-T89)),\n\nIF(AND(AA89=FALSE,$E$30=\"Actual/365\"),X89/(U89/365*(T90-T89)),\n\nIF(AND(AA89=FALSE,$E$30=\"30/360\"),X89/(U89/12),\n\nIF(AND(AA89=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q89,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,84,0]
[null,null,null,null,null,47330,{"$f":"IF(F90<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F90,Underwriting!$L$23:$EN$23,0)))","v":74},86,47300,9500000,0,0,0,{"$f":"IF(AND(P90=FALSE,$E$16=\"Actual/360\"),M90/(J90/360*(I91-I90)),\n\nIF(AND(P90=FALSE,$E$16=\"Actual/365\"),M90/(J90/365*(I91-I90)),\n\nIF(AND(P90=FALSE,$E$16=\"30/360\"),M90/(J90/12),\n\nIF(AND(P90=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F90,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47573,{"$f":"IF(Q90<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q90,Underwriting!$L$23:$EN$23,0)))","v":82},86,47563,5000000,0,0,0,{"$f":"IF(AND(AA90=FALSE,$E$30=\"Actual/360\"),X90/(U90/360*(T91-T90)),\n\nIF(AND(AA90=FALSE,$E$30=\"Actual/365\"),X90/(U90/365*(T91-T90)),\n\nIF(AND(AA90=FALSE,$E$30=\"30/360\"),X90/(U90/12),\n\nIF(AND(AA90=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q90,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,85,0]
[null,null,null,null,null,47361,{"$f":"IF(F91<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F91,Underwriting!$L$23:$EN$23,0)))","v":75},87,47331,9500000,0,0,0,{"$f":"IF(AND(P91=FALSE,$E$16=\"Actual/360\"),M91/(J91/360*(I92-I91)),\n\nIF(AND(P91=FALSE,$E$16=\"Actual/365\"),M91/(J91/365*(I92-I91)),\n\nIF(AND(P91=FALSE,$E$16=\"30/360\"),M91/(J91/12),\n\nIF(AND(P91=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F91,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47603,{"$f":"IF(Q91<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q91,Underwriting!$L$23:$EN$23,0)))","v":83},87,47594,5000000,0,0,0,{"$f":"IF(AND(AA91=FALSE,$E$30=\"Actual/360\"),X91/(U91/360*(T92-T91)),\n\nIF(AND(AA91=FALSE,$E$30=\"Actual/365\"),X91/(U91/365*(T92-T91)),\n\nIF(AND(AA91=FALSE,$E$30=\"30/360\"),X91/(U91/12),\n\nIF(AND(AA91=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q91,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,86,0]
[null,null,null,null,null,47391,{"$f":"IF(F92<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F92,Underwriting!$L$23:$EN$23,0)))","v":76},88,47362,9500000,0,0,0,{"$f":"IF(AND(P92=FALSE,$E$16=\"Actual/360\"),M92/(J92/360*(I93-I92)),\n\nIF(AND(P92=FALSE,$E$16=\"Actual/365\"),M92/(J92/365*(I93-I92)),\n\nIF(AND(P92=FALSE,$E$16=\"30/360\"),M92/(J92/12),\n\nIF(AND(P92=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F92,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47634,{"$f":"IF(Q92<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q92,Underwriting!$L$23:$EN$23,0)))","v":84},88,47624,5000000,0,0,0,{"$f":"IF(AND(AA92=FALSE,$E$30=\"Actual/360\"),X92/(U92/360*(T93-T92)),\n\nIF(AND(AA92=FALSE,$E$30=\"Actual/365\"),X92/(U92/365*(T93-T92)),\n\nIF(AND(AA92=FALSE,$E$30=\"30/360\"),X92/(U92/12),\n\nIF(AND(AA92=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q92,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,87,0]
[null,null,null,null,null,47422,{"$f":"IF(F93<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F93,Underwriting!$L$23:$EN$23,0)))","v":77},89,47392,9500000,0,0,0,{"$f":"IF(AND(P93=FALSE,$E$16=\"Actual/360\"),M93/(J93/360*(I94-I93)),\n\nIF(AND(P93=FALSE,$E$16=\"Actual/365\"),M93/(J93/365*(I94-I93)),\n\nIF(AND(P93=FALSE,$E$16=\"30/360\"),M93/(J93/12),\n\nIF(AND(P93=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F93,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47664,{"$f":"IF(Q93<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q93,Underwriting!$L$23:$EN$23,0)))","v":85},89,47655,5000000,0,0,0,{"$f":"IF(AND(AA93=FALSE,$E$30=\"Actual/360\"),X93/(U93/360*(T94-T93)),\n\nIF(AND(AA93=FALSE,$E$30=\"Actual/365\"),X93/(U93/365*(T94-T93)),\n\nIF(AND(AA93=FALSE,$E$30=\"30/360\"),X93/(U93/12),\n\nIF(AND(AA93=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q93,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,88,0]
[null,null,null,null,null,47452,{"$f":"IF(F94<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F94,Underwriting!$L$23:$EN$23,0)))","v":78},90,47423,9500000,0,0,0,{"$f":"IF(AND(P94=FALSE,$E$16=\"Actual/360\"),M94/(J94/360*(I95-I94)),\n\nIF(AND(P94=FALSE,$E$16=\"Actual/365\"),M94/(J94/365*(I95-I94)),\n\nIF(AND(P94=FALSE,$E$16=\"30/360\"),M94/(J94/12),\n\nIF(AND(P94=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F94,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47695,{"$f":"IF(Q94<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q94,Underwriting!$L$23:$EN$23,0)))","v":86},90,47685,5000000,0,0,0,{"$f":"IF(AND(AA94=FALSE,$E$30=\"Actual/360\"),X94/(U94/360*(T95-T94)),\n\nIF(AND(AA94=FALSE,$E$30=\"Actual/365\"),X94/(U94/365*(T95-T94)),\n\nIF(AND(AA94=FALSE,$E$30=\"30/360\"),X94/(U94/12),\n\nIF(AND(AA94=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q94,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,89,0]
[null,null,null,null,null,47483,{"$f":"IF(F95<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F95,Underwriting!$L$23:$EN$23,0)))","v":79},91,47453,9500000,0,0,0,{"$f":"IF(AND(P95=FALSE,$E$16=\"Actual/360\"),M95/(J95/360*(I96-I95)),\n\nIF(AND(P95=FALSE,$E$16=\"Actual/365\"),M95/(J95/365*(I96-I95)),\n\nIF(AND(P95=FALSE,$E$16=\"30/360\"),M95/(J95/12),\n\nIF(AND(P95=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F95,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47726,{"$f":"IF(Q95<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q95,Underwriting!$L$23:$EN$23,0)))","v":87},91,47716,5000000,0,0,0,{"$f":"IF(AND(AA95=FALSE,$E$30=\"Actual/360\"),X95/(U95/360*(T96-T95)),\n\nIF(AND(AA95=FALSE,$E$30=\"Actual/365\"),X95/(U95/365*(T96-T95)),\n\nIF(AND(AA95=FALSE,$E$30=\"30/360\"),X95/(U95/12),\n\nIF(AND(AA95=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q95,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,90,0]
[null,null,null,null,null,47514,{"$f":"IF(F96<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F96,Underwriting!$L$23:$EN$23,0)))","v":80},92,47484,9500000,0,0,0,{"$f":"IF(AND(P96=FALSE,$E$16=\"Actual/360\"),M96/(J96/360*(I97-I96)),\n\nIF(AND(P96=FALSE,$E$16=\"Actual/365\"),M96/(J96/365*(I97-I96)),\n\nIF(AND(P96=FALSE,$E$16=\"30/360\"),M96/(J96/12),\n\nIF(AND(P96=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F96,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47756,{"$f":"IF(Q96<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q96,Underwriting!$L$23:$EN$23,0)))","v":88},92,47747,5000000,0,0,0,{"$f":"IF(AND(AA96=FALSE,$E$30=\"Actual/360\"),X96/(U96/360*(T97-T96)),\n\nIF(AND(AA96=FALSE,$E$30=\"Actual/365\"),X96/(U96/365*(T97-T96)),\n\nIF(AND(AA96=FALSE,$E$30=\"30/360\"),X96/(U96/12),\n\nIF(AND(AA96=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q96,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,91,0]
[null,null,null,null,null,47542,{"$f":"IF(F97<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F97,Underwriting!$L$23:$EN$23,0)))","v":81},93,47515,9500000,0,0,0,{"$f":"IF(AND(P97=FALSE,$E$16=\"Actual/360\"),M97/(J97/360*(I98-I97)),\n\nIF(AND(P97=FALSE,$E$16=\"Actual/365\"),M97/(J97/365*(I98-I97)),\n\nIF(AND(P97=FALSE,$E$16=\"30/360\"),M97/(J97/12),\n\nIF(AND(P97=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F97,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47787,{"$f":"IF(Q97<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q97,Underwriting!$L$23:$EN$23,0)))","v":89},93,47777,5000000,0,0,0,{"$f":"IF(AND(AA97=FALSE,$E$30=\"Actual/360\"),X97/(U97/360*(T98-T97)),\n\nIF(AND(AA97=FALSE,$E$30=\"Actual/365\"),X97/(U97/365*(T98-T97)),\n\nIF(AND(AA97=FALSE,$E$30=\"30/360\"),X97/(U97/12),\n\nIF(AND(AA97=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q97,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,92,0]
[null,null,null,null,null,47573,{"$f":"IF(F98<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F98,Underwriting!$L$23:$EN$23,0)))","v":82},94,47543,9500000,0,0,0,{"$f":"IF(AND(P98=FALSE,$E$16=\"Actual/360\"),M98/(J98/360*(I99-I98)),\n\nIF(AND(P98=FALSE,$E$16=\"Actual/365\"),M98/(J98/365*(I99-I98)),\n\nIF(AND(P98=FALSE,$E$16=\"30/360\"),M98/(J98/12),\n\nIF(AND(P98=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F98,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47817,{"$f":"IF(Q98<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q98,Underwriting!$L$23:$EN$23,0)))","v":90},94,47808,5000000,0,0,0,{"$f":"IF(AND(AA98=FALSE,$E$30=\"Actual/360\"),X98/(U98/360*(T99-T98)),\n\nIF(AND(AA98=FALSE,$E$30=\"Actual/365\"),X98/(U98/365*(T99-T98)),\n\nIF(AND(AA98=FALSE,$E$30=\"30/360\"),X98/(U98/12),\n\nIF(AND(AA98=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q98,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,93,0]
[null,null,null,null,null,47603,{"$f":"IF(F99<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F99,Underwriting!$L$23:$EN$23,0)))","v":83},95,47574,9500000,0,0,0,{"$f":"IF(AND(P99=FALSE,$E$16=\"Actual/360\"),M99/(J99/360*(I100-I99)),\n\nIF(AND(P99=FALSE,$E$16=\"Actual/365\"),M99/(J99/365*(I100-I99)),\n\nIF(AND(P99=FALSE,$E$16=\"30/360\"),M99/(J99/12),\n\nIF(AND(P99=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F99,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47848,{"$f":"IF(Q99<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q99,Underwriting!$L$23:$EN$23,0)))","v":91},95,47838,5000000,0,0,0,{"$f":"IF(AND(AA99=FALSE,$E$30=\"Actual/360\"),X99/(U99/360*(T100-T99)),\n\nIF(AND(AA99=FALSE,$E$30=\"Actual/365\"),X99/(U99/365*(T100-T99)),\n\nIF(AND(AA99=FALSE,$E$30=\"30/360\"),X99/(U99/12),\n\nIF(AND(AA99=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q99,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,94,0]
[null,null,null,null,null,47634,{"$f":"IF(F100<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F100,Underwriting!$L$23:$EN$23,0)))","v":84},96,47604,9500000,0,0,0,{"$f":"IF(AND(P100=FALSE,$E$16=\"Actual/360\"),M100/(J100/360*(I101-I100)),\n\nIF(AND(P100=FALSE,$E$16=\"Actual/365\"),M100/(J100/365*(I101-I100)),\n\nIF(AND(P100=FALSE,$E$16=\"30/360\"),M100/(J100/12),\n\nIF(AND(P100=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F100,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47879,{"$f":"IF(Q100<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q100,Underwriting!$L$23:$EN$23,0)))","v":92},96,47869,5000000,0,0,0,{"$f":"IF(AND(AA100=FALSE,$E$30=\"Actual/360\"),X100/(U100/360*(T101-T100)),\n\nIF(AND(AA100=FALSE,$E$30=\"Actual/365\"),X100/(U100/365*(T101-T100)),\n\nIF(AND(AA100=FALSE,$E$30=\"30/360\"),X100/(U100/12),\n\nIF(AND(AA100=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q100,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,95,0]
[null,null,null,null,null,{"$f":"EOMONTH(I101,1-1)","v":47664},{"$f":"IF(F101<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F101,Underwriting!$L$23:$EN$23,0)))","v":85},97,47635,9500000,0,0,0,{"$f":"IF(AND(P101=FALSE,$E$16=\"Actual/360\"),M101/(J101/360*(I102-I101)),\n\nIF(AND(P101=FALSE,$E$16=\"Actual/365\"),M101/(J101/365*(I102-I101)),\n\nIF(AND(P101=FALSE,$E$16=\"30/360\"),M101/(J101/12),\n\nIF(AND(P101=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F101,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,{"$f":"_xlfn.ISFORMULA(M101)","v":true},47907,{"$f":"IF(Q101<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q101,Underwriting!$L$23:$EN$23,0)))","v":93},97,47900,5000000,0,0,0,{"$f":"IF(AND(AA101=FALSE,$E$30=\"Actual/360\"),X101/(U101/360*(T102-T101)),\n\nIF(AND(AA101=FALSE,$E$30=\"Actual/365\"),X101/(U101/365*(T102-T101)),\n\nIF(AND(AA101=FALSE,$E$30=\"30/360\"),X101/(U101/12),\n\nIF(AND(AA101=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q101,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,{"$f":"_xlfn.ISFORMULA(X101)","v":true},null,96,0]
[null,null,null,null,null,47695,{"$f":"IF(F102<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F102,Underwriting!$L$23:$EN$23,0)))","v":86},98,47665,{"$f":"IF($E$12=\"Borrower\",SUM(J101,K101),IF(AND($E$12=\"Lender\",L101<M101),SUM(J101,K101,(M101-L101)),SUM(J101,K101,O101)))","v":9500000},0,0,0,{"$f":"IF(AND(P102=FALSE,$E$16=\"Actual/360\"),M102/(J102/360*(I103-I102)),\n\nIF(AND(P102=FALSE,$E$16=\"Actual/365\"),M102/(J102/365*(I103-I102)),\n\nIF(AND(P102=FALSE,$E$16=\"30/360\"),M102/(J102/12),\n\nIF(AND(P102=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F102,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},{"$f":"IF(AND($E$12=\"Lender\",G102=$A$20),J103-$E$10,IF(AND(G102=$A$20,L102<>0),-L103,IF((AND(L102>M102,$E$12=\"Borrower\")),0,IF($E$12=\"Lender\",0,M102-L102))))","v":0},true,47938,{"$f":"IF(Q102<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q102,Underwriting!$L$23:$EN$23,0)))","v":94},98,47928,{"$f":"IF($E$26=\"Borrower\",SUM(U101,V101),IF(AND($E$26=\"Lender\",W101<X101),SUM(U101,V101,(X101-W101)),SUM(U101,V101,Z101)))","v":5000000},0,0,0,{"$f":"IF(AND(AA102=FALSE,$E$30=\"Actual/360\"),X102/(U102/360*(T103-T102)),\n\nIF(AND(AA102=FALSE,$E$30=\"Actual/365\"),X102/(U102/365*(T103-T102)),\n\nIF(AND(AA102=FALSE,$E$30=\"30/360\"),X102/(U102/12),\n\nIF(AND(AA102=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q102,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$f":"IF(AND(R102=$A$34,W102<>0),-W103,IF((AND(W102>X102,$E$26=\"Borrower\")),0,IF($E$26=\"Lender\",0,X102-W102)))","v":0},true,null,97,{"$f":"IFERROR(IF($C$3=\"One\",INDEX($O$5:$O$161,MATCH(AC102,$G$5:$G$161,0)),SUM(INDEX($O$5:$O$161,MATCH(AC102,$G$5:$G$161,0)),INDEX($Z$5:$Z$161,MATCH(AC102,$R$5:$R$161,0)))),0)","v":0}]
[null,null,null,null,null,47726,{"$f":"IF(F103<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F103,Underwriting!$L$23:$EN$23,0)))","v":87},99,47696,9500000,0,0,0,{"$f":"IF(AND(P103=FALSE,$E$16=\"Actual/360\"),M103/(J103/360*(I104-I103)),\n\nIF(AND(P103=FALSE,$E$16=\"Actual/365\"),M103/(J103/365*(I104-I103)),\n\nIF(AND(P103=FALSE,$E$16=\"30/360\"),M103/(J103/12),\n\nIF(AND(P103=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F103,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47968,{"$f":"IF(Q103<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q103,Underwriting!$L$23:$EN$23,0)))","v":95},99,47959,5000000,0,0,0,{"$f":"IF(AND(AA103=FALSE,$E$30=\"Actual/360\"),X103/(U103/360*(T104-T103)),\n\nIF(AND(AA103=FALSE,$E$30=\"Actual/365\"),X103/(U103/365*(T104-T103)),\n\nIF(AND(AA103=FALSE,$E$30=\"30/360\"),X103/(U103/12),\n\nIF(AND(AA103=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q103,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,98,0]
[null,null,null,null,null,47756,{"$f":"IF(F104<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F104,Underwriting!$L$23:$EN$23,0)))","v":88},100,47727,9500000,0,0,0,{"$f":"IF(AND(P104=FALSE,$E$16=\"Actual/360\"),M104/(J104/360*(I105-I104)),\n\nIF(AND(P104=FALSE,$E$16=\"Actual/365\"),M104/(J104/365*(I105-I104)),\n\nIF(AND(P104=FALSE,$E$16=\"30/360\"),M104/(J104/12),\n\nIF(AND(P104=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F104,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,47999,{"$f":"IF(Q104<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q104,Underwriting!$L$23:$EN$23,0)))","v":96},100,47989,5000000,0,0,0,{"$f":"IF(AND(AA104=FALSE,$E$30=\"Actual/360\"),X104/(U104/360*(T105-T104)),\n\nIF(AND(AA104=FALSE,$E$30=\"Actual/365\"),X104/(U104/365*(T105-T104)),\n\nIF(AND(AA104=FALSE,$E$30=\"30/360\"),X104/(U104/12),\n\nIF(AND(AA104=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q104,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,99,0]
[null,null,null,null,null,47787,{"$f":"IF(F105<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F105,Underwriting!$L$23:$EN$23,0)))","v":89},101,47757,9500000,0,0,0,{"$f":"IF(AND(P105=FALSE,$E$16=\"Actual/360\"),M105/(J105/360*(I106-I105)),\n\nIF(AND(P105=FALSE,$E$16=\"Actual/365\"),M105/(J105/365*(I106-I105)),\n\nIF(AND(P105=FALSE,$E$16=\"30/360\"),M105/(J105/12),\n\nIF(AND(P105=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F105,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48029,{"$f":"IF(Q105<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q105,Underwriting!$L$23:$EN$23,0)))","v":97},101,48020,5000000,0,0,{"$f":"IF(T105>$C$25,0,\n\nIF(E137=\"30/360\",U105*Y105/12,\n\nIF(E137=\"Actual/360\",U105*Y105/360*(T106-T105),\n\nU105*Y105/365*(T106-T105))))","v":0},{"$f":"IF(AND(AA105=FALSE,$E$30=\"Actual/360\"),X105/(U105/360*(T106-T105)),\n\nIF(AND(AA105=FALSE,$E$30=\"Actual/365\"),X105/(U105/365*(T106-T105)),\n\nIF(AND(AA105=FALSE,$E$30=\"30/360\"),X105/(U105/12),\n\nIF(AND(AA105=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q105,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,100,0]
[null,null,null,null,null,47817,{"$f":"IF(F106<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F106,Underwriting!$L$23:$EN$23,0)))","v":90},102,47788,9500000,0,0,0,{"$f":"IF(AND(P106=FALSE,$E$16=\"Actual/360\"),M106/(J106/360*(I107-I106)),\n\nIF(AND(P106=FALSE,$E$16=\"Actual/365\"),M106/(J106/365*(I107-I106)),\n\nIF(AND(P106=FALSE,$E$16=\"30/360\"),M106/(J106/12),\n\nIF(AND(P106=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F106,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48060,{"$f":"IF(Q106<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q106,Underwriting!$L$23:$EN$23,0)))","v":98},102,48050,5000000,0,0,0,{"$f":"IF(AND(AA106=FALSE,$E$30=\"Actual/360\"),X106/(U106/360*(T107-T106)),\n\nIF(AND(AA106=FALSE,$E$30=\"Actual/365\"),X106/(U106/365*(T107-T106)),\n\nIF(AND(AA106=FALSE,$E$30=\"30/360\"),X106/(U106/12),\n\nIF(AND(AA106=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q106,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,101,0]
[null,null,null,null,null,47848,{"$f":"IF(F107<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F107,Underwriting!$L$23:$EN$23,0)))","v":91},103,47818,9500000,0,0,0,{"$f":"IF(AND(P107=FALSE,$E$16=\"Actual/360\"),M107/(J107/360*(I108-I107)),\n\nIF(AND(P107=FALSE,$E$16=\"Actual/365\"),M107/(J107/365*(I108-I107)),\n\nIF(AND(P107=FALSE,$E$16=\"30/360\"),M107/(J107/12),\n\nIF(AND(P107=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F107,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48091,{"$f":"IF(Q107<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q107,Underwriting!$L$23:$EN$23,0)))","v":99},103,48081,5000000,0,0,0,{"$f":"IF(AND(AA107=FALSE,$E$30=\"Actual/360\"),X107/(U107/360*(T108-T107)),\n\nIF(AND(AA107=FALSE,$E$30=\"Actual/365\"),X107/(U107/365*(T108-T107)),\n\nIF(AND(AA107=FALSE,$E$30=\"30/360\"),X107/(U107/12),\n\nIF(AND(AA107=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q107,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,102,0]
[null,null,null,null,null,47879,{"$f":"IF(F108<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F108,Underwriting!$L$23:$EN$23,0)))","v":92},104,47849,9500000,0,0,0,{"$f":"IF(AND(P108=FALSE,$E$16=\"Actual/360\"),M108/(J108/360*(I109-I108)),\n\nIF(AND(P108=FALSE,$E$16=\"Actual/365\"),M108/(J108/365*(I109-I108)),\n\nIF(AND(P108=FALSE,$E$16=\"30/360\"),M108/(J108/12),\n\nIF(AND(P108=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F108,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48121,{"$f":"IF(Q108<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q108,Underwriting!$L$23:$EN$23,0)))","v":100},104,48112,5000000,0,0,0,{"$f":"IF(AND(AA108=FALSE,$E$30=\"Actual/360\"),X108/(U108/360*(T109-T108)),\n\nIF(AND(AA108=FALSE,$E$30=\"Actual/365\"),X108/(U108/365*(T109-T108)),\n\nIF(AND(AA108=FALSE,$E$30=\"30/360\"),X108/(U108/12),\n\nIF(AND(AA108=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q108,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,103,0]
[null,null,null,null,null,47907,{"$f":"IF(F109<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F109,Underwriting!$L$23:$EN$23,0)))","v":93},105,47880,9500000,0,0,0,{"$f":"IF(AND(P109=FALSE,$E$16=\"Actual/360\"),M109/(J109/360*(I110-I109)),\n\nIF(AND(P109=FALSE,$E$16=\"Actual/365\"),M109/(J109/365*(I110-I109)),\n\nIF(AND(P109=FALSE,$E$16=\"30/360\"),M109/(J109/12),\n\nIF(AND(P109=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F109,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48152,{"$f":"IF(Q109<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q109,Underwriting!$L$23:$EN$23,0)))","v":101},105,48142,5000000,0,0,0,{"$f":"IF(AND(AA109=FALSE,$E$30=\"Actual/360\"),X109/(U109/360*(T110-T109)),\n\nIF(AND(AA109=FALSE,$E$30=\"Actual/365\"),X109/(U109/365*(T110-T109)),\n\nIF(AND(AA109=FALSE,$E$30=\"30/360\"),X109/(U109/12),\n\nIF(AND(AA109=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q109,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,104,0]
[null,null,null,null,null,47938,{"$f":"IF(F110<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F110,Underwriting!$L$23:$EN$23,0)))","v":94},106,47908,9500000,0,0,0,{"$f":"IF(AND(P110=FALSE,$E$16=\"Actual/360\"),M110/(J110/360*(I111-I110)),\n\nIF(AND(P110=FALSE,$E$16=\"Actual/365\"),M110/(J110/365*(I111-I110)),\n\nIF(AND(P110=FALSE,$E$16=\"30/360\"),M110/(J110/12),\n\nIF(AND(P110=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F110,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48182,{"$f":"IF(Q110<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q110,Underwriting!$L$23:$EN$23,0)))","v":102},106,48173,5000000,0,0,0,{"$f":"IF(AND(AA110=FALSE,$E$30=\"Actual/360\"),X110/(U110/360*(T111-T110)),\n\nIF(AND(AA110=FALSE,$E$30=\"Actual/365\"),X110/(U110/365*(T111-T110)),\n\nIF(AND(AA110=FALSE,$E$30=\"30/360\"),X110/(U110/12),\n\nIF(AND(AA110=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q110,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,105,0]
[null,null,null,null,null,47968,{"$f":"IF(F111<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F111,Underwriting!$L$23:$EN$23,0)))","v":95},107,47939,9500000,0,0,{"$f":"IF(I111>$C$11,0,\n\nIF($E$16=\"30/360\",J111*N111/12,\n\nIF($E$16=\"Actual/360\",J111*N111/360*(I112-I111),\n\nJ111*N111/365*(I112-I111))))","v":0},{"$f":"IF(AND(P111=FALSE,$E$16=\"Actual/360\"),M111/(J111/360*(I112-I111)),\n\nIF(AND(P111=FALSE,$E$16=\"Actual/365\"),M111/(J111/365*(I112-I111)),\n\nIF(AND(P111=FALSE,$E$16=\"30/360\"),M111/(J111/12),\n\nIF(AND(P111=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F111,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48213,{"$f":"IF(Q111<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q111,Underwriting!$L$23:$EN$23,0)))","v":103},107,48203,5000000,0,0,0,{"$f":"IF(AND(AA111=FALSE,$E$30=\"Actual/360\"),X111/(U111/360*(T112-T111)),\n\nIF(AND(AA111=FALSE,$E$30=\"Actual/365\"),X111/(U111/365*(T112-T111)),\n\nIF(AND(AA111=FALSE,$E$30=\"30/360\"),X111/(U111/12),\n\nIF(AND(AA111=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q111,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,106,0]
[null,null,null,null,null,47999,{"$f":"IF(F112<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F112,Underwriting!$L$23:$EN$23,0)))","v":96},108,47969,9500000,0,0,0,{"$f":"IF(AND(P112=FALSE,$E$16=\"Actual/360\"),M112/(J112/360*(I113-I112)),\n\nIF(AND(P112=FALSE,$E$16=\"Actual/365\"),M112/(J112/365*(I113-I112)),\n\nIF(AND(P112=FALSE,$E$16=\"30/360\"),M112/(J112/12),\n\nIF(AND(P112=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F112,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48244,{"$f":"IF(Q112<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q112,Underwriting!$L$23:$EN$23,0)))","v":104},108,48234,5000000,0,0,0,{"$f":"IF(AND(AA112=FALSE,$E$30=\"Actual/360\"),X112/(U112/360*(T113-T112)),\n\nIF(AND(AA112=FALSE,$E$30=\"Actual/365\"),X112/(U112/365*(T113-T112)),\n\nIF(AND(AA112=FALSE,$E$30=\"30/360\"),X112/(U112/12),\n\nIF(AND(AA112=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q112,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,107,0]
[null,null,null,null,null,48029,{"$f":"IF(F113<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F113,Underwriting!$L$23:$EN$23,0)))","v":97},109,48000,9500000,0,0,0,{"$f":"IF(AND(P113=FALSE,$E$16=\"Actual/360\"),M113/(J113/360*(I114-I113)),\n\nIF(AND(P113=FALSE,$E$16=\"Actual/365\"),M113/(J113/365*(I114-I113)),\n\nIF(AND(P113=FALSE,$E$16=\"30/360\"),M113/(J113/12),\n\nIF(AND(P113=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F113,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48273,{"$f":"IF(Q113<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q113,Underwriting!$L$23:$EN$23,0)))","v":105},109,48265,5000000,0,0,0,{"$f":"IF(AND(AA113=FALSE,$E$30=\"Actual/360\"),X113/(U113/360*(T114-T113)),\n\nIF(AND(AA113=FALSE,$E$30=\"Actual/365\"),X113/(U113/365*(T114-T113)),\n\nIF(AND(AA113=FALSE,$E$30=\"30/360\"),X113/(U113/12),\n\nIF(AND(AA113=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q113,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,108,0]
[null,null,null,null,null,48060,{"$f":"IF(F114<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F114,Underwriting!$L$23:$EN$23,0)))","v":98},110,48030,9500000,0,0,0,{"$f":"IF(AND(P114=FALSE,$E$16=\"Actual/360\"),M114/(J114/360*(I115-I114)),\n\nIF(AND(P114=FALSE,$E$16=\"Actual/365\"),M114/(J114/365*(I115-I114)),\n\nIF(AND(P114=FALSE,$E$16=\"30/360\"),M114/(J114/12),\n\nIF(AND(P114=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F114,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48304,{"$f":"IF(Q114<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q114,Underwriting!$L$23:$EN$23,0)))","v":106},110,48294,5000000,0,0,0,{"$f":"IF(AND(AA114=FALSE,$E$30=\"Actual/360\"),X114/(U114/360*(T115-T114)),\n\nIF(AND(AA114=FALSE,$E$30=\"Actual/365\"),X114/(U114/365*(T115-T114)),\n\nIF(AND(AA114=FALSE,$E$30=\"30/360\"),X114/(U114/12),\n\nIF(AND(AA114=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q114,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,109,0]
[null,null,null,null,null,48091,{"$f":"IF(F115<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F115,Underwriting!$L$23:$EN$23,0)))","v":99},111,48061,9500000,0,0,0,{"$f":"IF(AND(P115=FALSE,$E$16=\"Actual/360\"),M115/(J115/360*(I116-I115)),\n\nIF(AND(P115=FALSE,$E$16=\"Actual/365\"),M115/(J115/365*(I116-I115)),\n\nIF(AND(P115=FALSE,$E$16=\"30/360\"),M115/(J115/12),\n\nIF(AND(P115=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F115,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48334,{"$f":"IF(Q115<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q115,Underwriting!$L$23:$EN$23,0)))","v":107},111,48325,5000000,0,0,0,{"$f":"IF(AND(AA115=FALSE,$E$30=\"Actual/360\"),X115/(U115/360*(T116-T115)),\n\nIF(AND(AA115=FALSE,$E$30=\"Actual/365\"),X115/(U115/365*(T116-T115)),\n\nIF(AND(AA115=FALSE,$E$30=\"30/360\"),X115/(U115/12),\n\nIF(AND(AA115=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q115,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,110,0]
[null,null,null,null,null,48121,{"$f":"IF(F116<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F116,Underwriting!$L$23:$EN$23,0)))","v":100},112,48092,9500000,0,0,0,{"$f":"IF(AND(P116=FALSE,$E$16=\"Actual/360\"),M116/(J116/360*(I117-I116)),\n\nIF(AND(P116=FALSE,$E$16=\"Actual/365\"),M116/(J116/365*(I117-I116)),\n\nIF(AND(P116=FALSE,$E$16=\"30/360\"),M116/(J116/12),\n\nIF(AND(P116=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F116,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48365,{"$f":"IF(Q116<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q116,Underwriting!$L$23:$EN$23,0)))","v":108},112,48355,5000000,0,0,0,{"$f":"IF(AND(AA116=FALSE,$E$30=\"Actual/360\"),X116/(U116/360*(T117-T116)),\n\nIF(AND(AA116=FALSE,$E$30=\"Actual/365\"),X116/(U116/365*(T117-T116)),\n\nIF(AND(AA116=FALSE,$E$30=\"30/360\"),X116/(U116/12),\n\nIF(AND(AA116=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q116,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,111,0]
[null,null,null,null,null,48152,{"$f":"IF(F117<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F117,Underwriting!$L$23:$EN$23,0)))","v":101},113,48122,9500000,0,0,0,{"$f":"IF(AND(P117=FALSE,$E$16=\"Actual/360\"),M117/(J117/360*(I118-I117)),\n\nIF(AND(P117=FALSE,$E$16=\"Actual/365\"),M117/(J117/365*(I118-I117)),\n\nIF(AND(P117=FALSE,$E$16=\"30/360\"),M117/(J117/12),\n\nIF(AND(P117=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F117,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48395,{"$f":"IF(Q117<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q117,Underwriting!$L$23:$EN$23,0)))","v":109},113,48386,5000000,0,0,0,{"$f":"IF(AND(AA117=FALSE,$E$30=\"Actual/360\"),X117/(U117/360*(T118-T117)),\n\nIF(AND(AA117=FALSE,$E$30=\"Actual/365\"),X117/(U117/365*(T118-T117)),\n\nIF(AND(AA117=FALSE,$E$30=\"30/360\"),X117/(U117/12),\n\nIF(AND(AA117=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q117,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,112,0]
[null,null,null,null,null,48182,{"$f":"IF(F118<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F118,Underwriting!$L$23:$EN$23,0)))","v":102},114,48153,9500000,0,0,0,{"$f":"IF(AND(P118=FALSE,$E$16=\"Actual/360\"),M118/(J118/360*(I119-I118)),\n\nIF(AND(P118=FALSE,$E$16=\"Actual/365\"),M118/(J118/365*(I119-I118)),\n\nIF(AND(P118=FALSE,$E$16=\"30/360\"),M118/(J118/12),\n\nIF(AND(P118=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F118,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48426,{"$f":"IF(Q118<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q118,Underwriting!$L$23:$EN$23,0)))","v":110},114,48416,5000000,0,0,0,{"$f":"IF(AND(AA118=FALSE,$E$30=\"Actual/360\"),X118/(U118/360*(T119-T118)),\n\nIF(AND(AA118=FALSE,$E$30=\"Actual/365\"),X118/(U118/365*(T119-T118)),\n\nIF(AND(AA118=FALSE,$E$30=\"30/360\"),X118/(U118/12),\n\nIF(AND(AA118=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q118,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,113,0]
[null,null,null,null,null,48213,{"$f":"IF(F119<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F119,Underwriting!$L$23:$EN$23,0)))","v":103},115,48183,9500000,0,0,0,{"$f":"IF(AND(P119=FALSE,$E$16=\"Actual/360\"),M119/(J119/360*(I120-I119)),\n\nIF(AND(P119=FALSE,$E$16=\"Actual/365\"),M119/(J119/365*(I120-I119)),\n\nIF(AND(P119=FALSE,$E$16=\"30/360\"),M119/(J119/12),\n\nIF(AND(P119=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F119,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48457,{"$f":"IF(Q119<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q119,Underwriting!$L$23:$EN$23,0)))","v":111},115,48447,5000000,0,0,0,{"$f":"IF(AND(AA119=FALSE,$E$30=\"Actual/360\"),X119/(U119/360*(T120-T119)),\n\nIF(AND(AA119=FALSE,$E$30=\"Actual/365\"),X119/(U119/365*(T120-T119)),\n\nIF(AND(AA119=FALSE,$E$30=\"30/360\"),X119/(U119/12),\n\nIF(AND(AA119=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q119,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,114,0]
[null,null,null,null,null,48244,{"$f":"IF(F120<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F120,Underwriting!$L$23:$EN$23,0)))","v":104},116,48214,9500000,0,0,0,{"$f":"IF(AND(P120=FALSE,$E$16=\"Actual/360\"),M120/(J120/360*(I121-I120)),\n\nIF(AND(P120=FALSE,$E$16=\"Actual/365\"),M120/(J120/365*(I121-I120)),\n\nIF(AND(P120=FALSE,$E$16=\"30/360\"),M120/(J120/12),\n\nIF(AND(P120=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F120,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48487,{"$f":"IF(Q120<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q120,Underwriting!$L$23:$EN$23,0)))","v":112},116,48478,5000000,0,0,0,{"$f":"IF(AND(AA120=FALSE,$E$30=\"Actual/360\"),X120/(U120/360*(T121-T120)),\n\nIF(AND(AA120=FALSE,$E$30=\"Actual/365\"),X120/(U120/365*(T121-T120)),\n\nIF(AND(AA120=FALSE,$E$30=\"30/360\"),X120/(U120/12),\n\nIF(AND(AA120=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q120,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,115,0]
[null,null,null,null,null,48273,{"$f":"IF(F121<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F121,Underwriting!$L$23:$EN$23,0)))","v":105},117,48245,9500000,0,0,0,{"$f":"IF(AND(P121=FALSE,$E$16=\"Actual/360\"),M121/(J121/360*(I122-I121)),\n\nIF(AND(P121=FALSE,$E$16=\"Actual/365\"),M121/(J121/365*(I122-I121)),\n\nIF(AND(P121=FALSE,$E$16=\"30/360\"),M121/(J121/12),\n\nIF(AND(P121=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F121,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48518,{"$f":"IF(Q121<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q121,Underwriting!$L$23:$EN$23,0)))","v":113},117,48508,5000000,0,0,0,{"$f":"IF(AND(AA121=FALSE,$E$30=\"Actual/360\"),X121/(U121/360*(T122-T121)),\n\nIF(AND(AA121=FALSE,$E$30=\"Actual/365\"),X121/(U121/365*(T122-T121)),\n\nIF(AND(AA121=FALSE,$E$30=\"30/360\"),X121/(U121/12),\n\nIF(AND(AA121=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q121,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,116,0]
[null,null,null,null,null,48304,{"$f":"IF(F122<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F122,Underwriting!$L$23:$EN$23,0)))","v":106},118,48274,9500000,0,0,0,{"$f":"IF(AND(P122=FALSE,$E$16=\"Actual/360\"),M122/(J122/360*(I123-I122)),\n\nIF(AND(P122=FALSE,$E$16=\"Actual/365\"),M122/(J122/365*(I123-I122)),\n\nIF(AND(P122=FALSE,$E$16=\"30/360\"),M122/(J122/12),\n\nIF(AND(P122=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F122,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48548,{"$f":"IF(Q122<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q122,Underwriting!$L$23:$EN$23,0)))","v":114},118,48539,5000000,0,0,0,{"$f":"IF(AND(AA122=FALSE,$E$30=\"Actual/360\"),X122/(U122/360*(T123-T122)),\n\nIF(AND(AA122=FALSE,$E$30=\"Actual/365\"),X122/(U122/365*(T123-T122)),\n\nIF(AND(AA122=FALSE,$E$30=\"30/360\"),X122/(U122/12),\n\nIF(AND(AA122=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q122,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,117,0]
[null,null,null,null,null,48334,{"$f":"IF(F123<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F123,Underwriting!$L$23:$EN$23,0)))","v":107},119,48305,9500000,0,0,0,{"$f":"IF(AND(P123=FALSE,$E$16=\"Actual/360\"),M123/(J123/360*(I124-I123)),\n\nIF(AND(P123=FALSE,$E$16=\"Actual/365\"),M123/(J123/365*(I124-I123)),\n\nIF(AND(P123=FALSE,$E$16=\"30/360\"),M123/(J123/12),\n\nIF(AND(P123=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F123,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48579,{"$f":"IF(Q123<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q123,Underwriting!$L$23:$EN$23,0)))","v":115},119,48569,5000000,0,0,0,{"$f":"IF(AND(AA123=FALSE,$E$30=\"Actual/360\"),X123/(U123/360*(T124-T123)),\n\nIF(AND(AA123=FALSE,$E$30=\"Actual/365\"),X123/(U123/365*(T124-T123)),\n\nIF(AND(AA123=FALSE,$E$30=\"30/360\"),X123/(U123/12),\n\nIF(AND(AA123=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q123,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,118,0]
[null,null,null,null,null,48365,{"$f":"IF(F124<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F124,Underwriting!$L$23:$EN$23,0)))","v":108},120,48335,9500000,0,0,0,{"$f":"IF(AND(P124=FALSE,$E$16=\"Actual/360\"),M124/(J124/360*(I125-I124)),\n\nIF(AND(P124=FALSE,$E$16=\"Actual/365\"),M124/(J124/365*(I125-I124)),\n\nIF(AND(P124=FALSE,$E$16=\"30/360\"),M124/(J124/12),\n\nIF(AND(P124=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F124,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48610,{"$f":"IF(Q124<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q124,Underwriting!$L$23:$EN$23,0)))","v":116},120,48600,5000000,0,0,0,{"$f":"IF(AND(AA124=FALSE,$E$30=\"Actual/360\"),X124/(U124/360*(T125-T124)),\n\nIF(AND(AA124=FALSE,$E$30=\"Actual/365\"),X124/(U124/365*(T125-T124)),\n\nIF(AND(AA124=FALSE,$E$30=\"30/360\"),X124/(U124/12),\n\nIF(AND(AA124=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q124,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,119,0]
[null,null,null,null,null,48395,{"$f":"IF(F125<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F125,Underwriting!$L$23:$EN$23,0)))","v":109},121,48366,9500000,0,0,0,{"$f":"IF(AND(P125=FALSE,$E$16=\"Actual/360\"),M125/(J125/360*(I126-I125)),\n\nIF(AND(P125=FALSE,$E$16=\"Actual/365\"),M125/(J125/365*(I126-I125)),\n\nIF(AND(P125=FALSE,$E$16=\"30/360\"),M125/(J125/12),\n\nIF(AND(P125=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F125,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48638,{"$f":"IF(Q125<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q125,Underwriting!$L$23:$EN$23,0)))","v":117},121,48631,5000000,0,0,0,{"$f":"IF(AND(AA125=FALSE,$E$30=\"Actual/360\"),X125/(U125/360*(T126-T125)),\n\nIF(AND(AA125=FALSE,$E$30=\"Actual/365\"),X125/(U125/365*(T126-T125)),\n\nIF(AND(AA125=FALSE,$E$30=\"30/360\"),X125/(U125/12),\n\nIF(AND(AA125=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q125,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,120,0]
[null,null,null,null,null,48426,{"$f":"IF(F126<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F126,Underwriting!$L$23:$EN$23,0)))","v":110},122,48396,9500000,0,0,0,{"$f":"IF(AND(P126=FALSE,$E$16=\"Actual/360\"),M126/(J126/360*(I127-I126)),\n\nIF(AND(P126=FALSE,$E$16=\"Actual/365\"),M126/(J126/365*(I127-I126)),\n\nIF(AND(P126=FALSE,$E$16=\"30/360\"),M126/(J126/12),\n\nIF(AND(P126=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F126,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48669,{"$f":"IF(Q126<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q126,Underwriting!$L$23:$EN$23,0)))","v":118},122,48659,5000000,0,0,0,{"$f":"IF(AND(AA126=FALSE,$E$30=\"Actual/360\"),X126/(U126/360*(T127-T126)),\n\nIF(AND(AA126=FALSE,$E$30=\"Actual/365\"),X126/(U126/365*(T127-T126)),\n\nIF(AND(AA126=FALSE,$E$30=\"30/360\"),X126/(U126/12),\n\nIF(AND(AA126=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q126,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,121,0]
[null,null,null,null,null,48457,{"$f":"IF(F127<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F127,Underwriting!$L$23:$EN$23,0)))","v":111},123,48427,9500000,0,0,0,{"$f":"IF(AND(P127=FALSE,$E$16=\"Actual/360\"),M127/(J127/360*(I128-I127)),\n\nIF(AND(P127=FALSE,$E$16=\"Actual/365\"),M127/(J127/365*(I128-I127)),\n\nIF(AND(P127=FALSE,$E$16=\"30/360\"),M127/(J127/12),\n\nIF(AND(P127=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F127,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48699,{"$f":"IF(Q127<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q127,Underwriting!$L$23:$EN$23,0)))","v":119},123,48690,5000000,0,0,0,{"$f":"IF(AND(AA127=FALSE,$E$30=\"Actual/360\"),X127/(U127/360*(T128-T127)),\n\nIF(AND(AA127=FALSE,$E$30=\"Actual/365\"),X127/(U127/365*(T128-T127)),\n\nIF(AND(AA127=FALSE,$E$30=\"30/360\"),X127/(U127/12),\n\nIF(AND(AA127=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q127,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,122,0]
[null,null,null,null,null,48487,{"$f":"IF(F128<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F128,Underwriting!$L$23:$EN$23,0)))","v":112},124,48458,9500000,0,0,0,{"$f":"IF(AND(P128=FALSE,$E$16=\"Actual/360\"),M128/(J128/360*(I129-I128)),\n\nIF(AND(P128=FALSE,$E$16=\"Actual/365\"),M128/(J128/365*(I129-I128)),\n\nIF(AND(P128=FALSE,$E$16=\"30/360\"),M128/(J128/12),\n\nIF(AND(P128=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F128,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48730,{"$f":"IF(Q128<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q128,Underwriting!$L$23:$EN$23,0)))","v":120},124,48720,5000000,0,0,0,{"$f":"IF(AND(AA128=FALSE,$E$30=\"Actual/360\"),X128/(U128/360*(T129-T128)),\n\nIF(AND(AA128=FALSE,$E$30=\"Actual/365\"),X128/(U128/365*(T129-T128)),\n\nIF(AND(AA128=FALSE,$E$30=\"30/360\"),X128/(U128/12),\n\nIF(AND(AA128=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q128,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,123,0]
[null,null,null,null,null,48518,{"$f":"IF(F129<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F129,Underwriting!$L$23:$EN$23,0)))","v":113},125,48488,9500000,0,0,0,{"$f":"IF(AND(P129=FALSE,$E$16=\"Actual/360\"),M129/(J129/360*(I130-I129)),\n\nIF(AND(P129=FALSE,$E$16=\"Actual/365\"),M129/(J129/365*(I130-I129)),\n\nIF(AND(P129=FALSE,$E$16=\"30/360\"),M129/(J129/12),\n\nIF(AND(P129=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F129,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48760,{"$f":"IF(Q129<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q129,Underwriting!$L$23:$EN$23,0)))","v":121},125,48751,5000000,0,0,0,{"$f":"IF(AND(AA129=FALSE,$E$30=\"Actual/360\"),X129/(U129/360*(T130-T129)),\n\nIF(AND(AA129=FALSE,$E$30=\"Actual/365\"),X129/(U129/365*(T130-T129)),\n\nIF(AND(AA129=FALSE,$E$30=\"30/360\"),X129/(U129/12),\n\nIF(AND(AA129=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q129,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,124,0]
[null,null,null,null,null,48548,{"$f":"IF(F130<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F130,Underwriting!$L$23:$EN$23,0)))","v":114},126,48519,9500000,0,0,0,{"$f":"IF(AND(P130=FALSE,$E$16=\"Actual/360\"),M130/(J130/360*(I131-I130)),\n\nIF(AND(P130=FALSE,$E$16=\"Actual/365\"),M130/(J130/365*(I131-I130)),\n\nIF(AND(P130=FALSE,$E$16=\"30/360\"),M130/(J130/12),\n\nIF(AND(P130=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F130,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48791,{"$f":"IF(Q130<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q130,Underwriting!$L$23:$EN$23,0)))","v":122},126,48781,5000000,0,0,0,{"$f":"IF(AND(AA130=FALSE,$E$30=\"Actual/360\"),X130/(U130/360*(T131-T130)),\n\nIF(AND(AA130=FALSE,$E$30=\"Actual/365\"),X130/(U130/365*(T131-T130)),\n\nIF(AND(AA130=FALSE,$E$30=\"30/360\"),X130/(U130/12),\n\nIF(AND(AA130=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q130,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,125,0]
[null,null,null,null,null,48579,{"$f":"IF(F131<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F131,Underwriting!$L$23:$EN$23,0)))","v":115},127,48549,9500000,0,0,0,{"$f":"IF(AND(P131=FALSE,$E$16=\"Actual/360\"),M131/(J131/360*(I132-I131)),\n\nIF(AND(P131=FALSE,$E$16=\"Actual/365\"),M131/(J131/365*(I132-I131)),\n\nIF(AND(P131=FALSE,$E$16=\"30/360\"),M131/(J131/12),\n\nIF(AND(P131=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F131,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48822,{"$f":"IF(Q131<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q131,Underwriting!$L$23:$EN$23,0)))","v":123},127,48812,5000000,0,0,0,{"$f":"IF(AND(AA131=FALSE,$E$30=\"Actual/360\"),X131/(U131/360*(T132-T131)),\n\nIF(AND(AA131=FALSE,$E$30=\"Actual/365\"),X131/(U131/365*(T132-T131)),\n\nIF(AND(AA131=FALSE,$E$30=\"30/360\"),X131/(U131/12),\n\nIF(AND(AA131=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q131,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,126,0]
[null,null,null,null,null,48610,{"$f":"IF(F132<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F132,Underwriting!$L$23:$EN$23,0)))","v":116},128,48580,9500000,0,0,0,{"$f":"IF(AND(P132=FALSE,$E$16=\"Actual/360\"),M132/(J132/360*(I133-I132)),\n\nIF(AND(P132=FALSE,$E$16=\"Actual/365\"),M132/(J132/365*(I133-I132)),\n\nIF(AND(P132=FALSE,$E$16=\"30/360\"),M132/(J132/12),\n\nIF(AND(P132=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F132,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48852,{"$f":"IF(Q132<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q132,Underwriting!$L$23:$EN$23,0)))","v":124},128,48843,5000000,0,0,0,{"$f":"IF(AND(AA132=FALSE,$E$30=\"Actual/360\"),X132/(U132/360*(T133-T132)),\n\nIF(AND(AA132=FALSE,$E$30=\"Actual/365\"),X132/(U132/365*(T133-T132)),\n\nIF(AND(AA132=FALSE,$E$30=\"30/360\"),X132/(U132/12),\n\nIF(AND(AA132=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q132,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,127,0]
[null,null,null,null,null,{"$f":"EOMONTH(I133,1-1)","v":48638},{"$f":"IF(F133<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F133,Underwriting!$L$23:$EN$23,0)))","v":117},129,48611,9500000,0,0,0,{"$f":"IF(AND(P133=FALSE,$E$16=\"Actual/360\"),M133/(J133/360*(I134-I133)),\n\nIF(AND(P133=FALSE,$E$16=\"Actual/365\"),M133/(J133/365*(I134-I133)),\n\nIF(AND(P133=FALSE,$E$16=\"30/360\"),M133/(J133/12),\n\nIF(AND(P133=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F133,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,{"$f":"_xlfn.ISFORMULA(M133)","v":true},48883,{"$f":"IF(Q133<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q133,Underwriting!$L$23:$EN$23,0)))","v":125},129,48873,5000000,0,0,0,{"$f":"IF(AND(AA133=FALSE,$E$30=\"Actual/360\"),X133/(U133/360*(T134-T133)),\n\nIF(AND(AA133=FALSE,$E$30=\"Actual/365\"),X133/(U133/365*(T134-T133)),\n\nIF(AND(AA133=FALSE,$E$30=\"30/360\"),X133/(U133/12),\n\nIF(AND(AA133=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q133,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,{"$f":"_xlfn.ISFORMULA(X133)","v":true},null,128,0]
[null,null,null,null,null,48669,{"$f":"IF(F134<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F134,Underwriting!$L$23:$EN$23,0)))","v":118},130,48639,{"$f":"IF($E$12=\"Borrower\",SUM(J133,K133),IF(AND($E$12=\"Lender\",L133<M133),SUM(J133,K133,(M133-L133)),SUM(J133,K133,O133)))","v":9500000},0,0,0,{"$f":"IF(AND(P134=FALSE,$E$16=\"Actual/360\"),M134/(J134/360*(I135-I134)),\n\nIF(AND(P134=FALSE,$E$16=\"Actual/365\"),M134/(J134/365*(I135-I134)),\n\nIF(AND(P134=FALSE,$E$16=\"30/360\"),M134/(J134/12),\n\nIF(AND(P134=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F134,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},{"$f":"IF(AND($E$12=\"Lender\",G134=$A$20),J135-$E$10,IF(AND(G134=$A$20,L134<>0),-L135,IF((AND(L134>M134,$E$12=\"Borrower\")),0,IF($E$12=\"Lender\",0,M134-L134))))","v":0},true,48913,{"$f":"IF(Q134<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q134,Underwriting!$L$23:$EN$23,0)))","v":126},130,48904,{"$f":"IF($E$26=\"Borrower\",SUM(U133,V133),IF(AND($E$26=\"Lender\",W133<X133),SUM(U133,V133,(X133-W133)),SUM(U133,V133,Z133)))","v":5000000},0,0,0,{"$f":"IF(AND(AA134=FALSE,$E$30=\"Actual/360\"),X134/(U134/360*(T135-T134)),\n\nIF(AND(AA134=FALSE,$E$30=\"Actual/365\"),X134/(U134/365*(T135-T134)),\n\nIF(AND(AA134=FALSE,$E$30=\"30/360\"),X134/(U134/12),\n\nIF(AND(AA134=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q134,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$f":"IF(AND(R134=$A$34,W134<>0),-W135,IF((AND(W134>X134,$E$26=\"Borrower\")),0,IF($E$26=\"Lender\",0,X134-W134)))","v":0},true,null,129,{"$f":"IFERROR(IF($C$3=\"One\",INDEX($O$5:$O$161,MATCH(AC134,$G$5:$G$161,0)),SUM(INDEX($O$5:$O$161,MATCH(AC134,$G$5:$G$161,0)),INDEX($Z$5:$Z$161,MATCH(AC134,$R$5:$R$161,0)))),0)","v":0}]
[null,null,null,null,null,48699,{"$f":"IF(F135<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F135,Underwriting!$L$23:$EN$23,0)))","v":119},{"$f":"H134+1","v":131},48670,9500000,0,{"$f":"MAX(L134-M134,0)","v":0},0,{"$f":"IF(AND(P135=FALSE,$E$16=\"Actual/360\"),M135/(J135/360*(I136-I135)),\n\nIF(AND(P135=FALSE,$E$16=\"Actual/365\"),M135/(J135/365*(I136-I135)),\n\nIF(AND(P135=FALSE,$E$16=\"30/360\"),M135/(J135/12),\n\nIF(AND(P135=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F135,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48944,{"$f":"IF(Q135<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q135,Underwriting!$L$23:$EN$23,0)))","v":127},{"$f":"S134+1","v":131},48934,5000000,0,{"$f":"MAX(W134-X134,0)","v":0},0,{"$f":"IF(AND(AA135=FALSE,$E$30=\"Actual/360\"),X135/(U135/360*(T136-T135)),\n\nIF(AND(AA135=FALSE,$E$30=\"Actual/365\"),X135/(U135/365*(T136-T135)),\n\nIF(AND(AA135=FALSE,$E$30=\"30/360\"),X135/(U135/12),\n\nIF(AND(AA135=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q135,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,{"$f":"AC134+1","v":130},0]
[null,null,null,null,null,48730,{"$f":"IF(F136<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F136,Underwriting!$L$23:$EN$23,0)))","v":120},132,48700,9500000,0,0,0,{"$f":"IF(AND(P136=FALSE,$E$16=\"Actual/360\"),M136/(J136/360*(I137-I136)),\n\nIF(AND(P136=FALSE,$E$16=\"Actual/365\"),M136/(J136/365*(I137-I136)),\n\nIF(AND(P136=FALSE,$E$16=\"30/360\"),M136/(J136/12),\n\nIF(AND(P136=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F136,Data!$G$45:$L$176,5,FALSE)))))","v":9.2499999999999999E-2},0,true,48975,{"$f":"IF(Q136<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q136,Underwriting!$L$23:$EN$23,0)))","v":128},132,48965,5000000,0,0,0,{"$f":"IF(AND(AA136=FALSE,$E$30=\"Actual/360\"),X136/(U136/360*(T137-T136)),\n\nIF(AND(AA136=FALSE,$E$30=\"Actual/365\"),X136/(U136/365*(T137-T136)),\n\nIF(AND(AA136=FALSE,$E$30=\"30/360\"),X136/(U136/12),\n\nIF(AND(AA136=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q136,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,131,0]
[null,null,null,null,null,48760,{"$f":"IF(F137<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F137,Underwriting!$L$23:$EN$23,0)))","v":121},133,48731,9500000,0,0,0,{"$f":"IF(AND(P137=FALSE,$E$16=\"Actual/360\"),M137/(J137/360*(I138-I137)),\n\nIF(AND(P137=FALSE,$E$16=\"Actual/365\"),M137/(J137/365*(I138-I137)),\n\nIF(AND(P137=FALSE,$E$16=\"30/360\"),M137/(J137/12),\n\nIF(AND(P137=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F137,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},0,true,49003,{"$f":"IF(Q137<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q137,Underwriting!$L$23:$EN$23,0)))","v":129},133,48996,5000000,0,0,{"$f":"IF(T137>$C$25,0,\n\nIF(E169=\"30/360\",U137*Y137/12,\n\nIF(E169=\"Actual/360\",U137*Y137/360*(T138-T137),\n\nU137*Y137/365*(T138-T137))))","v":0},{"$f":"IF(AND(AA137=FALSE,$E$30=\"Actual/360\"),X137/(U137/360*(T138-T137)),\n\nIF(AND(AA137=FALSE,$E$30=\"Actual/365\"),X137/(U137/365*(T138-T137)),\n\nIF(AND(AA137=FALSE,$E$30=\"30/360\"),X137/(U137/12),\n\nIF(AND(AA137=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q137,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true,null,132,0]
[null,null,null,null,null,48791,{"$f":"IF(F138<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F138,Underwriting!$L$23:$EN$23,0)))","v":122},134,48761,9500000,0,0,0,{"$f":"IF(AND(P138=FALSE,$E$16=\"Actual/360\"),M138/(J138/360*(I139-I138)),\n\nIF(AND(P138=FALSE,$E$16=\"Actual/365\"),M138/(J138/365*(I139-I138)),\n\nIF(AND(P138=FALSE,$E$16=\"30/360\"),M138/(J138/12),\n\nIF(AND(P138=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F138,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},0,true,{"$f":"EOMONTH(T138,1-1)","v":49034},{"$f":"IF(Q138<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q138,Underwriting!$L$23:$EN$23,0)))","v":130},134,49024,5000000,0,0,0,{"$f":"IF(AND(AA138=FALSE,$E$30=\"Actual/360\"),X138/(U138/360*(T139-T138)),\n\nIF(AND(AA138=FALSE,$E$30=\"Actual/365\"),X138/(U138/365*(T139-T138)),\n\nIF(AND(AA138=FALSE,$E$30=\"30/360\"),X138/(U138/12),\n\nIF(AND(AA138=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q138,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true]
[null,null,null,null,null,48822,{"$f":"IF(F139<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F139,Underwriting!$L$23:$EN$23,0)))","v":123},135,48792,9500000,0,0,0,{"$f":"IF(AND(P139=FALSE,$E$16=\"Actual/360\"),M139/(J139/360*(I140-I139)),\n\nIF(AND(P139=FALSE,$E$16=\"Actual/365\"),M139/(J139/365*(I140-I139)),\n\nIF(AND(P139=FALSE,$E$16=\"30/360\"),M139/(J139/12),\n\nIF(AND(P139=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F139,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},0,true,49064,{"$f":"IF(Q139<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q139,Underwriting!$L$23:$EN$23,0)))","v":131},135,49055,5000000,0,0,0,{"$f":"IF(AND(AA139=FALSE,$E$30=\"Actual/360\"),X139/(U139/360*(T140-T139)),\n\nIF(AND(AA139=FALSE,$E$30=\"Actual/365\"),X139/(U139/365*(T140-T139)),\n\nIF(AND(AA139=FALSE,$E$30=\"30/360\"),X139/(U139/12),\n\nIF(AND(AA139=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q139,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true]
[null,null,null,null,null,48852,{"$f":"IF(F140<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F140,Underwriting!$L$23:$EN$23,0)))","v":124},136,48823,9500000,0,0,0,{"$f":"IF(AND(P140=FALSE,$E$16=\"Actual/360\"),M140/(J140/360*(I141-I140)),\n\nIF(AND(P140=FALSE,$E$16=\"Actual/365\"),M140/(J140/365*(I141-I140)),\n\nIF(AND(P140=FALSE,$E$16=\"30/360\"),M140/(J140/12),\n\nIF(AND(P140=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F140,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},0,true,49095,{"$f":"IF(Q140<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q140,Underwriting!$L$23:$EN$23,0)))","v":132},136,49085,5000000,0,0,0,{"$f":"IF(AND(AA140=FALSE,$E$30=\"Actual/360\"),X140/(U140/360*(T141-T140)),\n\nIF(AND(AA140=FALSE,$E$30=\"Actual/365\"),X140/(U140/365*(T141-T140)),\n\nIF(AND(AA140=FALSE,$E$30=\"30/360\"),X140/(U140/12),\n\nIF(AND(AA140=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q140,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},0,true]
[null,null,null,null,null,48883,{"$f":"IF(F141<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F141,Underwriting!$L$23:$EN$23,0)))","v":125},137,48853,9500000,0,0,0,{"$f":"IF(AND(P141=FALSE,$E$16=\"Actual/360\"),M141/(J141/360*(I142-I141)),\n\nIF(AND(P141=FALSE,$E$16=\"Actual/365\"),M141/(J141/365*(I142-I141)),\n\nIF(AND(P141=FALSE,$E$16=\"30/360\"),M141/(J141/12),\n\nIF(AND(P141=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F141,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},0,true,49125,{"$f":"IF(Q141<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q141,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},137,49116,5000000,0,0,0,{"$f":"IF(AND(AA141=FALSE,$E$30=\"Actual/360\"),X141/(U141/360*(T142-T141)),\n\nIF(AND(AA141=FALSE,$E$30=\"Actual/365\"),X141/(U141/365*(T142-T141)),\n\nIF(AND(AA141=FALSE,$E$30=\"30/360\"),X141/(U141/12),\n\nIF(AND(AA141=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q141,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,48913,{"$f":"IF(F142<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F142,Underwriting!$L$23:$EN$23,0)))","v":126},138,48884,9500000,0,0,0,{"$f":"IF(AND(P142=FALSE,$E$16=\"Actual/360\"),M142/(J142/360*(I143-I142)),\n\nIF(AND(P142=FALSE,$E$16=\"Actual/365\"),M142/(J142/365*(I143-I142)),\n\nIF(AND(P142=FALSE,$E$16=\"30/360\"),M142/(J142/12),\n\nIF(AND(P142=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F142,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},0,true,49156,{"$f":"IF(Q142<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q142,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},138,49146,5000000,0,0,0,{"$f":"IF(AND(AA142=FALSE,$E$30=\"Actual/360\"),X142/(U142/360*(T143-T142)),\n\nIF(AND(AA142=FALSE,$E$30=\"Actual/365\"),X142/(U142/365*(T143-T142)),\n\nIF(AND(AA142=FALSE,$E$30=\"30/360\"),X142/(U142/12),\n\nIF(AND(AA142=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q142,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,48944,{"$f":"IF(F143<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F143,Underwriting!$L$23:$EN$23,0)))","v":127},139,48914,9500000,0,0,{"$f":"IF(I143>$C$11,0,\n\nIF($E$16=\"30/360\",J143*N143/12,\n\nIF($E$16=\"Actual/360\",J143*N143/360*(I144-I143),\n\nJ143*N143/365*(I144-I143))))","v":0},{"$f":"IF(AND(P143=FALSE,$E$16=\"Actual/360\"),M143/(J143/360*(I144-I143)),\n\nIF(AND(P143=FALSE,$E$16=\"Actual/365\"),M143/(J143/365*(I144-I143)),\n\nIF(AND(P143=FALSE,$E$16=\"30/360\"),M143/(J143/12),\n\nIF(AND(P143=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F143,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},0,true,49187,{"$f":"IF(Q143<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q143,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},139,49177,5000000,0,0,0,{"$f":"IF(AND(AA143=FALSE,$E$30=\"Actual/360\"),X143/(U143/360*(T144-T143)),\n\nIF(AND(AA143=FALSE,$E$30=\"Actual/365\"),X143/(U143/365*(T144-T143)),\n\nIF(AND(AA143=FALSE,$E$30=\"30/360\"),X143/(U143/12),\n\nIF(AND(AA143=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q143,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,48975,{"$f":"IF(F144<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F144,Underwriting!$L$23:$EN$23,0)))","v":128},140,48945,9500000,0,0,0,{"$f":"IF(AND(P144=FALSE,$E$16=\"Actual/360\"),M144/(J144/360*(I145-I144)),\n\nIF(AND(P144=FALSE,$E$16=\"Actual/365\"),M144/(J144/365*(I145-I144)),\n\nIF(AND(P144=FALSE,$E$16=\"30/360\"),M144/(J144/12),\n\nIF(AND(P144=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F144,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},0,true,49217,{"$f":"IF(Q144<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q144,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},140,49208,5000000,0,0,0,{"$f":"IF(AND(AA144=FALSE,$E$30=\"Actual/360\"),X144/(U144/360*(T145-T144)),\n\nIF(AND(AA144=FALSE,$E$30=\"Actual/365\"),X144/(U144/365*(T145-T144)),\n\nIF(AND(AA144=FALSE,$E$30=\"30/360\"),X144/(U144/12),\n\nIF(AND(AA144=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q144,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49003,{"$f":"IF(F145<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F145,Underwriting!$L$23:$EN$23,0)))","v":129},141,{"$f":"EDATE(I144,1)","v":48976},9500000,0,0,0,{"$f":"IF(AND(P145=FALSE,$E$16=\"Actual/360\"),M145/(J145/360*(I146-I145)),\n\nIF(AND(P145=FALSE,$E$16=\"Actual/365\"),M145/(J145/365*(I146-I145)),\n\nIF(AND(P145=FALSE,$E$16=\"30/360\"),M145/(J145/12),\n\nIF(AND(P145=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F145,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},0,true,49248,{"$f":"IF(Q145<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q145,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},141,{"$f":"EDATE(T144,1)","v":49238},5000000,0,0,0,{"$f":"IF(AND(AA145=FALSE,$E$30=\"Actual/360\"),X145/(U145/360*(T146-T145)),\n\nIF(AND(AA145=FALSE,$E$30=\"Actual/365\"),X145/(U145/365*(T146-T145)),\n\nIF(AND(AA145=FALSE,$E$30=\"30/360\"),X145/(U145/12),\n\nIF(AND(AA145=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q145,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49034,{"$f":"IF(F146<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F146,Underwriting!$L$23:$EN$23,0)))","v":130},142,49004,9500000,0,0,0,{"$f":"IF(AND(P146=FALSE,$E$16=\"Actual/360\"),M146/(J146/360*(I147-I146)),\n\nIF(AND(P146=FALSE,$E$16=\"Actual/365\"),M146/(J146/365*(I147-I146)),\n\nIF(AND(P146=FALSE,$E$16=\"30/360\"),M146/(J146/12),\n\nIF(AND(P146=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F146,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},0,true,49278,{"$f":"IF(Q146<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q146,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},142,49269,5000000,0,0,0,{"$f":"IF(AND(AA146=FALSE,$E$30=\"Actual/360\"),X146/(U146/360*(T147-T146)),\n\nIF(AND(AA146=FALSE,$E$30=\"Actual/365\"),X146/(U146/365*(T147-T146)),\n\nIF(AND(AA146=FALSE,$E$30=\"30/360\"),X146/(U146/12),\n\nIF(AND(AA146=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q146,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49064,{"$f":"IF(F147<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F147,Underwriting!$L$23:$EN$23,0)))","v":131},143,49035,9500000,0,0,0,{"$f":"IF(AND(P147=FALSE,$E$16=\"Actual/360\"),M147/(J147/360*(I148-I147)),\n\nIF(AND(P147=FALSE,$E$16=\"Actual/365\"),M147/(J147/365*(I148-I147)),\n\nIF(AND(P147=FALSE,$E$16=\"30/360\"),M147/(J147/12),\n\nIF(AND(P147=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F147,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},0,true,49309,{"$f":"IF(Q147<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q147,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},143,49299,5000000,0,0,0,{"$f":"IF(AND(AA147=FALSE,$E$30=\"Actual/360\"),X147/(U147/360*(T148-T147)),\n\nIF(AND(AA147=FALSE,$E$30=\"Actual/365\"),X147/(U147/365*(T148-T147)),\n\nIF(AND(AA147=FALSE,$E$30=\"30/360\"),X147/(U147/12),\n\nIF(AND(AA147=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q147,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49095,{"$f":"IF(F148<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F148,Underwriting!$L$23:$EN$23,0)))","v":132},144,49065,9500000,0,0,0,{"$f":"IF(AND(P148=FALSE,$E$16=\"Actual/360\"),M148/(J148/360*(I149-I148)),\n\nIF(AND(P148=FALSE,$E$16=\"Actual/365\"),M148/(J148/365*(I149-I148)),\n\nIF(AND(P148=FALSE,$E$16=\"30/360\"),M148/(J148/12),\n\nIF(AND(P148=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F148,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},0,true,49340,{"$f":"IF(Q148<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q148,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},144,49330,5000000,0,0,0,{"$f":"IF(AND(AA148=FALSE,$E$30=\"Actual/360\"),X148/(U148/360*(T149-T148)),\n\nIF(AND(AA148=FALSE,$E$30=\"Actual/365\"),X148/(U148/365*(T149-T148)),\n\nIF(AND(AA148=FALSE,$E$30=\"30/360\"),X148/(U148/12),\n\nIF(AND(AA148=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q148,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49125,{"$f":"IF(F149<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F149,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},145,49096,9500000,0,0,0,{"$f":"IF(AND(P149=FALSE,$E$16=\"Actual/360\"),M149/(J149/360*(I150-I149)),\n\nIF(AND(P149=FALSE,$E$16=\"Actual/365\"),M149/(J149/365*(I150-I149)),\n\nIF(AND(P149=FALSE,$E$16=\"30/360\"),M149/(J149/12),\n\nIF(AND(P149=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F149,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},true,49368,{"$f":"IF(Q149<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q149,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},145,49361,5000000,0,0,0,{"$f":"IF(AND(AA149=FALSE,$E$30=\"Actual/360\"),X149/(U149/360*(T150-T149)),\n\nIF(AND(AA149=FALSE,$E$30=\"Actual/365\"),X149/(U149/365*(T150-T149)),\n\nIF(AND(AA149=FALSE,$E$30=\"30/360\"),X149/(U149/12),\n\nIF(AND(AA149=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q149,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49156,{"$f":"IF(F150<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F150,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},146,49126,9500000,0,0,0,{"$f":"IF(AND(P150=FALSE,$E$16=\"Actual/360\"),M150/(J150/360*(I151-I150)),\n\nIF(AND(P150=FALSE,$E$16=\"Actual/365\"),M150/(J150/365*(I151-I150)),\n\nIF(AND(P150=FALSE,$E$16=\"30/360\"),M150/(J150/12),\n\nIF(AND(P150=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F150,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},true,49399,{"$f":"IF(Q150<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q150,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},146,49389,5000000,0,0,0,{"$f":"IF(AND(AA150=FALSE,$E$30=\"Actual/360\"),X150/(U150/360*(T151-T150)),\n\nIF(AND(AA150=FALSE,$E$30=\"Actual/365\"),X150/(U150/365*(T151-T150)),\n\nIF(AND(AA150=FALSE,$E$30=\"30/360\"),X150/(U150/12),\n\nIF(AND(AA150=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q150,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49187,{"$f":"IF(F151<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F151,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},147,49157,9500000,0,0,0,{"$f":"IF(AND(P151=FALSE,$E$16=\"Actual/360\"),M151/(J151/360*(I152-I151)),\n\nIF(AND(P151=FALSE,$E$16=\"Actual/365\"),M151/(J151/365*(I152-I151)),\n\nIF(AND(P151=FALSE,$E$16=\"30/360\"),M151/(J151/12),\n\nIF(AND(P151=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F151,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},true,49429,{"$f":"IF(Q151<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q151,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},147,49420,5000000,0,0,0,{"$f":"IF(AND(AA151=FALSE,$E$30=\"Actual/360\"),X151/(U151/360*(T152-T151)),\n\nIF(AND(AA151=FALSE,$E$30=\"Actual/365\"),X151/(U151/365*(T152-T151)),\n\nIF(AND(AA151=FALSE,$E$30=\"30/360\"),X151/(U151/12),\n\nIF(AND(AA151=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q151,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49217,{"$f":"IF(F152<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F152,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},148,49188,9500000,0,0,0,{"$f":"IF(AND(P152=FALSE,$E$16=\"Actual/360\"),M152/(J152/360*(I153-I152)),\n\nIF(AND(P152=FALSE,$E$16=\"Actual/365\"),M152/(J152/365*(I153-I152)),\n\nIF(AND(P152=FALSE,$E$16=\"30/360\"),M152/(J152/12),\n\nIF(AND(P152=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F152,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},true,49460,{"$f":"IF(Q152<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q152,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},148,49450,5000000,0,0,0,{"$f":"IF(AND(AA152=FALSE,$E$30=\"Actual/360\"),X152/(U152/360*(T153-T152)),\n\nIF(AND(AA152=FALSE,$E$30=\"Actual/365\"),X152/(U152/365*(T153-T152)),\n\nIF(AND(AA152=FALSE,$E$30=\"30/360\"),X152/(U152/12),\n\nIF(AND(AA152=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q152,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49248,{"$f":"IF(F153<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F153,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},149,49218,9500000,0,0,0,{"$f":"IF(AND(P153=FALSE,$E$16=\"Actual/360\"),M153/(J153/360*(I154-I153)),\n\nIF(AND(P153=FALSE,$E$16=\"Actual/365\"),M153/(J153/365*(I154-I153)),\n\nIF(AND(P153=FALSE,$E$16=\"30/360\"),M153/(J153/12),\n\nIF(AND(P153=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F153,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},true,49490,{"$f":"IF(Q153<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q153,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},149,49481,5000000,0,0,0,{"$f":"IF(AND(AA153=FALSE,$E$30=\"Actual/360\"),X153/(U153/360*(T154-T153)),\n\nIF(AND(AA153=FALSE,$E$30=\"Actual/365\"),X153/(U153/365*(T154-T153)),\n\nIF(AND(AA153=FALSE,$E$30=\"30/360\"),X153/(U153/12),\n\nIF(AND(AA153=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q153,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49278,{"$f":"IF(F154<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F154,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},150,49249,9500000,0,0,0,{"$f":"IF(AND(P154=FALSE,$E$16=\"Actual/360\"),M154/(J154/360*(I155-I154)),\n\nIF(AND(P154=FALSE,$E$16=\"Actual/365\"),M154/(J154/365*(I155-I154)),\n\nIF(AND(P154=FALSE,$E$16=\"30/360\"),M154/(J154/12),\n\nIF(AND(P154=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F154,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},true,49521,{"$f":"IF(Q154<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q154,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},150,49511,5000000,0,0,0,{"$f":"IF(AND(AA154=FALSE,$E$30=\"Actual/360\"),X154/(U154/360*(T155-T154)),\n\nIF(AND(AA154=FALSE,$E$30=\"Actual/365\"),X154/(U154/365*(T155-T154)),\n\nIF(AND(AA154=FALSE,$E$30=\"30/360\"),X154/(U154/12),\n\nIF(AND(AA154=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q154,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49309,{"$f":"IF(F155<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F155,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},151,49279,9500000,0,0,0,{"$f":"IF(AND(P155=FALSE,$E$16=\"Actual/360\"),M155/(J155/360*(I156-I155)),\n\nIF(AND(P155=FALSE,$E$16=\"Actual/365\"),M155/(J155/365*(I156-I155)),\n\nIF(AND(P155=FALSE,$E$16=\"30/360\"),M155/(J155/12),\n\nIF(AND(P155=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F155,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},true,49552,{"$f":"IF(Q155<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q155,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},151,49542,5000000,0,0,0,{"$f":"IF(AND(AA155=FALSE,$E$30=\"Actual/360\"),X155/(U155/360*(T156-T155)),\n\nIF(AND(AA155=FALSE,$E$30=\"Actual/365\"),X155/(U155/365*(T156-T155)),\n\nIF(AND(AA155=FALSE,$E$30=\"30/360\"),X155/(U155/12),\n\nIF(AND(AA155=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q155,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49340,{"$f":"IF(F156<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F156,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},152,49310,9500000,0,0,0,{"$f":"IF(AND(P156=FALSE,$E$16=\"Actual/360\"),M156/(J156/360*(I157-I156)),\n\nIF(AND(P156=FALSE,$E$16=\"Actual/365\"),M156/(J156/365*(I157-I156)),\n\nIF(AND(P156=FALSE,$E$16=\"30/360\"),M156/(J156/12),\n\nIF(AND(P156=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F156,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},true,49582,{"$f":"IF(Q156<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q156,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},152,49573,5000000,0,0,0,{"$f":"IF(AND(AA156=FALSE,$E$30=\"Actual/360\"),X156/(U156/360*(T157-T156)),\n\nIF(AND(AA156=FALSE,$E$30=\"Actual/365\"),X156/(U156/365*(T157-T156)),\n\nIF(AND(AA156=FALSE,$E$30=\"30/360\"),X156/(U156/12),\n\nIF(AND(AA156=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q156,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49368,{"$f":"IF(F157<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F157,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},153,49341,9500000,0,0,0,{"$f":"IF(AND(P157=FALSE,$E$16=\"Actual/360\"),M157/(J157/360*(I158-I157)),\n\nIF(AND(P157=FALSE,$E$16=\"Actual/365\"),M157/(J157/365*(I158-I157)),\n\nIF(AND(P157=FALSE,$E$16=\"30/360\"),M157/(J157/12),\n\nIF(AND(P157=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F157,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},true,49613,{"$f":"IF(Q157<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q157,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},153,49603,5000000,0,0,0,{"$f":"IF(AND(AA157=FALSE,$E$30=\"Actual/360\"),X157/(U157/360*(T158-T157)),\n\nIF(AND(AA157=FALSE,$E$30=\"Actual/365\"),X157/(U157/365*(T158-T157)),\n\nIF(AND(AA157=FALSE,$E$30=\"30/360\"),X157/(U157/12),\n\nIF(AND(AA157=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q157,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49399,{"$f":"IF(F158<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F158,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},154,49369,9500000,0,0,0,{"$f":"IF(AND(P158=FALSE,$E$16=\"Actual/360\"),M158/(J158/360*(I159-I158)),\n\nIF(AND(P158=FALSE,$E$16=\"Actual/365\"),M158/(J158/365*(I159-I158)),\n\nIF(AND(P158=FALSE,$E$16=\"30/360\"),M158/(J158/12),\n\nIF(AND(P158=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F158,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},true,49643,{"$f":"IF(Q158<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q158,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},154,49634,5000000,0,0,0,{"$f":"IF(AND(AA158=FALSE,$E$30=\"Actual/360\"),X158/(U158/360*(T159-T158)),\n\nIF(AND(AA158=FALSE,$E$30=\"Actual/365\"),X158/(U158/365*(T159-T158)),\n\nIF(AND(AA158=FALSE,$E$30=\"30/360\"),X158/(U158/12),\n\nIF(AND(AA158=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q158,Data!$G$45:$L$176,6,FALSE)))))","v":0.155},{"$error":"#N/A"},true]
[null,null,null,null,null,49429,{"$f":"IF(F159<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F159,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},155,49400,9500000,0,0,0,{"$f":"IF(AND(P159=FALSE,$E$16=\"Actual/360\"),M159/(J159/360*(I160-I159)),\n\nIF(AND(P159=FALSE,$E$16=\"Actual/365\"),M159/(J159/365*(I160-I159)),\n\nIF(AND(P159=FALSE,$E$16=\"30/360\"),M159/(J159/12),\n\nIF(AND(P159=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F159,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},true,49674,{"$f":"IF(Q159<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q159,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},155,49664,5000000,0,0,0,{"$f":"IF(AND(AA159=FALSE,$E$30=\"Actual/360\"),X159/(U159/360*(T160-T159)),\n\nIF(AND(AA159=FALSE,$E$30=\"Actual/365\"),X159/(U159/365*(T160-T159)),\n\nIF(AND(AA159=FALSE,$E$30=\"30/360\"),X159/(U159/12),\n\nIF(AND(AA159=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q159,Data!$G$45:$L$176,6,FALSE)))))","v":0},{"$error":"#N/A"}]
[null,null,null,null,null,49460,{"$f":"IF(F160<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F160,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},156,49430,9500000,0,0,0,{"$f":"IF(AND(P160=FALSE,$E$16=\"Actual/360\"),M160/(J160/360*(I161-I160)),\n\nIF(AND(P160=FALSE,$E$16=\"Actual/365\"),M160/(J160/365*(I161-I160)),\n\nIF(AND(P160=FALSE,$E$16=\"30/360\"),M160/(J160/12),\n\nIF(AND(P160=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F160,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},true,49705,{"$f":"IF(Q160<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q160,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},156,49695,5000000,0,0,0,{"$f":"IF(AND(AA160=FALSE,$E$30=\"Actual/360\"),X160/(U160/360*(T161-T160)),\n\nIF(AND(AA160=FALSE,$E$30=\"Actual/365\"),X160/(U160/365*(T161-T160)),\n\nIF(AND(AA160=FALSE,$E$30=\"30/360\"),X160/(U160/12),\n\nIF(AND(AA160=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q160,Data!$G$45:$L$176,6,FALSE)))))","v":0},{"$error":"#N/A"}]
[null,null,null,null,null,49490,{"$f":"IF(F161<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!F161,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},157,49461,9500000,0,0,0,{"$f":"IF(AND(P161=FALSE,$E$16=\"Actual/360\"),M161/(J161/360*(I162-I161)),\n\nIF(AND(P161=FALSE,$E$16=\"Actual/365\"),M161/(J161/365*(I162-I161)),\n\nIF(AND(P161=FALSE,$E$16=\"30/360\"),M161/(J161/12),\n\nIF(AND(P161=TRUE,$E$14=\"Fixed\"),$E$15,\n\nVLOOKUP(F161,Data!$G$45:$L$176,5,FALSE)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},true,49734,{"$f":"IF(Q161<Underwriting!$E$13,0,INDEX(Underwriting!$L$3:$EN$3,MATCH('Loan Analysis'!Q161,Underwriting!$L$23:$EN$23,0)))","v":{"$error":"#N/A"}},157,49726,5000000,0,0,0,{"$f":"IF(AND(AA161=FALSE,$E$30=\"Actual/360\"),X161/(U161/360*(T162-T161)),\n\nIF(AND(AA161=FALSE,$E$30=\"Actual/365\"),X161/(U161/365*(T162-T161)),\n\nIF(AND(AA161=FALSE,$E$30=\"30/360\"),X161/(U161/12),\n\nIF(AND(AA161=TRUE,$E$28=\"Fixed\"),$E$29,\n\nVLOOKUP(Q161,Data!$G$45:$L$176,6,FALSE)))))","v":0},{"$error":"#N/A"}]
[null,null,null,null,null,49521,null,null,{"$f":"EDATE(I161,1)","v":49491}]

{"sheet":"Partnership Returns","index":14,"n_rows":236,"n_cols":138,"rows_kept":236,"cut":false,"hidden":false,"merged":[[16,9,16,13],[11,5,12,6],[11,7,11,8],[13,9,13,13],[14,9,14,13],[15,9,15,13],[152,9,152,13],[55,5,56,6],[55,7,55,8],[57,9,57,13],[58,9,58,13],[59,9,59,13],[60,9,60,13],[147,5,148,6],[147,7,147,8],[149,9,149,13],[150,9,150,13],[151,9,151,13]]}
[]
[null,"PARTNERSHIP LEVEL RETURNS - EQUITY WATERFALL"]
[]
[null,"Promote Hurdle Method",null,"IRR + EMx","GP Catch Up","Lump Sum"]
[{"$f":"AND(E5=\"Yes\", H14<Equity_Share_GP)","v":false},"Return of Capital",null,{"$f":"IF(H14<Equity_Share_GP,\"LP 1st\",\"Pari Passu\")","v":"Pari Passu"},"Yes","No"]
[]
[null,"Equity Contributions","%","Amount"]
[null,"RISE (GP)",0.1,{"$f":"Equity_Share_GP*Total_Equity","v":840000},null,null,null,null,null,null,"Error Check:",{"$f":"IF(ROUND(L10,0)=ROUND(L9,0),\"OK\",\"Error\")","v":"OK"}]
[null,"Limited Partner (LP)",{"$f":"1-C8","v":0.9},{"$f":"Total_Equity*Equity_Share_LP","v":7560000},null,null,null,null,null,null,"Profit Dist.:",{"$f":"(D27+D39)/1000000","v":5.6041078574817824}]
[null,"Total Equity",null,{"$f":"-SUMIF(F45:DY45,\"<0\")","v":8400000},null,null,null,null,null,null,"Net BTCF:",{"$f":"SUM(F45:DY45)/1000000","v":5.6041078574817824}]
[]
[null,"Hurdle Rate Method Used:",{"$f":"IF(D4=\"IRR\",\"IRR\",IF(D4=\"Equity Multiple\",\"Equity Multiple\",IF(D4<>\"IRR + EMx\",\"\",IF(D68>D160,\"IRR\",\"Equity Multiple\"))))","v":"Equity Multiple"},null,null,"Promote Structure Incentive Breakdown",null,"Distribution as %"]
[null,{"$f":"IF(D4=\"Equity Multiple\",\"Partnership Distribution Assumptions (Equity Multiple Hurdles)\",IF(D4=\"IRR\",\"Partnership Distribution Assumptions (IRR Hurdles)\",\"Partnership Distribution Assumptions (Max of IRR or EMx Hurdles)\"))","v":"Partnership Distribution Assumptions (Max of IRR or EMx Hurdles)"},null,null,null,null,null,"GP %","LP %","Notes"]
[null,"Tier 1 (Pref + Return of Capital)","Equity Multiple","IRR",{"$f":"IF($D$4=\"Equity Multiple\",C15,D15)","v":0.1},"GP Promote",null,{"$f":"Equity_Share_GP","v":0.1},{"$f":"1-H14","v":0.9},{"$f":"IF(I14=Equity_Share_LP,\"Pref prorata to LP/GP, then Pro rata return of capital\",IF(CU?,\"Return of capital and Pref NOT pro rata + GP Catch Up\",\"Return of capital and Pref NOT pro rata\"))","v":"Pref prorata to LP/GP, then Pro rata return of capital"}]
[null,"Tier 2 (Promote)",0,0.1,{"$f":"IF($D$4=\"Equity Multiple\",C16,D16)","v":0.12},0,null,{"$f":"1-(Equity_Share_LP*(1-F15))","v":9.9999999999999978E-2},{"$f":"1-H15","v":0.9},{"$f":"IF(Equity_Share_GP<>H14,TEXT(I14,\"0.0%\")&\"/\"&TEXT(H14,\"0.0%\")&\" to \"&(IF(D4=\"IRR\",TEXT(E14,\"0.0%\"),TEXT(E14,\"0.0X\")))&\", then \"&TEXT(I15,\"0.0%\")&\"/\"&TEXT(H15,\"0.0%\")&\" to \"&(IF(D4=\"IRR\",TEXT(E15,\"0.0%\"),TEXT(E15,\"0.0X\"))),\"Prorata to LP/GP to \"&(IF(D4=\"IRR\",TEXT(E14,\"0.0%\"),TEXT(E14,\"0.0X\")))&\", then \"&TEXT(I15,\"0.0%\")&\"/\"&TEXT(H15,\"0.0%\")&\" to \"&(IF(D4=\"IRR\",TEXT(E15,\"0.0%\"),TEXT(E15,\"0.0X\"))))","v":"Prorata to LP/GP to 0.1X, then 90.0%/10.0% to 0.1X"}]
[null,"Tier 3 (Promote)",0,0.12,0.15,0,null,{"$f":"1-(Equity_Share_LP*(1-F16))","v":9.9999999999999978E-2},0.9,{"$f":"TEXT(I15,\"0.0%\")&\"/\"&TEXT(H15,\"0.0%\")&\" to \"&(IF(D4=\"IRR\",TEXT(E15,\"0.0%\"),TEXT(E15,\"0.0X\")))&\", then \"&TEXT(I16,\"0.0%\")&\"/\"&TEXT(H16,\"0.0%\")&\" to \"&(IF(D4=\"IRR\",TEXT(E16,\"0.0%\"),TEXT(E16,\"0.0X\")))","v":"90.0%/10.0% to 0.1X, then 90.0%/10.0% to 0.2X"}]
[null,"Tier 4 (Promote)",0,0.15,null,0,null,{"$f":"1-(Equity_Share_LP*(1-F17))","v":9.9999999999999978E-2},0.9,{"$f":"TEXT(I16,\"0.0%\")&\"/\"&TEXT(H16,\"0.0%\")&\" to \"&(IF(D4=\"IRR\",TEXT(E16,\"0.0%\"),TEXT(E16,\"0.0X\")))&\", then \"&TEXT(I17,\"0.0%\")&\"/\"&TEXT(H17,\"0.0%\")&\" thereafter\"","v":"90.0%/10.0% to 0.2X, then 90.0%/10.0% thereafter"}]
[]
[null,"Summary of Partnership-Level Returns",null,"Analysis Period",{"$f":"MAX(F19:DV19)","v":39},0,{"$f":"IF(G45=\"\",\"\",F19+1)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS45=\"\",\"\",BR19+1)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"B9&\" Returns\"","v":"Limited Partner (LP) Returns"},null,""]
[null,null,"Check"]
[null,"Preferred Return",{"$f":"IF(ROUND(D22,0)=ROUND(SUM(F22:DY22),0),\"OK\",\"ERROR\")","v":"OK"},{"$f":"(C12=\"IRR\")*(SUM(F94:DY94)-D23)+(C12=\"Equity Multiple\")*(SUM(F186:DY186)-D23)","v":-7559999.9999999991},null,{"$f":"IF(F19=\"\",\"\",MIN($D22-SUM($E22:E22),F25))","v":-7559999.9999999991},{"$f":"IF(G19=\"\",\"\",MIN($D22-SUM($E22:F22),G25))","v":0},{"$f":"IF(H19=\"\",\"\",MIN($D22-SUM($E22:G22),H25))","v":0},{"$f":"IF(I19=\"\",\"\",MIN($D22-SUM($E22:H22),I25))","v":0},{"$f":"IF(J19=\"\",\"\",MIN($D22-SUM($E22:I22),J25))","v":0},{"$f":"IF(K19=\"\",\"\",MIN($D22-SUM($E22:J22),K25))","v":0},{"$f":"IF(L19=\"\",\"\",MIN($D22-SUM($E22:K22),L25))","v":0},{"$f":"IF(M19=\"\",\"\",MIN($D22-SUM($E22:L22),M25))","v":0},{"$f":"IF(N19=\"\",\"\",MIN($D22-SUM($E22:M22),N25))","v":0},{"$f":"IF(O19=\"\",\"\",MIN($D22-SUM($E22:N22),O25))","v":0},{"$f":"IF(P19=\"\",\"\",MIN($D22-SUM($E22:O22),P25))","v":0},{"$f":"IF(Q19=\"\",\"\",MIN($D22-SUM($E22:P22),Q25))","v":0},{"$f":"IF(R19=\"\",\"\",MIN($D22-SUM($E22:Q22),R25))","v":0},{"$f":"IF(S19=\"\",\"\",MIN($D22-SUM($E22:R22),S25))","v":0},{"$f":"IF(T19=\"\",\"\",MIN($D22-SUM($E22:S22),T25))","v":0},{"$f":"IF(U19=\"\",\"\",MIN($D22-SUM($E22:T22),U25))","v":0},{"$f":"IF(V19=\"\",\"\",MIN($D22-SUM($E22:U22),V25))","v":0},{"$f":"IF(W19=\"\",\"\",MIN($D22-SUM($E22:V22),W25))","v":0},{"$f":"IF(X19=\"\",\"\",MIN($D22-SUM($E22:W22),X25))","v":0},{"$f":"IF(Y19=\"\",\"\",MIN($D22-SUM($E22:X22),Y25))","v":0},{"$f":"IF(Z19=\"\",\"\",MIN($D22-SUM($E22:Y22),Z25))","v":0},{"$f":"IF(AA19=\"\",\"\",MIN($D22-SUM($E22:Z22),AA25))","v":0},{"$f":"IF(AB19=\"\",\"\",MIN($D22-SUM($E22:AA22),AB25))","v":0},{"$f":"IF(AC19=\"\",\"\",MIN($D22-SUM($E22:AB22),AC25))","v":0},{"$f":"IF(AD19=\"\",\"\",MIN($D22-SUM($E22:AC22),AD25))","v":0},{"$f":"IF(AE19=\"\",\"\",MIN($D22-SUM($E22:AD22),AE25))","v":0},{"$f":"IF(AF19=\"\",\"\",MIN($D22-SUM($E22:AE22),AF25))","v":0},{"$f":"IF(AG19=\"\",\"\",MIN($D22-SUM($E22:AF22),AG25))","v":0},{"$f":"IF(AH19=\"\",\"\",MIN($D22-SUM($E22:AG22),AH25))","v":0},{"$f":"IF(AI19=\"\",\"\",MIN($D22-SUM($E22:AH22),AI25))","v":0},{"$f":"IF(AJ19=\"\",\"\",MIN($D22-SUM($E22:AI22),AJ25))","v":0},{"$f":"IF(AK19=\"\",\"\",MIN($D22-SUM($E22:AJ22),AK25))","v":0},{"$f":"IF(AL19=\"\",\"\",MIN($D22-SUM($E22:AK22),AL25))","v":0},{"$f":"IF(AM19=\"\",\"\",MIN($D22-SUM($E22:AL22),AM25))","v":0},{"$f":"IF(AN19=\"\",\"\",MIN($D22-SUM($E22:AM22),AN25))","v":0},{"$f":"IF(AO19=\"\",\"\",MIN($D22-SUM($E22:AN22),AO25))","v":0},{"$f":"IF(AP19=\"\",\"\",MIN($D22-SUM($E22:AO22),AP25))","v":0},{"$f":"IF(AQ19=\"\",\"\",MIN($D22-SUM($E22:AP22),AQ25))","v":0},{"$f":"IF(AR19=\"\",\"\",MIN($D22-SUM($E22:AQ22),AR25))","v":0},{"$f":"IF(AS19=\"\",\"\",MIN($D22-SUM($E22:AR22),AS25))","v":0},{"$f":"IF(AT19=\"\",\"\",MIN($D22-SUM($E22:AS22),AT25))","v":""},{"$f":"IF(AU19=\"\",\"\",MIN($D22-SUM($E22:AT22),AU25))","v":""},{"$f":"IF(AV19=\"\",\"\",MIN($D22-SUM($E22:AU22),AV25))","v":""},{"$f":"IF(AW19=\"\",\"\",MIN($D22-SUM($E22:AV22),AW25))","v":""},{"$f":"IF(AX19=\"\",\"\",MIN($D22-SUM($E22:AW22),AX25))","v":""},{"$f":"IF(AY19=\"\",\"\",MIN($D22-SUM($E22:AX22),AY25))","v":""},{"$f":"IF(AZ19=\"\",\"\",MIN($D22-SUM($E22:AY22),AZ25))","v":""},{"$f":"IF(BA19=\"\",\"\",MIN($D22-SUM($E22:AZ22),BA25))","v":""},{"$f":"IF(BB19=\"\",\"\",MIN($D22-SUM($E22:BA22),BB25))","v":""},{"$f":"IF(BC19=\"\",\"\",MIN($D22-SUM($E22:BB22),BC25))","v":""},{"$f":"IF(BD19=\"\",\"\",MIN($D22-SUM($E22:BC22),BD25))","v":""},{"$f":"IF(BE19=\"\",\"\",MIN($D22-SUM($E22:BD22),BE25))","v":""},{"$f":"IF(BF19=\"\",\"\",MIN($D22-SUM($E22:BE22),BF25))","v":""},{"$f":"IF(BG19=\"\",\"\",MIN($D22-SUM($E22:BF22),BG25))","v":""},{"$f":"IF(BH19=\"\",\"\",MIN($D22-SUM($E22:BG22),BH25))","v":""},{"$f":"IF(BI19=\"\",\"\",MIN($D22-SUM($E22:BH22),BI25))","v":""},{"$f":"IF(BJ19=\"\",\"\",MIN($D22-SUM($E22:BI22),BJ25))","v":""},{"$f":"IF(BK19=\"\",\"\",MIN($D22-SUM($E22:BJ22),BK25))","v":""},{"$f":"IF(BL19=\"\",\"\",MIN($D22-SUM($E22:BK22),BL25))","v":""},{"$f":"IF(BM19=\"\",\"\",MIN($D22-SUM($E22:BL22),BM25))","v":""},{"$f":"IF(BN19=\"\",\"\",MIN($D22-SUM($E22:BM22),BN25))","v":""},{"$f":"IF(BO19=\"\",\"\",MIN($D22-SUM($E22:BN22),BO25))","v":""},{"$f":"IF(BP19=\"\",\"\",MIN($D22-SUM($E22:BO22),BP25))","v":""},{"$f":"IF(BQ19=\"\",\"\",MIN($D22-SUM($E22:BP22),BQ25))","v":""},{"$f":"IF(BR19=\"\",\"\",MIN($D22-SUM($E22:BQ22),BR25))","v":""},{"$f":"IF(BS19=\"\",\"\",MIN($D22-SUM($E22:BR22),BS25))","v":""},{"$f":"IF(BT19=\"\",\"\",MIN($D22-SUM($E22:BS22),BT25))","v":""},{"$f":"IF(BU19=\"\",\"\",MIN($D22-SUM($E22:BT22),BU25))","v":""},{"$f":"IF(BV19=\"\",\"\",MIN($D22-SUM($E22:BU22),BV25))","v":""},{"$f":"IF(BW19=\"\",\"\",MIN($D22-SUM($E22:BV22),BW25))","v":""},{"$f":"IF(BX19=\"\",\"\",MIN($D22-SUM($E22:BW22),BX25))","v":""},{"$f":"IF(BY19=\"\",\"\",MIN($D22-SUM($E22:BX22),BY25))","v":""},{"$f":"IF(BZ19=\"\",\"\",MIN($D22-SUM($E22:BY22),BZ25))","v":""},{"$f":"IF(CA19=\"\",\"\",MIN($D22-SUM($E22:BZ22),CA25))","v":""},{"$f":"IF(CB19=\"\",\"\",MIN($D22-SUM($E22:CA22),CB25))","v":""},{"$f":"IF(CC19=\"\",\"\",MIN($D22-SUM($E22:CB22),CC25))","v":""},{"$f":"IF(CD19=\"\",\"\",MIN($D22-SUM($E22:CC22),CD25))","v":""},{"$f":"IF(CE19=\"\",\"\",MIN($D22-SUM($E22:CD22),CE25))","v":""},{"$f":"IF(CF19=\"\",\"\",MIN($D22-SUM($E22:CE22),CF25))","v":""},{"$f":"IF(CG19=\"\",\"\",MIN($D22-SUM($E22:CF22),CG25))","v":""},{"$f":"IF(CH19=\"\",\"\",MIN($D22-SUM($E22:CG22),CH25))","v":""},{"$f":"IF(CI19=\"\",\"\",MIN($D22-SUM($E22:CH22),CI25))","v":""},{"$f":"IF(CJ19=\"\",\"\",MIN($D22-SUM($E22:CI22),CJ25))","v":""},{"$f":"IF(CK19=\"\",\"\",MIN($D22-SUM($E22:CJ22),CK25))","v":""},{"$f":"IF(CL19=\"\",\"\",MIN($D22-SUM($E22:CK22),CL25))","v":""},{"$f":"IF(CM19=\"\",\"\",MIN($D22-SUM($E22:CL22),CM25))","v":""},{"$f":"IF(CN19=\"\",\"\",MIN($D22-SUM($E22:CM22),CN25))","v":""},{"$f":"IF(CO19=\"\",\"\",MIN($D22-SUM($E22:CN22),CO25))","v":""},{"$f":"IF(CP19=\"\",\"\",MIN($D22-SUM($E22:CO22),CP25))","v":""},{"$f":"IF(CQ19=\"\",\"\",MIN($D22-SUM($E22:CP22),CQ25))","v":""},{"$f":"IF(CR19=\"\",\"\",MIN($D22-SUM($E22:CQ22),CR25))","v":""},{"$f":"IF(CS19=\"\",\"\",MIN($D22-SUM($E22:CR22),CS25))","v":""},{"$f":"IF(CT19=\"\",\"\",MIN($D22-SUM($E22:CS22),CT25))","v":""},{"$f":"IF(CU19=\"\",\"\",MIN($D22-SUM($E22:CT22),CU25))","v":""},{"$f":"IF(CV19=\"\",\"\",MIN($D22-SUM($E22:CU22),CV25))","v":""},{"$f":"IF(CW19=\"\",\"\",MIN($D22-SUM($E22:CV22),CW25))","v":""},{"$f":"IF(CX19=\"\",\"\",MIN($D22-SUM($E22:CW22),CX25))","v":""},{"$f":"IF(CY19=\"\",\"\",MIN($D22-SUM($E22:CX22),CY25))","v":""},{"$f":"IF(CZ19=\"\",\"\",MIN($D22-SUM($E22:CY22),CZ25))","v":""},{"$f":"IF(DA19=\"\",\"\",MIN($D22-SUM($E22:CZ22),DA25))","v":""},{"$f":"IF(DB19=\"\",\"\",MIN($D22-SUM($E22:DA22),DB25))","v":""},{"$f":"IF(DC19=\"\",\"\",MIN($D22-SUM($E22:DB22),DC25))","v":""},{"$f":"IF(DD19=\"\",\"\",MIN($D22-SUM($E22:DC22),DD25))","v":""},{"$f":"IF(DE19=\"\",\"\",MIN($D22-SUM($E22:DD22),DE25))","v":""},{"$f":"IF(DF19=\"\",\"\",MIN($D22-SUM($E22:DE22),DF25))","v":""},{"$f":"IF(DG19=\"\",\"\",MIN($D22-SUM($E22:DF22),DG25))","v":""},{"$f":"IF(DH19=\"\",\"\",MIN($D22-SUM($E22:DG22),DH25))","v":""},{"$f":"IF(DI19=\"\",\"\",MIN($D22-SUM($E22:DH22),DI25))","v":""},{"$f":"IF(DJ19=\"\",\"\",MIN($D22-SUM($E22:DI22),DJ25))","v":""},{"$f":"IF(DK19=\"\",\"\",MIN($D22-SUM($E22:DJ22),DK25))","v":""},{"$f":"IF(DL19=\"\",\"\",MIN($D22-SUM($E22:DK22),DL25))","v":""},{"$f":"IF(DM19=\"\",\"\",MIN($D22-SUM($E22:DL22),DM25))","v":""},{"$f":"IF(DN19=\"\",\"\",MIN($D22-SUM($E22:DM22),DN25))","v":""},{"$f":"IF(DO19=\"\",\"\",MIN($D22-SUM($E22:DN22),DO25))","v":""},{"$f":"IF(DP19=\"\",\"\",MIN($D22-SUM($E22:DO22),DP25))","v":""},{"$f":"IF(DQ19=\"\",\"\",MIN($D22-SUM($E22:DP22),DQ25))","v":""},{"$f":"IF(DR19=\"\",\"\",MIN($D22-SUM($E22:DQ22),DR25))","v":""},{"$f":"IF(DS19=\"\",\"\",MIN($D22-SUM($E22:DR22),DS25))","v":""},{"$f":"IF(DT19=\"\",\"\",MIN($D22-SUM($E22:DS22),DT25))","v":""},{"$f":"IF(DU19=\"\",\"\",MIN($D22-SUM($E22:DT22),DU25))","v":""},{"$f":"IF(DV19=\"\",\"\",MIN($D22-SUM($E22:DU22),DV25))","v":""}]
[null,"Return of Capital",{"$f":"IF(ROUND(D23,0)=ROUND(SUM(F23:DY23),0),\"OK\",\"ERROR\")","v":"OK"},{"$f":"MIN(D26,D25)","v":7559999.9999999991},null,{"$f":"IF(F19=\"\",\"\",MIN($D23-SUM($E23:E23),F25-F22))","v":7559999.9999999991},{"$f":"IF(G19=\"\",\"\",MIN($D23-SUM($E23:F23),G25-G22))","v":0},{"$f":"IF(H19=\"\",\"\",MIN($D23-SUM($E23:G23),H25-H22))","v":0},{"$f":"IF(I19=\"\",\"\",MIN($D23-SUM($E23:H23),I25-I22))","v":0},{"$f":"IF(J19=\"\",\"\",MIN($D23-SUM($E23:I23),J25-J22))","v":0},{"$f":"IF(K19=\"\",\"\",MIN($D23-SUM($E23:J23),K25-K22))","v":0},{"$f":"IF(L19=\"\",\"\",MIN($D23-SUM($E23:K23),L25-L22))","v":0},{"$f":"IF(M19=\"\",\"\",MIN($D23-SUM($E23:L23),M25-M22))","v":0},{"$f":"IF(N19=\"\",\"\",MIN($D23-SUM($E23:M23),N25-N22))","v":0},{"$f":"IF(O19=\"\",\"\",MIN($D23-SUM($E23:N23),O25-O22))","v":0},{"$f":"IF(P19=\"\",\"\",MIN($D23-SUM($E23:O23),P25-P22))","v":0},{"$f":"IF(Q19=\"\",\"\",MIN($D23-SUM($E23:P23),Q25-Q22))","v":0},{"$f":"IF(R19=\"\",\"\",MIN($D23-SUM($E23:Q23),R25-R22))","v":0},{"$f":"IF(S19=\"\",\"\",MIN($D23-SUM($E23:R23),S25-S22))","v":0},{"$f":"IF(T19=\"\",\"\",MIN($D23-SUM($E23:S23),T25-T22))","v":0},{"$f":"IF(U19=\"\",\"\",MIN($D23-SUM($E23:T23),U25-U22))","v":0},{"$f":"IF(V19=\"\",\"\",MIN($D23-SUM($E23:U23),V25-V22))","v":0},{"$f":"IF(W19=\"\",\"\",MIN($D23-SUM($E23:V23),W25-W22))","v":0},{"$f":"IF(X19=\"\",\"\",MIN($D23-SUM($E23:W23),X25-X22))","v":0},{"$f":"IF(Y19=\"\",\"\",MIN($D23-SUM($E23:X23),Y25-Y22))","v":0},{"$f":"IF(Z19=\"\",\"\",MIN($D23-SUM($E23:Y23),Z25-Z22))","v":0},{"$f":"IF(AA19=\"\",\"\",MIN($D23-SUM($E23:Z23),AA25-AA22))","v":0},{"$f":"IF(AB19=\"\",\"\",MIN($D23-SUM($E23:AA23),AB25-AB22))","v":0},{"$f":"IF(AC19=\"\",\"\",MIN($D23-SUM($E23:AB23),AC25-AC22))","v":0},{"$f":"IF(AD19=\"\",\"\",MIN($D23-SUM($E23:AC23),AD25-AD22))","v":0},{"$f":"IF(AE19=\"\",\"\",MIN($D23-SUM($E23:AD23),AE25-AE22))","v":0},{"$f":"IF(AF19=\"\",\"\",MIN($D23-SUM($E23:AE23),AF25-AF22))","v":0},{"$f":"IF(AG19=\"\",\"\",MIN($D23-SUM($E23:AF23),AG25-AG22))","v":0},{"$f":"IF(AH19=\"\",\"\",MIN($D23-SUM($E23:AG23),AH25-AH22))","v":0},{"$f":"IF(AI19=\"\",\"\",MIN($D23-SUM($E23:AH23),AI25-AI22))","v":0},{"$f":"IF(AJ19=\"\",\"\",MIN($D23-SUM($E23:AI23),AJ25-AJ22))","v":0},{"$f":"IF(AK19=\"\",\"\",MIN($D23-SUM($E23:AJ23),AK25-AK22))","v":0},{"$f":"IF(AL19=\"\",\"\",MIN($D23-SUM($E23:AK23),AL25-AL22))","v":0},{"$f":"IF(AM19=\"\",\"\",MIN($D23-SUM($E23:AL23),AM25-AM22))","v":0},{"$f":"IF(AN19=\"\",\"\",MIN($D23-SUM($E23:AM23),AN25-AN22))","v":0},{"$f":"IF(AO19=\"\",\"\",MIN($D23-SUM($E23:AN23),AO25-AO22))","v":0},{"$f":"IF(AP19=\"\",\"\",MIN($D23-SUM($E23:AO23),AP25-AP22))","v":0},{"$f":"IF(AQ19=\"\",\"\",MIN($D23-SUM($E23:AP23),AQ25-AQ22))","v":0},{"$f":"IF(AR19=\"\",\"\",MIN($D23-SUM($E23:AQ23),AR25-AR22))","v":0},{"$f":"IF(AS19=\"\",\"\",MIN($D23-SUM($E23:AR23),AS25-AS22))","v":0},{"$f":"IF(AT19=\"\",\"\",MIN($D23-SUM($E23:AS23),AT25-AT22))","v":""},{"$f":"IF(AU19=\"\",\"\",MIN($D23-SUM($E23:AT23),AU25-AU22))","v":""},{"$f":"IF(AV19=\"\",\"\",MIN($D23-SUM($E23:AU23),AV25-AV22))","v":""},{"$f":"IF(AW19=\"\",\"\",MIN($D23-SUM($E23:AV23),AW25-AW22))","v":""},{"$f":"IF(AX19=\"\",\"\",MIN($D23-SUM($E23:AW23),AX25-AX22))","v":""},{"$f":"IF(AY19=\"\",\"\",MIN($D23-SUM($E23:AX23),AY25-AY22))","v":""},{"$f":"IF(AZ19=\"\",\"\",MIN($D23-SUM($E23:AY23),AZ25-AZ22))","v":""},{"$f":"IF(BA19=\"\",\"\",MIN($D23-SUM($E23:AZ23),BA25-BA22))","v":""},{"$f":"IF(BB19=\"\",\"\",MIN($D23-SUM($E23:BA23),BB25-BB22))","v":""},{"$f":"IF(BC19=\"\",\"\",MIN($D23-SUM($E23:BB23),BC25-BC22))","v":""},{"$f":"IF(BD19=\"\",\"\",MIN($D23-SUM($E23:BC23),BD25-BD22))","v":""},{"$f":"IF(BE19=\"\",\"\",MIN($D23-SUM($E23:BD23),BE25-BE22))","v":""},{"$f":"IF(BF19=\"\",\"\",MIN($D23-SUM($E23:BE23),BF25-BF22))","v":""},{"$f":"IF(BG19=\"\",\"\",MIN($D23-SUM($E23:BF23),BG25-BG22))","v":""},{"$f":"IF(BH19=\"\",\"\",MIN($D23-SUM($E23:BG23),BH25-BH22))","v":""},{"$f":"IF(BI19=\"\",\"\",MIN($D23-SUM($E23:BH23),BI25-BI22))","v":""},{"$f":"IF(BJ19=\"\",\"\",MIN($D23-SUM($E23:BI23),BJ25-BJ22))","v":""},{"$f":"IF(BK19=\"\",\"\",MIN($D23-SUM($E23:BJ23),BK25-BK22))","v":""},{"$f":"IF(BL19=\"\",\"\",MIN($D23-SUM($E23:BK23),BL25-BL22))","v":""},{"$f":"IF(BM19=\"\",\"\",MIN($D23-SUM($E23:BL23),BM25-BM22))","v":""},{"$f":"IF(BN19=\"\",\"\",MIN($D23-SUM($E23:BM23),BN25-BN22))","v":""},{"$f":"IF(BO19=\"\",\"\",MIN($D23-SUM($E23:BN23),BO25-BO22))","v":""},{"$f":"IF(BP19=\"\",\"\",MIN($D23-SUM($E23:BO23),BP25-BP22))","v":""},{"$f":"IF(BQ19=\"\",\"\",MIN($D23-SUM($E23:BP23),BQ25-BQ22))","v":""},{"$f":"IF(BR19=\"\",\"\",MIN($D23-SUM($E23:BQ23),BR25-BR22))","v":""},{"$f":"IF(BS19=\"\",\"\",MIN($D23-SUM($E23:BR23),BS25-BS22))","v":""},{"$f":"IF(BT19=\"\",\"\",MIN($D23-SUM($E23:BS23),BT25-BT22))","v":""},{"$f":"IF(BU19=\"\",\"\",MIN($D23-SUM($E23:BT23),BU25-BU22))","v":""},{"$f":"IF(BV19=\"\",\"\",MIN($D23-SUM($E23:BU23),BV25-BV22))","v":""},{"$f":"IF(BW19=\"\",\"\",MIN($D23-SUM($E23:BV23),BW25-BW22))","v":""},{"$f":"IF(BX19=\"\",\"\",MIN($D23-SUM($E23:BW23),BX25-BX22))","v":""},{"$f":"IF(BY19=\"\",\"\",MIN($D23-SUM($E23:BX23),BY25-BY22))","v":""},{"$f":"IF(BZ19=\"\",\"\",MIN($D23-SUM($E23:BY23),BZ25-BZ22))","v":""},{"$f":"IF(CA19=\"\",\"\",MIN($D23-SUM($E23:BZ23),CA25-CA22))","v":""},{"$f":"IF(CB19=\"\",\"\",MIN($D23-SUM($E23:CA23),CB25-CB22))","v":""},{"$f":"IF(CC19=\"\",\"\",MIN($D23-SUM($E23:CB23),CC25-CC22))","v":""},{"$f":"IF(CD19=\"\",\"\",MIN($D23-SUM($E23:CC23),CD25-CD22))","v":""},{"$f":"IF(CE19=\"\",\"\",MIN($D23-SUM($E23:CD23),CE25-CE22))","v":""},{"$f":"IF(CF19=\"\",\"\",MIN($D23-SUM($E23:CE23),CF25-CF22))","v":""},{"$f":"IF(CG19=\"\",\"\",MIN($D23-SUM($E23:CF23),CG25-CG22))","v":""},{"$f":"IF(CH19=\"\",\"\",MIN($D23-SUM($E23:CG23),CH25-CH22))","v":""},{"$f":"IF(CI19=\"\",\"\",MIN($D23-SUM($E23:CH23),CI25-CI22))","v":""},{"$f":"IF(CJ19=\"\",\"\",MIN($D23-SUM($E23:CI23),CJ25-CJ22))","v":""},{"$f":"IF(CK19=\"\",\"\",MIN($D23-SUM($E23:CJ23),CK25-CK22))","v":""},{"$f":"IF(CL19=\"\",\"\",MIN($D23-SUM($E23:CK23),CL25-CL22))","v":""},{"$f":"IF(CM19=\"\",\"\",MIN($D23-SUM($E23:CL23),CM25-CM22))","v":""},{"$f":"IF(CN19=\"\",\"\",MIN($D23-SUM($E23:CM23),CN25-CN22))","v":""},{"$f":"IF(CO19=\"\",\"\",MIN($D23-SUM($E23:CN23),CO25-CO22))","v":""},{"$f":"IF(CP19=\"\",\"\",MIN($D23-SUM($E23:CO23),CP25-CP22))","v":""},{"$f":"IF(CQ19=\"\",\"\",MIN($D23-SUM($E23:CP23),CQ25-CQ22))","v":""},{"$f":"IF(CR19=\"\",\"\",MIN($D23-SUM($E23:CQ23),CR25-CR22))","v":""},{"$f":"IF(CS19=\"\",\"\",MIN($D23-SUM($E23:CR23),CS25-CS22))","v":""},{"$f":"IF(CT19=\"\",\"\",MIN($D23-SUM($E23:CS23),CT25-CT22))","v":""},{"$f":"IF(CU19=\"\",\"\",MIN($D23-SUM($E23:CT23),CU25-CU22))","v":""},{"$f":"IF(CV19=\"\",\"\",MIN($D23-SUM($E23:CU23),CV25-CV22))","v":""},{"$f":"IF(CW19=\"\",\"\",MIN($D23-SUM($E23:CV23),CW25-CW22))","v":""},{"$f":"IF(CX19=\"\",\"\",MIN($D23-SUM($E23:CW23),CX25-CX22))","v":""},{"$f":"IF(CY19=\"\",\"\",MIN($D23-SUM($E23:CX23),CY25-CY22))","v":""},{"$f":"IF(CZ19=\"\",\"\",MIN($D23-SUM($E23:CY23),CZ25-CZ22))","v":""},{"$f":"IF(DA19=\"\",\"\",MIN($D23-SUM($E23:CZ23),DA25-DA22))","v":""},{"$f":"IF(DB19=\"\",\"\",MIN($D23-SUM($E23:DA23),DB25-DB22))","v":""},{"$f":"IF(DC19=\"\",\"\",MIN($D23-SUM($E23:DB23),DC25-DC22))","v":""},{"$f":"IF(DD19=\"\",\"\",MIN($D23-SUM($E23:DC23),DD25-DD22))","v":""},{"$f":"IF(DE19=\"\",\"\",MIN($D23-SUM($E23:DD23),DE25-DE22))","v":""},{"$f":"IF(DF19=\"\",\"\",MIN($D23-SUM($E23:DE23),DF25-DF22))","v":""},{"$f":"IF(DG19=\"\",\"\",MIN($D23-SUM($E23:DF23),DG25-DG22))","v":""},{"$f":"IF(DH19=\"\",\"\",MIN($D23-SUM($E23:DG23),DH25-DH22))","v":""},{"$f":"IF(DI19=\"\",\"\",MIN($D23-SUM($E23:DH23),DI25-DI22))","v":""},{"$f":"IF(DJ19=\"\",\"\",MIN($D23-SUM($E23:DI23),DJ25-DJ22))","v":""},{"$f":"IF(DK19=\"\",\"\",MIN($D23-SUM($E23:DJ23),DK25-DK22))","v":""},{"$f":"IF(DL19=\"\",\"\",MIN($D23-SUM($E23:DK23),DL25-DL22))","v":""},{"$f":"IF(DM19=\"\",\"\",MIN($D23-SUM($E23:DL23),DM25-DM22))","v":""},{"$f":"IF(DN19=\"\",\"\",MIN($D23-SUM($E23:DM23),DN25-DN22))","v":""},{"$f":"IF(DO19=\"\",\"\",MIN($D23-SUM($E23:DN23),DO25-DO22))","v":""},{"$f":"IF(DP19=\"\",\"\",MIN($D23-SUM($E23:DO23),DP25-DP22))","v":""},{"$f":"IF(DQ19=\"\",\"\",MIN($D23-SUM($E23:DP23),DQ25-DQ22))","v":""},{"$f":"IF(DR19=\"\",\"\",MIN($D23-SUM($E23:DQ23),DR25-DR22))","v":""},{"$f":"IF(DS19=\"\",\"\",MIN($D23-SUM($E23:DR23),DS25-DS22))","v":""},{"$f":"IF(DT19=\"\",\"\",MIN($D23-SUM($E23:DS23),DT25-DT22))","v":""},{"$f":"IF(DU19=\"\",\"\",MIN($D23-SUM($E23:DT23),DU25-DU22))","v":""},{"$f":"IF(DV19=\"\",\"\",MIN($D23-SUM($E23:DU23),DV25-DV22))","v":""}]
[null,"Excess Cash Flow",{"$f":"IF(ROUND(D24,0)=ROUND(SUM(F24:DY24),0),\"OK\",\"ERROR\")","v":"OK"},{"$f":"D25-D23-D22","v":12603697.071733603},null,{"$f":"IF(F19=\"\",\"\",F25-F23-F22)","v":0},{"$f":"IF(G19=\"\",\"\",G25-G23-G22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,11998119.888129937,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS19=\"\",\"\",BS25-BS23-BS22)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total LP Distributions",null,{"$f":"SUM(F25:DY25)","v":12603697.071733603},null,{"$f":"IF(F$19=\"\",\"\",($C$12=\"IRR\")*F65+($C$12=\"Equity Multiple\")*F157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,11998119.888129937,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR$19=\"\",\"\",($C$12=\"IRR\")*BR65+($C$12=\"Equity Multiple\")*BR157)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total LP Contributions",null,{"$f":"SUM(F26:DY26)","v":7559999.9999999991},null,{"$f":"F93","v":498145.38260869565},{"$f":"G93","v":23514.448108695651},32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,888549.03787688992,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BS93","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total LP Profit",null,{"$f":"D25-D26","v":5043697.0717336042}]
[null,"LP IRR",null,{"$f":"XIRR(OFFSET(F28,0,0,1,$E$19+1),OFFSET($F$44,0,0,1,$E$19+1))","v":0.21673408150672915},null,{"$f":"IF(F19=\"\",\"\",(-F26)+F25)","v":-498145.38260869565},-23514.448108695651,-32395.648108695652,-88009.048108695657,-184921.5281086957,-782504.0096485815,-892893.96444573242,-727248.15870757983,-887686.30660256767,-1288382.9963056715,-1265749.4713694989,-888549.03787688992,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,11998119.888129937,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR19=\"\",\"\",(-BR26)+BR25)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"LP Equity Multiple",null,{"$f":"D25/D26","v":1.6671556973192598}]
[]
[null,{"$f":"B8&\" Returns\"","v":"RISE (GP) Returns"}]
[null,"Preferred Return",{"$f":"IF(ROUND(D32,0)=ROUND(SUM(F32:DY32),0),\"OK\",\"ERROR\")","v":"OK"},{"$f":"(C12=\"IRR\")*(SUM(F102:DY102)-D33)+(C12=\"Equity Multiple\")*(SUM(F194:DY194)-D33)","v":-840000},null,{"$f":"IF(F19=\"\",\"\",MIN($D32-SUM($E32:E32),F36))","v":-840000},{"$f":"IF(G19=\"\",\"\",MIN($D32-SUM($E32:F32),G36))","v":0},{"$f":"IF(H19=\"\",\"\",MIN($D32-SUM($E32:G32),H36))","v":0},{"$f":"IF(I19=\"\",\"\",MIN($D32-SUM($E32:H32),I36))","v":0},{"$f":"IF(J19=\"\",\"\",MIN($D32-SUM($E32:I32),J36))","v":0},{"$f":"IF(K19=\"\",\"\",MIN($D32-SUM($E32:J32),K36))","v":0},{"$f":"IF(L19=\"\",\"\",MIN($D32-SUM($E32:K32),L36))","v":0},{"$f":"IF(M19=\"\",\"\",MIN($D32-SUM($E32:L32),M36))","v":0},{"$f":"IF(N19=\"\",\"\",MIN($D32-SUM($E32:M32),N36))","v":0},{"$f":"IF(O19=\"\",\"\",MIN($D32-SUM($E32:N32),O36))","v":0},{"$f":"IF(P19=\"\",\"\",MIN($D32-SUM($E32:O32),P36))","v":0},{"$f":"IF(Q19=\"\",\"\",MIN($D32-SUM($E32:P32),Q36))","v":0},{"$f":"IF(R19=\"\",\"\",MIN($D32-SUM($E32:Q32),R36))","v":0},{"$f":"IF(S19=\"\",\"\",MIN($D32-SUM($E32:R32),S36))","v":0},{"$f":"IF(T19=\"\",\"\",MIN($D32-SUM($E32:S32),T36))","v":0},{"$f":"IF(U19=\"\",\"\",MIN($D32-SUM($E32:T32),U36))","v":0},{"$f":"IF(V19=\"\",\"\",MIN($D32-SUM($E32:U32),V36))","v":0},{"$f":"IF(W19=\"\",\"\",MIN($D32-SUM($E32:V32),W36))","v":0},{"$f":"IF(X19=\"\",\"\",MIN($D32-SUM($E32:W32),X36))","v":0},{"$f":"IF(Y19=\"\",\"\",MIN($D32-SUM($E32:X32),Y36))","v":0},{"$f":"IF(Z19=\"\",\"\",MIN($D32-SUM($E32:Y32),Z36))","v":0},{"$f":"IF(AA19=\"\",\"\",MIN($D32-SUM($E32:Z32),AA36))","v":0},{"$f":"IF(AB19=\"\",\"\",MIN($D32-SUM($E32:AA32),AB36))","v":0},{"$f":"IF(AC19=\"\",\"\",MIN($D32-SUM($E32:AB32),AC36))","v":0},{"$f":"IF(AD19=\"\",\"\",MIN($D32-SUM($E32:AC32),AD36))","v":0},{"$f":"IF(AE19=\"\",\"\",MIN($D32-SUM($E32:AD32),AE36))","v":0},{"$f":"IF(AF19=\"\",\"\",MIN($D32-SUM($E32:AE32),AF36))","v":0},{"$f":"IF(AG19=\"\",\"\",MIN($D32-SUM($E32:AF32),AG36))","v":0},{"$f":"IF(AH19=\"\",\"\",MIN($D32-SUM($E32:AG32),AH36))","v":0},{"$f":"IF(AI19=\"\",\"\",MIN($D32-SUM($E32:AH32),AI36))","v":0},{"$f":"IF(AJ19=\"\",\"\",MIN($D32-SUM($E32:AI32),AJ36))","v":0},{"$f":"IF(AK19=\"\",\"\",MIN($D32-SUM($E32:AJ32),AK36))","v":0},{"$f":"IF(AL19=\"\",\"\",MIN($D32-SUM($E32:AK32),AL36))","v":0},{"$f":"IF(AM19=\"\",\"\",MIN($D32-SUM($E32:AL32),AM36))","v":0},{"$f":"IF(AN19=\"\",\"\",MIN($D32-SUM($E32:AM32),AN36))","v":0},{"$f":"IF(AO19=\"\",\"\",MIN($D32-SUM($E32:AN32),AO36))","v":0},{"$f":"IF(AP19=\"\",\"\",MIN($D32-SUM($E32:AO32),AP36))","v":0},{"$f":"IF(AQ19=\"\",\"\",MIN($D32-SUM($E32:AP32),AQ36))","v":0},{"$f":"IF(AR19=\"\",\"\",MIN($D32-SUM($E32:AQ32),AR36))","v":0},{"$f":"IF(AS19=\"\",\"\",MIN($D32-SUM($E32:AR32),AS36))","v":0},{"$f":"IF(AT19=\"\",\"\",MIN($D32-SUM($E32:AS32),AT36))","v":""},{"$f":"IF(AU19=\"\",\"\",MIN($D32-SUM($E32:AT32),AU36))","v":""},{"$f":"IF(AV19=\"\",\"\",MIN($D32-SUM($E32:AU32),AV36))","v":""},{"$f":"IF(AW19=\"\",\"\",MIN($D32-SUM($E32:AV32),AW36))","v":""},{"$f":"IF(AX19=\"\",\"\",MIN($D32-SUM($E32:AW32),AX36))","v":""},{"$f":"IF(AY19=\"\",\"\",MIN($D32-SUM($E32:AX32),AY36))","v":""},{"$f":"IF(AZ19=\"\",\"\",MIN($D32-SUM($E32:AY32),AZ36))","v":""},{"$f":"IF(BA19=\"\",\"\",MIN($D32-SUM($E32:AZ32),BA36))","v":""},{"$f":"IF(BB19=\"\",\"\",MIN($D32-SUM($E32:BA32),BB36))","v":""},{"$f":"IF(BC19=\"\",\"\",MIN($D32-SUM($E32:BB32),BC36))","v":""},{"$f":"IF(BD19=\"\",\"\",MIN($D32-SUM($E32:BC32),BD36))","v":""},{"$f":"IF(BE19=\"\",\"\",MIN($D32-SUM($E32:BD32),BE36))","v":""},{"$f":"IF(BF19=\"\",\"\",MIN($D32-SUM($E32:BE32),BF36))","v":""},{"$f":"IF(BG19=\"\",\"\",MIN($D32-SUM($E32:BF32),BG36))","v":""},{"$f":"IF(BH19=\"\",\"\",MIN($D32-SUM($E32:BG32),BH36))","v":""},{"$f":"IF(BI19=\"\",\"\",MIN($D32-SUM($E32:BH32),BI36))","v":""},{"$f":"IF(BJ19=\"\",\"\",MIN($D32-SUM($E32:BI32),BJ36))","v":""},{"$f":"IF(BK19=\"\",\"\",MIN($D32-SUM($E32:BJ32),BK36))","v":""},{"$f":"IF(BL19=\"\",\"\",MIN($D32-SUM($E32:BK32),BL36))","v":""},{"$f":"IF(BM19=\"\",\"\",MIN($D32-SUM($E32:BL32),BM36))","v":""},{"$f":"IF(BN19=\"\",\"\",MIN($D32-SUM($E32:BM32),BN36))","v":""},{"$f":"IF(BO19=\"\",\"\",MIN($D32-SUM($E32:BN32),BO36))","v":""},{"$f":"IF(BP19=\"\",\"\",MIN($D32-SUM($E32:BO32),BP36))","v":""},{"$f":"IF(BQ19=\"\",\"\",MIN($D32-SUM($E32:BP32),BQ36))","v":""},{"$f":"IF(BR19=\"\",\"\",MIN($D32-SUM($E32:BQ32),BR36))","v":""},{"$f":"IF(BS19=\"\",\"\",MIN($D32-SUM($E32:BR32),BS36))","v":""},{"$f":"IF(BT19=\"\",\"\",MIN($D32-SUM($E32:BS32),BT36))","v":""},{"$f":"IF(BU19=\"\",\"\",MIN($D32-SUM($E32:BT32),BU36))","v":""},{"$f":"IF(BV19=\"\",\"\",MIN($D32-SUM($E32:BU32),BV36))","v":""},{"$f":"IF(BW19=\"\",\"\",MIN($D32-SUM($E32:BV32),BW36))","v":""},{"$f":"IF(BX19=\"\",\"\",MIN($D32-SUM($E32:BW32),BX36))","v":""},{"$f":"IF(BY19=\"\",\"\",MIN($D32-SUM($E32:BX32),BY36))","v":""},{"$f":"IF(BZ19=\"\",\"\",MIN($D32-SUM($E32:BY32),BZ36))","v":""},{"$f":"IF(CA19=\"\",\"\",MIN($D32-SUM($E32:BZ32),CA36))","v":""},{"$f":"IF(CB19=\"\",\"\",MIN($D32-SUM($E32:CA32),CB36))","v":""},{"$f":"IF(CC19=\"\",\"\",MIN($D32-SUM($E32:CB32),CC36))","v":""},{"$f":"IF(CD19=\"\",\"\",MIN($D32-SUM($E32:CC32),CD36))","v":""},{"$f":"IF(CE19=\"\",\"\",MIN($D32-SUM($E32:CD32),CE36))","v":""},{"$f":"IF(CF19=\"\",\"\",MIN($D32-SUM($E32:CE32),CF36))","v":""},{"$f":"IF(CG19=\"\",\"\",MIN($D32-SUM($E32:CF32),CG36))","v":""},{"$f":"IF(CH19=\"\",\"\",MIN($D32-SUM($E32:CG32),CH36))","v":""},{"$f":"IF(CI19=\"\",\"\",MIN($D32-SUM($E32:CH32),CI36))","v":""},{"$f":"IF(CJ19=\"\",\"\",MIN($D32-SUM($E32:CI32),CJ36))","v":""},{"$f":"IF(CK19=\"\",\"\",MIN($D32-SUM($E32:CJ32),CK36))","v":""},{"$f":"IF(CL19=\"\",\"\",MIN($D32-SUM($E32:CK32),CL36))","v":""},{"$f":"IF(CM19=\"\",\"\",MIN($D32-SUM($E32:CL32),CM36))","v":""},{"$f":"IF(CN19=\"\",\"\",MIN($D32-SUM($E32:CM32),CN36))","v":""},{"$f":"IF(CO19=\"\",\"\",MIN($D32-SUM($E32:CN32),CO36))","v":""},{"$f":"IF(CP19=\"\",\"\",MIN($D32-SUM($E32:CO32),CP36))","v":""},{"$f":"IF(CQ19=\"\",\"\",MIN($D32-SUM($E32:CP32),CQ36))","v":""},{"$f":"IF(CR19=\"\",\"\",MIN($D32-SUM($E32:CQ32),CR36))","v":""},{"$f":"IF(CS19=\"\",\"\",MIN($D32-SUM($E32:CR32),CS36))","v":""},{"$f":"IF(CT19=\"\",\"\",MIN($D32-SUM($E32:CS32),CT36))","v":""},{"$f":"IF(CU19=\"\",\"\",MIN($D32-SUM($E32:CT32),CU36))","v":""},{"$f":"IF(CV19=\"\",\"\",MIN($D32-SUM($E32:CU32),CV36))","v":""},{"$f":"IF(CW19=\"\",\"\",MIN($D32-SUM($E32:CV32),CW36))","v":""},{"$f":"IF(CX19=\"\",\"\",MIN($D32-SUM($E32:CW32),CX36))","v":""},{"$f":"IF(CY19=\"\",\"\",MIN($D32-SUM($E32:CX32),CY36))","v":""},{"$f":"IF(CZ19=\"\",\"\",MIN($D32-SUM($E32:CY32),CZ36))","v":""},{"$f":"IF(DA19=\"\",\"\",MIN($D32-SUM($E32:CZ32),DA36))","v":""},{"$f":"IF(DB19=\"\",\"\",MIN($D32-SUM($E32:DA32),DB36))","v":""},{"$f":"IF(DC19=\"\",\"\",MIN($D32-SUM($E32:DB32),DC36))","v":""},{"$f":"IF(DD19=\"\",\"\",MIN($D32-SUM($E32:DC32),DD36))","v":""},{"$f":"IF(DE19=\"\",\"\",MIN($D32-SUM($E32:DD32),DE36))","v":""},{"$f":"IF(DF19=\"\",\"\",MIN($D32-SUM($E32:DE32),DF36))","v":""},{"$f":"IF(DG19=\"\",\"\",MIN($D32-SUM($E32:DF32),DG36))","v":""},{"$f":"IF(DH19=\"\",\"\",MIN($D32-SUM($E32:DG32),DH36))","v":""},{"$f":"IF(DI19=\"\",\"\",MIN($D32-SUM($E32:DH32),DI36))","v":""},{"$f":"IF(DJ19=\"\",\"\",MIN($D32-SUM($E32:DI32),DJ36))","v":""},{"$f":"IF(DK19=\"\",\"\",MIN($D32-SUM($E32:DJ32),DK36))","v":""},{"$f":"IF(DL19=\"\",\"\",MIN($D32-SUM($E32:DK32),DL36))","v":""},{"$f":"IF(DM19=\"\",\"\",MIN($D32-SUM($E32:DL32),DM36))","v":""},{"$f":"IF(DN19=\"\",\"\",MIN($D32-SUM($E32:DM32),DN36))","v":""},{"$f":"IF(DO19=\"\",\"\",MIN($D32-SUM($E32:DN32),DO36))","v":""},{"$f":"IF(DP19=\"\",\"\",MIN($D32-SUM($E32:DO32),DP36))","v":""},{"$f":"IF(DQ19=\"\",\"\",MIN($D32-SUM($E32:DP32),DQ36))","v":""},{"$f":"IF(DR19=\"\",\"\",MIN($D32-SUM($E32:DQ32),DR36))","v":""},{"$f":"IF(DS19=\"\",\"\",MIN($D32-SUM($E32:DR32),DS36))","v":""},{"$f":"IF(DT19=\"\",\"\",MIN($D32-SUM($E32:DS32),DT36))","v":""},{"$f":"IF(DU19=\"\",\"\",MIN($D32-SUM($E32:DT32),DU36))","v":""},{"$f":"IF(DV19=\"\",\"\",MIN($D32-SUM($E32:DU32),DV36))","v":""}]
[null,"Return of Capital",{"$f":"IF(ROUND(D33,0)=ROUND(SUM(F33:DY33),0),\"OK\",\"ERROR\")","v":"OK"},{"$f":"MIN(D36,D38)","v":840000},null,{"$f":"IF(F19=\"\",\"\",MIN($D33-SUM($E33:E33),F36-F32))","v":840000},{"$f":"IF(G19=\"\",\"\",MIN($D33-SUM($E33:F33),G36-G32))","v":0},{"$f":"IF(H19=\"\",\"\",MIN($D33-SUM($E33:G33),H36-H32))","v":0},{"$f":"IF(I19=\"\",\"\",MIN($D33-SUM($E33:H33),I36-I32))","v":0},{"$f":"IF(J19=\"\",\"\",MIN($D33-SUM($E33:I33),J36-J32))","v":0},{"$f":"IF(K19=\"\",\"\",MIN($D33-SUM($E33:J33),K36-K32))","v":0},{"$f":"IF(L19=\"\",\"\",MIN($D33-SUM($E33:K33),L36-L32))","v":0},{"$f":"IF(M19=\"\",\"\",MIN($D33-SUM($E33:L33),M36-M32))","v":0},{"$f":"IF(N19=\"\",\"\",MIN($D33-SUM($E33:M33),N36-N32))","v":0},{"$f":"IF(O19=\"\",\"\",MIN($D33-SUM($E33:N33),O36-O32))","v":0},{"$f":"IF(P19=\"\",\"\",MIN($D33-SUM($E33:O33),P36-P32))","v":0},{"$f":"IF(Q19=\"\",\"\",MIN($D33-SUM($E33:P33),Q36-Q32))","v":0},{"$f":"IF(R19=\"\",\"\",MIN($D33-SUM($E33:Q33),R36-R32))","v":0},{"$f":"IF(S19=\"\",\"\",MIN($D33-SUM($E33:R33),S36-S32))","v":0},{"$f":"IF(T19=\"\",\"\",MIN($D33-SUM($E33:S33),T36-T32))","v":0},{"$f":"IF(U19=\"\",\"\",MIN($D33-SUM($E33:T33),U36-U32))","v":0},{"$f":"IF(V19=\"\",\"\",MIN($D33-SUM($E33:U33),V36-V32))","v":0},{"$f":"IF(W19=\"\",\"\",MIN($D33-SUM($E33:V33),W36-W32))","v":0},{"$f":"IF(X19=\"\",\"\",MIN($D33-SUM($E33:W33),X36-X32))","v":0},{"$f":"IF(Y19=\"\",\"\",MIN($D33-SUM($E33:X33),Y36-Y32))","v":0},{"$f":"IF(Z19=\"\",\"\",MIN($D33-SUM($E33:Y33),Z36-Z32))","v":0},{"$f":"IF(AA19=\"\",\"\",MIN($D33-SUM($E33:Z33),AA36-AA32))","v":0},{"$f":"IF(AB19=\"\",\"\",MIN($D33-SUM($E33:AA33),AB36-AB32))","v":0},{"$f":"IF(AC19=\"\",\"\",MIN($D33-SUM($E33:AB33),AC36-AC32))","v":0},{"$f":"IF(AD19=\"\",\"\",MIN($D33-SUM($E33:AC33),AD36-AD32))","v":0},{"$f":"IF(AE19=\"\",\"\",MIN($D33-SUM($E33:AD33),AE36-AE32))","v":0},{"$f":"IF(AF19=\"\",\"\",MIN($D33-SUM($E33:AE33),AF36-AF32))","v":0},{"$f":"IF(AG19=\"\",\"\",MIN($D33-SUM($E33:AF33),AG36-AG32))","v":0},{"$f":"IF(AH19=\"\",\"\",MIN($D33-SUM($E33:AG33),AH36-AH32))","v":0},{"$f":"IF(AI19=\"\",\"\",MIN($D33-SUM($E33:AH33),AI36-AI32))","v":0},{"$f":"IF(AJ19=\"\",\"\",MIN($D33-SUM($E33:AI33),AJ36-AJ32))","v":0},{"$f":"IF(AK19=\"\",\"\",MIN($D33-SUM($E33:AJ33),AK36-AK32))","v":0},{"$f":"IF(AL19=\"\",\"\",MIN($D33-SUM($E33:AK33),AL36-AL32))","v":0},{"$f":"IF(AM19=\"\",\"\",MIN($D33-SUM($E33:AL33),AM36-AM32))","v":0},{"$f":"IF(AN19=\"\",\"\",MIN($D33-SUM($E33:AM33),AN36-AN32))","v":0},{"$f":"IF(AO19=\"\",\"\",MIN($D33-SUM($E33:AN33),AO36-AO32))","v":0},{"$f":"IF(AP19=\"\",\"\",MIN($D33-SUM($E33:AO33),AP36-AP32))","v":0},{"$f":"IF(AQ19=\"\",\"\",MIN($D33-SUM($E33:AP33),AQ36-AQ32))","v":0},{"$f":"IF(AR19=\"\",\"\",MIN($D33-SUM($E33:AQ33),AR36-AR32))","v":0},{"$f":"IF(AS19=\"\",\"\",MIN($D33-SUM($E33:AR33),AS36-AS32))","v":0},{"$f":"IF(AT19=\"\",\"\",MIN($D33-SUM($E33:AS33),AT36-AT32))","v":""},{"$f":"IF(AU19=\"\",\"\",MIN($D33-SUM($E33:AT33),AU36-AU32))","v":""},{"$f":"IF(AV19=\"\",\"\",MIN($D33-SUM($E33:AU33),AV36-AV32))","v":""},{"$f":"IF(AW19=\"\",\"\",MIN($D33-SUM($E33:AV33),AW36-AW32))","v":""},{"$f":"IF(AX19=\"\",\"\",MIN($D33-SUM($E33:AW33),AX36-AX32))","v":""},{"$f":"IF(AY19=\"\",\"\",MIN($D33-SUM($E33:AX33),AY36-AY32))","v":""},{"$f":"IF(AZ19=\"\",\"\",MIN($D33-SUM($E33:AY33),AZ36-AZ32))","v":""},{"$f":"IF(BA19=\"\",\"\",MIN($D33-SUM($E33:AZ33),BA36-BA32))","v":""},{"$f":"IF(BB19=\"\",\"\",MIN($D33-SUM($E33:BA33),BB36-BB32))","v":""},{"$f":"IF(BC19=\"\",\"\",MIN($D33-SUM($E33:BB33),BC36-BC32))","v":""},{"$f":"IF(BD19=\"\",\"\",MIN($D33-SUM($E33:BC33),BD36-BD32))","v":""},{"$f":"IF(BE19=\"\",\"\",MIN($D33-SUM($E33:BD33),BE36-BE32))","v":""},{"$f":"IF(BF19=\"\",\"\",MIN($D33-SUM($E33:BE33),BF36-BF32))","v":""},{"$f":"IF(BG19=\"\",\"\",MIN($D33-SUM($E33:BF33),BG36-BG32))","v":""},{"$f":"IF(BH19=\"\",\"\",MIN($D33-SUM($E33:BG33),BH36-BH32))","v":""},{"$f":"IF(BI19=\"\",\"\",MIN($D33-SUM($E33:BH33),BI36-BI32))","v":""},{"$f":"IF(BJ19=\"\",\"\",MIN($D33-SUM($E33:BI33),BJ36-BJ32))","v":""},{"$f":"IF(BK19=\"\",\"\",MIN($D33-SUM($E33:BJ33),BK36-BK32))","v":""},{"$f":"IF(BL19=\"\",\"\",MIN($D33-SUM($E33:BK33),BL36-BL32))","v":""},{"$f":"IF(BM19=\"\",\"\",MIN($D33-SUM($E33:BL33),BM36-BM32))","v":""},{"$f":"IF(BN19=\"\",\"\",MIN($D33-SUM($E33:BM33),BN36-BN32))","v":""},{"$f":"IF(BO19=\"\",\"\",MIN($D33-SUM($E33:BN33),BO36-BO32))","v":""},{"$f":"IF(BP19=\"\",\"\",MIN($D33-SUM($E33:BO33),BP36-BP32))","v":""},{"$f":"IF(BQ19=\"\",\"\",MIN($D33-SUM($E33:BP33),BQ36-BQ32))","v":""},{"$f":"IF(BR19=\"\",\"\",MIN($D33-SUM($E33:BQ33),BR36-BR32))","v":""},{"$f":"IF(BS19=\"\",\"\",MIN($D33-SUM($E33:BR33),BS36-BS32))","v":""},{"$f":"IF(BT19=\"\",\"\",MIN($D33-SUM($E33:BS33),BT36-BT32))","v":""},{"$f":"IF(BU19=\"\",\"\",MIN($D33-SUM($E33:BT33),BU36-BU32))","v":""},{"$f":"IF(BV19=\"\",\"\",MIN($D33-SUM($E33:BU33),BV36-BV32))","v":""},{"$f":"IF(BW19=\"\",\"\",MIN($D33-SUM($E33:BV33),BW36-BW32))","v":""},{"$f":"IF(BX19=\"\",\"\",MIN($D33-SUM($E33:BW33),BX36-BX32))","v":""},{"$f":"IF(BY19=\"\",\"\",MIN($D33-SUM($E33:BX33),BY36-BY32))","v":""},{"$f":"IF(BZ19=\"\",\"\",MIN($D33-SUM($E33:BY33),BZ36-BZ32))","v":""},{"$f":"IF(CA19=\"\",\"\",MIN($D33-SUM($E33:BZ33),CA36-CA32))","v":""},{"$f":"IF(CB19=\"\",\"\",MIN($D33-SUM($E33:CA33),CB36-CB32))","v":""},{"$f":"IF(CC19=\"\",\"\",MIN($D33-SUM($E33:CB33),CC36-CC32))","v":""},{"$f":"IF(CD19=\"\",\"\",MIN($D33-SUM($E33:CC33),CD36-CD32))","v":""},{"$f":"IF(CE19=\"\",\"\",MIN($D33-SUM($E33:CD33),CE36-CE32))","v":""},{"$f":"IF(CF19=\"\",\"\",MIN($D33-SUM($E33:CE33),CF36-CF32))","v":""},{"$f":"IF(CG19=\"\",\"\",MIN($D33-SUM($E33:CF33),CG36-CG32))","v":""},{"$f":"IF(CH19=\"\",\"\",MIN($D33-SUM($E33:CG33),CH36-CH32))","v":""},{"$f":"IF(CI19=\"\",\"\",MIN($D33-SUM($E33:CH33),CI36-CI32))","v":""},{"$f":"IF(CJ19=\"\",\"\",MIN($D33-SUM($E33:CI33),CJ36-CJ32))","v":""},{"$f":"IF(CK19=\"\",\"\",MIN($D33-SUM($E33:CJ33),CK36-CK32))","v":""},{"$f":"IF(CL19=\"\",\"\",MIN($D33-SUM($E33:CK33),CL36-CL32))","v":""},{"$f":"IF(CM19=\"\",\"\",MIN($D33-SUM($E33:CL33),CM36-CM32))","v":""},{"$f":"IF(CN19=\"\",\"\",MIN($D33-SUM($E33:CM33),CN36-CN32))","v":""},{"$f":"IF(CO19=\"\",\"\",MIN($D33-SUM($E33:CN33),CO36-CO32))","v":""},{"$f":"IF(CP19=\"\",\"\",MIN($D33-SUM($E33:CO33),CP36-CP32))","v":""},{"$f":"IF(CQ19=\"\",\"\",MIN($D33-SUM($E33:CP33),CQ36-CQ32))","v":""},{"$f":"IF(CR19=\"\",\"\",MIN($D33-SUM($E33:CQ33),CR36-CR32))","v":""},{"$f":"IF(CS19=\"\",\"\",MIN($D33-SUM($E33:CR33),CS36-CS32))","v":""},{"$f":"IF(CT19=\"\",\"\",MIN($D33-SUM($E33:CS33),CT36-CT32))","v":""},{"$f":"IF(CU19=\"\",\"\",MIN($D33-SUM($E33:CT33),CU36-CU32))","v":""},{"$f":"IF(CV19=\"\",\"\",MIN($D33-SUM($E33:CU33),CV36-CV32))","v":""},{"$f":"IF(CW19=\"\",\"\",MIN($D33-SUM($E33:CV33),CW36-CW32))","v":""},{"$f":"IF(CX19=\"\",\"\",MIN($D33-SUM($E33:CW33),CX36-CX32))","v":""},{"$f":"IF(CY19=\"\",\"\",MIN($D33-SUM($E33:CX33),CY36-CY32))","v":""},{"$f":"IF(CZ19=\"\",\"\",MIN($D33-SUM($E33:CY33),CZ36-CZ32))","v":""},{"$f":"IF(DA19=\"\",\"\",MIN($D33-SUM($E33:CZ33),DA36-DA32))","v":""},{"$f":"IF(DB19=\"\",\"\",MIN($D33-SUM($E33:DA33),DB36-DB32))","v":""},{"$f":"IF(DC19=\"\",\"\",MIN($D33-SUM($E33:DB33),DC36-DC32))","v":""},{"$f":"IF(DD19=\"\",\"\",MIN($D33-SUM($E33:DC33),DD36-DD32))","v":""},{"$f":"IF(DE19=\"\",\"\",MIN($D33-SUM($E33:DD33),DE36-DE32))","v":""},{"$f":"IF(DF19=\"\",\"\",MIN($D33-SUM($E33:DE33),DF36-DF32))","v":""},{"$f":"IF(DG19=\"\",\"\",MIN($D33-SUM($E33:DF33),DG36-DG32))","v":""},{"$f":"IF(DH19=\"\",\"\",MIN($D33-SUM($E33:DG33),DH36-DH32))","v":""},{"$f":"IF(DI19=\"\",\"\",MIN($D33-SUM($E33:DH33),DI36-DI32))","v":""},{"$f":"IF(DJ19=\"\",\"\",MIN($D33-SUM($E33:DI33),DJ36-DJ32))","v":""},{"$f":"IF(DK19=\"\",\"\",MIN($D33-SUM($E33:DJ33),DK36-DK32))","v":""},{"$f":"IF(DL19=\"\",\"\",MIN($D33-SUM($E33:DK33),DL36-DL32))","v":""},{"$f":"IF(DM19=\"\",\"\",MIN($D33-SUM($E33:DL33),DM36-DM32))","v":""},{"$f":"IF(DN19=\"\",\"\",MIN($D33-SUM($E33:DM33),DN36-DN32))","v":""},{"$f":"IF(DO19=\"\",\"\",MIN($D33-SUM($E33:DN33),DO36-DO32))","v":""},{"$f":"IF(DP19=\"\",\"\",MIN($D33-SUM($E33:DO33),DP36-DP32))","v":""},{"$f":"IF(DQ19=\"\",\"\",MIN($D33-SUM($E33:DP33),DQ36-DQ32))","v":""},{"$f":"IF(DR19=\"\",\"\",MIN($D33-SUM($E33:DQ33),DR36-DR32))","v":""},{"$f":"IF(DS19=\"\",\"\",MIN($D33-SUM($E33:DR33),DS36-DS32))","v":""},{"$f":"IF(DT19=\"\",\"\",MIN($D33-SUM($E33:DS33),DT36-DT32))","v":""},{"$f":"IF(DU19=\"\",\"\",MIN($D33-SUM($E33:DT33),DU36-DU32))","v":""},{"$f":"IF(DV19=\"\",\"\",MIN($D33-SUM($E33:DU33),DV36-DV32))","v":""}]
[null,"Promote",{"$f":"IF(ROUND(D34,0)=ROUND(SUM(F34:DY34),0),\"OK\",\"ERROR\")","v":"OK"},{"$f":"D36-D33-D35-D32","v":0},null,{"$f":"IF(F19=\"\",\"\",F36-F35-F33-F32)","v":0},{"$f":"IF(G19=\"\",\"\",G36-G35-G33-G32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.0194839173657902E-28,0,1.7053025658242404E-13,-1.8189894035458565E-12,-1.8189894035458565E-12,-1.8189894035458565E-12,-1.8189894035458565E-12,0,-4.5474735088646412E-12,-1.8189894035458565E-12,-1.8189894035458565E-12,-4.5474735088646412E-12,9.0949470177292824E-13,9.0949470177292824E-13,-1.8189894035458565E-12,9.0949470177292824E-13,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS19=\"\",\"\",BS36-BS35-BS33-BS32)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Excess Cash Flow",{"$f":"IF(ROUND(D35,0)=ROUND(SUM(F35:DY35),0),\"OK\",\"ERROR\")","v":"OK"},{"$f":"D24/Equity_Share_LP*Equity_Share_GP","v":1400410.7857481781},null,{"$f":"IF(F19=\"\",\"\",F24/Equity_Share_LP*Equity_Share_GP)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Q19=\"\",\"\",Q24/Equity_Share_LP*Equity_Share_GP)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.2759576141834263E-13,0,507.68529004019803,3543.1270874353013,4975.2716215940982,5214.0443328011552,4933.2285931194874,5169.8579017535303,5330.5790841559838,5333.2873139607054,6032.1853280826053,5336.0357650001506,5137.7665015700832,4904.8038125918092,5552.1478029508307,5316.3332986847372,1333124.4320144374,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC19=\"\",\"\",CC24/Equity_Share_LP*Equity_Share_GP)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DK19=\"\",\"\",DK24/Equity_Share_LP*Equity_Share_GP)","v":""},"","","","","","","","","","",""]
[null,"Total GP Distributions",null,{"$f":"SUM(F36:DY36)","v":1400410.7857481781},null,{"$f":"IF(F$19=\"\",\"\",($C$12=\"IRR\")*F72+($C$12=\"Equity Multiple\")*F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834243E-13,0,507.6852900401982,3543.1270874352995,4975.2716215940964,5214.0443328011534,4933.2285931194856,5169.8579017535303,5330.5790841559792,5333.2873139607036,6032.1853280826035,5336.0357650001461,5137.7665015700841,4904.8038125918101,5552.1478029508289,5316.3332986847381,1333124.4320144374,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR$19=\"\",\"\",($C$12=\"IRR\")*BR72+($C$12=\"Equity Multiple\")*BR164)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total GP Fees",null,{"$f":"SUM(F37:DY37)","v":0},null,{"$f":"IF(F19=\"\",\"\",SUM(F46:F47))","v":0},{"$f":"IF(G19=\"\",\"\",SUM(G46:G47))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Q19=\"\",\"\",SUM(Q46:Q47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC19=\"\",\"\",SUM(CC46:CC47))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total GP Contributions",null,{"$f":"SUM(F38:DY38)","v":840000},null,{"$f":"F101","v":55349.486956521745},{"$f":"G101","v":2612.716456521739},3599.5164565217392,9778.7831231884065,20546.836456521745,86944.8899609535,99210.44049397028,80805.350967508872,98631.811844729746,143153.66625618571,140638.83015216654,98727.670875209995,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BS101","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(D37>0,\"Total GP Profit (Including Fees)\",\"Total GP Profit\")","v":"Total GP Profit"},null,{"$f":"+D36+D37-D38","v":560410.78574817814}]
[null,"GP IRR",null,{"$f":"XIRR(OFFSET(F40,0,0,1,$E$19+1),OFFSET($F$44,0,0,1,$E$19+1))","v":0.21673408150672915},null,{"$f":"IF(F19=\"\",\"\",(-F38)+F36+F37)","v":-55349.486956521745},-2612.716456521739,-3599.5164565217392,-9778.7831231884065,-20546.836456521745,-86944.8899609535,-99210.44049397028,-80805.350967508872,-98631.811844729746,-143153.66625618571,-140638.83015216654,-98727.670875209995,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,0,0,0,0,7.2759576141834243E-13,0,507.6852900401982,3543.1270874352995,4975.2716215940964,5214.0443328011534,4933.2285931194856,5169.8579017535303,5330.5790841559792,5333.2873139607036,6032.1853280826035,5336.0357650001461,5137.7665015700841,4904.8038125918101,5552.1478029508289,5316.3332986847381,1333124.4320144374,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR19=\"\",\"\",(-BR38)+BR36+BR37)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"GP Equity Multiple",null,{"$f":"IFERROR(D36/D38,\"NA\")","v":1.6671556973192596}]
[]
[null,"Property-Level Cash and GP Fees",null,null,null,{"$f":"F$19","v":0},{"$f":"G$19","v":1},{"$f":"H$19","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Month ending",{"$f":"Underwriting!E13-1","v":"2023-05-31"},{"$f":"EOMONTH(F44,1)","v":"2023-06-30"},{"$f":"EOMONTH(G44,1)","v":"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","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31",{"$f":"EOMONTH(BS44,1)","v":"2028-11-30"},"2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31"]
[null,"Net Property-Level Cash Flow",null,null,null,{"$f":"IF(F5=\"Yes\",-Equity_Total,IF(Underwriting!L241<0,Underwriting!L241,-0.0000000000000000001))","v":-553494.86956521741},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!M241<0),0,Underwriting!M241)","v":-26127.16456521739},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!N241<0),0,Underwriting!N241)","v":-35995.16456521739},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!O241<0),0,Underwriting!O241)","v":-97787.831231884062},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!P241<0),0,Underwriting!P241)","v":-205468.36456521743},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!Q241<0),0,Underwriting!Q241)","v":-869448.899609535},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!R241<0),0,Underwriting!R241)","v":-992104.40493970271},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!S241<0),0,Underwriting!S241)","v":-808053.50967508869},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!T241<0),0,Underwriting!T241)","v":-986318.11844729737},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!U241<0),0,Underwriting!U241)","v":-1431536.6625618571},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!V241<0),0,Underwriting!V241)","v":-1406388.3015216654},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!W241<0),0,Underwriting!W241)","v":-987276.70875209989},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!X241<0),0,Underwriting!X241)","v":-2.3283064365386963E-10},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!Y241<0),0,Underwriting!Y241)","v":-2.3283064365386963E-10},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!Z241<0),0,Underwriting!Z241)","v":-2.3283064365386963E-10},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AA241<0),0,Underwriting!AA241)","v":-2.3283064365386963E-10},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AB241<0),0,Underwriting!AB241)","v":-2.3283064365386963E-10},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AC241<0),0,Underwriting!AC241)","v":-2.3283064365386963E-10},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AD241<0),0,Underwriting!AD241)","v":-2.3283064365386963E-10},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AE241<0),0,Underwriting!AE241)","v":0},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AF241<0),0,Underwriting!AF241)","v":0},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AG241<0),0,Underwriting!AG241)","v":0},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AH241<0),0,Underwriting!AH241)","v":0},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AI241<0),0,Underwriting!AI241)","v":7.2759576141834259E-12},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AJ241<0),0,Underwriting!AJ241)","v":0},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AK241<0),0,Underwriting!AK241)","v":5076.8529004019802},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AL241<0),0,Underwriting!AL241)","v":35431.270874353009},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AM241<0),0,Underwriting!AM241)","v":49752.716215940978},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AN241<0),0,Underwriting!AN241)","v":52140.443328011548},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AO241<0),0,Underwriting!AO241)","v":49332.28593119487},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AP241<0),0,Underwriting!AP241)","v":51698.579017535303},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AQ241<0),0,Underwriting!AQ241)","v":53305.790841559836},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AR241<0),0,Underwriting!AR241)","v":53332.873139607051},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AS241<0),0,Underwriting!AS241)","v":60321.85328082605},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AT241<0),0,Underwriting!AT241)","v":53360.357650001504},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AU241<0),0,Underwriting!AU241)","v":51377.665015700826},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AV241<0),0,Underwriting!AV241)","v":49048.038125918087},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AW241<0),0,Underwriting!AW241)","v":55521.478029508304},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AX241<0),0,Underwriting!AX241)","v":53163.332986847367},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AY241<0),0,Underwriting!AY241)","v":13331244.320144374},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!AZ241<0),0,Underwriting!AZ241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BA241<0),0,Underwriting!BA241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BB241<0),0,Underwriting!BB241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BC241<0),0,Underwriting!BC241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BD241<0),0,Underwriting!BD241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BE241<0),0,Underwriting!BE241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BF241<0),0,Underwriting!BF241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BG241<0),0,Underwriting!BG241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BH241<0),0,Underwriting!BH241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BI241<0),0,Underwriting!BI241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BJ241<0),0,Underwriting!BJ241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BK241<0),0,Underwriting!BK241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BL241<0),0,Underwriting!BL241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BM241<0),0,Underwriting!BM241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BN241<0),0,Underwriting!BN241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BO241<0),0,Underwriting!BO241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BP241<0),0,Underwriting!BP241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BQ241<0),0,Underwriting!BQ241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BR241<0),0,Underwriting!BR241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BS241<0),0,Underwriting!BS241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BT241<0),0,Underwriting!BT241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BU241<0),0,Underwriting!BU241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BV241<0),0,Underwriting!BV241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BW241<0),0,Underwriting!BW241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BX241<0),0,Underwriting!BX241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BY241<0),0,Underwriting!BY241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!BZ241<0),0,Underwriting!BZ241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CA241<0),0,Underwriting!CA241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CB241<0),0,Underwriting!CB241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CC241<0),0,Underwriting!CC241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CD241<0),0,Underwriting!CD241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CE241<0),0,Underwriting!CE241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CF241<0),0,Underwriting!CF241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CG241<0),0,Underwriting!CG241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CH241<0),0,Underwriting!CH241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CI241<0),0,Underwriting!CI241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CJ241<0),0,Underwriting!CJ241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CK241<0),0,Underwriting!CK241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CL241<0),0,Underwriting!CL241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CM241<0),0,Underwriting!CM241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CN241<0),0,Underwriting!CN241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CO241<0),0,Underwriting!CO241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CP241<0),0,Underwriting!CP241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CQ241<0),0,Underwriting!CQ241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CR241<0),0,Underwriting!CR241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CS241<0),0,Underwriting!CS241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CT241<0),0,Underwriting!CT241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CU241<0),0,Underwriting!CU241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CV241<0),0,Underwriting!CV241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CW241<0),0,Underwriting!CW241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CX241<0),0,Underwriting!CX241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CY241<0),0,Underwriting!CY241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!CZ241<0),0,Underwriting!CZ241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DA241<0),0,Underwriting!DA241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DB241<0),0,Underwriting!DB241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DC241<0),0,Underwriting!DC241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DD241<0),0,Underwriting!DD241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DE241<0),0,Underwriting!DE241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DF241<0),0,Underwriting!DF241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DG241<0),0,Underwriting!DG241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DH241<0),0,Underwriting!DH241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DI241<0),0,Underwriting!DI241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DJ241<0),0,Underwriting!DJ241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DK241<0),0,Underwriting!DK241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DL241<0),0,Underwriting!DL241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DM241<0),0,Underwriting!DM241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DN241<0),0,Underwriting!DN241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DO241<0),0,Underwriting!DO241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DP241<0),0,Underwriting!DP241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DQ241<0),0,Underwriting!DQ241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DR241<0),0,Underwriting!DR241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DS241<0),0,Underwriting!DS241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DT241<0),0,Underwriting!DT241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DU241<0),0,Underwriting!DU241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DV241<0),0,Underwriting!DV241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DW241<0),0,Underwriting!DW241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DX241<0),0,Underwriting!DX241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DY241<0),0,Underwriting!DY241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!DZ241<0),0,Underwriting!DZ241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!EA241<0),0,Underwriting!EA241)","v":""},{"$f":"IF(AND($F$5=\"Yes\",Underwriting!EB241<0),0,Underwriting!EB241)","v":""},"","","","","","","","","","","",""]
[null,"Development Fee","Exclude",null,null,{"$f":"IF($C$46=\"Include\",Underwriting!L51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!M51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!N51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!O51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!P51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!Q51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!R51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!S51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!T51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!U51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!V51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!W51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!X51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!Y51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!Z51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AA51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AB51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AC51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AD51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AE51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AF51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AG51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AH51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AI51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AJ51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AK51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AL51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AM51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AN51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AO51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AP51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AQ51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AR51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AS51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AT51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AU51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AV51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AW51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AX51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AY51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!AZ51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BA51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BB51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BC51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BD51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BE51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BF51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BG51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BH51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BI51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BJ51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BK51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BL51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BM51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BN51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BO51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BP51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BQ51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BR51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BS51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BT51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BU51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BV51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BW51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BX51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BY51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!BZ51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CA51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CB51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CC51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CD51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CE51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CF51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CG51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CH51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CI51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CJ51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CK51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CL51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CM51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CN51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CO51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CP51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CQ51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CR51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CS51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CT51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CU51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CV51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CW51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CX51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CY51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!CZ51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DA51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DB51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DC51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DD51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DE51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DF51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DG51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DH51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DI51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DJ51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DK51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DL51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DM51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DN51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DO51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DP51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DQ51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DR51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DS51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DT51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DU51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DV51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DW51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DX51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DY51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!DZ51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!EA51,0)","v":0},{"$f":"IF($C$46=\"Include\",Underwriting!EB51,0)","v":0}]
[null,"Acquisition/Disposition Fees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Adjusted Net Property-Level Cash Flow",null,null,null,{"$f":"IF(F43=\"\",\"\",F45-F46-F47)","v":-553494.86956521741},{"$f":"IF(G43=\"\",\"\",G45-G46-G47)","v":-26127.16456521739},-35995.16456521739,-97787.831231884062,-205468.36456521743,-869448.899609535,-992104.40493970271,-808053.50967508869,-986318.11844729737,-1431536.6625618571,-1406388.3015216654,-987276.70875209989,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019802,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559836,53332.873139607051,60321.85328082605,53360.357650001504,51377.665015700826,49048.038125918087,55521.478029508304,53163.332986847367,13331244.320144374,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS43=\"\",\"\",BS45-BS46-BS47)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Levered IRR",null,null,null,{"$f":"XIRR(OFFSET(F49,0,0,1,$E$19+1),OFFSET($F$44,0,0,1,$E$19+1))","v":0.21673408150672915}]
[null,"Equity Multiple",null,null,null,{"$f":"SUMIF(F49:DY49,\">0\")/-SUMIF(F49:DY49,\"<0\")","v":1.6671556973192596}]
[]
[]
[null,"PARTNERSHIP LEVEL RETURNS - IRR EQUITY WATERFALL"]
[null,null,null,"IRR"]
[null,null,null,null,null,"Promote Structure Incentive Breakdown",null,"Distribution as %",null,null,null,null,null,null,null,"Error Check:",{"$f":"IF(ROUND(Q58,0)=ROUND(Q57,0),\"OK\",\"Error\")","v":"OK"}]
[null,{"$f":"IF(D55=\"Equity Multiple\",\"Partnership Distribution Assumptions (Equity Multiple Hurdles)\",\"Partnership Distribution Assumptions (IRR Hurdles)\")","v":"Partnership Distribution Assumptions (IRR Hurdles)"},null,null,null,null,null,"GP %","LP %","Notes",null,null,null,null,null,"Profit Dist.:",{"$f":"(D67+D75)/1000000","v":5.6041078574817824}]
[null,"Tier 1 (Pref + Return of Capital)",null,null,{"$f":"D59","v":0.1},"GP Promote",null,{"$f":"H14","v":0.1},{"$f":"1-H58","v":0.9},{"$f":"IF(I58=Equity_Share_LP,\"Pref prorata to LP/GP, then Pro rata return of capital\",IF(CU?,\"Return of capital and Pref NOT pro rata + GP Catch Up\",\"Return of capital and Pref NOT pro rata\"))","v":"Pref prorata to LP/GP, then Pro rata return of capital"},null,null,null,null,{"$f":"P14","v":0},"Net BTCF:",{"$f":"SUM(F81:DY81)/1000000","v":5.6041078574817824}]
[null,"Tier 2 (Promote)",null,{"$f":"D15","v":0.1},{"$f":"D60","v":0.12},{"$f":"F15","v":0},null,{"$f":"H15","v":9.9999999999999978E-2},{"$f":"1-H59","v":0.9},{"$f":"IF(Equity_Share_GP<>H58,TEXT(I58,\"0.0%\")&\"/\"&TEXT(H58,\"0.0%\")&\" to \"&(IF(D55=\"IRR\",TEXT(E58,\"0.0%\"),TEXT(E58,\"0.0X\")))&\", then \"&TEXT(I59,\"0.0%\")&\"/\"&TEXT(H59,\"0.0%\")&\" to \"&(IF(D55=\"IRR\",TEXT(E59,\"0.0%\"),TEXT(E59,\"0.0X\"))),\"Prorata to LP/GP to \"&(IF(D55=\"IRR\",TEXT(E58,\"0.0%\"),TEXT(E58,\"0.0X\")))&\", then \"&TEXT(I59,\"0.0%\")&\"/\"&TEXT(H59,\"0.0%\")&\" to \"&(IF(D55=\"IRR\",TEXT(E59,\"0.0%\"),TEXT(E59,\"0.0X\"))))","v":"Prorata to LP/GP to 10.0%, then 90.0%/10.0% to 12.0%"},null,null,null,null,{"$f":"P15","v":0}]
[null,"Tier 3 (Promote)",null,{"$f":"D16","v":0.12},{"$f":"D61","v":0.15},{"$f":"F16","v":0},null,{"$f":"H16","v":9.9999999999999978E-2},0.9,{"$f":"TEXT(I59,\"0.0%\")&\"/\"&TEXT(H59,\"0.0%\")&\" to \"&(IF(D55=\"IRR\",TEXT(E59,\"0.0%\"),TEXT(E59,\"0.0X\")))&\", then \"&TEXT(I60,\"0.0%\")&\"/\"&TEXT(H60,\"0.0%\")&\" to \"&(IF(D55=\"IRR\",TEXT(E60,\"0.0%\"),TEXT(E60,\"0.0X\")))","v":"90.0%/10.0% to 12.0%, then 90.0%/10.0% to 15.0%"},null,null,null,null,0]
[null,"Tier 4 (Promote)",null,{"$f":"D17","v":0.15},null,{"$f":"F17","v":0},null,{"$f":"H17","v":9.9999999999999978E-2},0.9,{"$f":"TEXT(I60,\"0.0%\")&\"/\"&TEXT(H60,\"0.0%\")&\" to \"&(IF(D55=\"IRR\",TEXT(E60,\"0.0%\"),TEXT(E60,\"0.0X\")))&\", then \"&TEXT(I61,\"0.0%\")&\"/\"&TEXT(H61,\"0.0%\")&\" thereafter\"","v":"90.0%/10.0% to 15.0%, then 90.0%/10.0% thereafter"}]
[]
[null,"Summary of Partnership-Level Returns",null,null,null,{"$f":"F$19","v":0},{"$f":"G$19","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BS$19","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Limited Partner (LP) Returns"]
[null,"Total LP Distributions",null,{"$f":"SUM(F65:DY65)","v":12603697.071733603},null,{"$f":"IF(F63=\"\",\"\",F97+F119+F134+F141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,11998119.888129937,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR63=\"\",\"\",BR97+BR119+BR134+BR141)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total LP Contributions",null,{"$f":"SUM(F66:DY66)","v":7559999.9999999991},null,{"$f":"F93","v":498145.38260869565},23514.448108695651,32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,888549.03787688992,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BR93","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total LP Profit",null,{"$f":"D65-D66","v":5043697.0717336042}]
[null,"LP IRR",null,{"$f":"XIRR(OFFSET(F68,0,0,1,$E$19+1),OFFSET($F$44,0,0,1,$E$19+1))","v":0.21673408150672915},null,{"$f":"IF(F63=\"\",\"\",(-F66)+F65)","v":-498145.38260869565},-23514.448108695651,-32395.648108695652,-88009.048108695657,-184921.5281086957,-782504.0096485815,-892893.96444573242,-727248.15870757983,-887686.30660256767,-1288382.9963056715,-1265749.4713694989,-888549.03787688992,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,11998119.888129937,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR63=\"\",\"\",(-BR66)+BR65)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"LP Equity Multiple",null,{"$f":"D65/D66","v":1.6671556973192598}]
[]
[null,"GP Returns"]
[null,"Total GP Distributions",null,{"$f":"SUM(F72:DY72)","v":1400410.7857481781},null,{"$f":"IF(F63=\"\",\"\",F102+F120+F135+F142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834263E-13,0,507.68529004019803,3543.1270874353013,4975.2716215940982,5214.0443328011552,4933.2285931194874,5169.8579017535303,5330.5790841559838,5333.2873139607054,6032.1853280826053,5336.0357650001506,5137.7665015700832,4904.8038125918092,5552.1478029508307,5316.3332986847372,1333124.4320144374,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR63=\"\",\"\",BR102+BR120+BR135+BR142)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total GP Fees",null,{"$f":"SUM(F73:DY73)","v":0},null,{"$f":"IF(F63=\"\",\"\",SUM(F82:F83))","v":0},{"$f":"IF(G63=\"\",\"\",SUM(G82:G83))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS63=\"\",\"\",SUM(BS82:BS83))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total GP Contributions",null,{"$f":"SUM(F74:DY74)","v":839999.99999999988},null,{"$f":"IF(F63=\"\",\"\",-(MIN(F84,0)+F93))","v":55349.486956521752},2612.716456521739,3599.5164565217383,9778.7831231884047,20546.836456521734,86944.8899609535,99210.440493970294,80805.350967508857,98631.811844729702,143153.66625618562,140638.83015216654,98727.670875209966,2.3283064365386958E-11,2.3283064365386958E-11,2.3283064365386958E-11,2.3283064365386958E-11,2.3283064365386958E-11,2.3283064365386958E-11,2.3283064365386958E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR63=\"\",\"\",-(MIN(BR84,0)+BR93))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total GP Profit",null,{"$f":"+D72+D73-D74","v":560410.78574817826}]
[null,"GP IRR",null,{"$f":"XIRR(OFFSET(F76,0,0,1,$E$19+1),OFFSET($F$44,0,0,1,$E$19+1))","v":0.21673408150672915},null,{"$f":"IF(F63=\"\",\"\",(-F74)+F72+F73)","v":-55349.486956521752},{"$f":"IF(G63=\"\",\"\",(-G74)+G72+G73)","v":-2612.716456521739},-3599.5164565217383,-9778.7831231884047,-20546.836456521734,-86944.8899609535,-99210.440493970294,-80805.350967508857,-98631.811844729702,-143153.66625618562,-140638.83015216654,-98727.670875209966,-2.3283064365386958E-11,-2.3283064365386958E-11,-2.3283064365386958E-11,-2.3283064365386958E-11,-2.3283064365386958E-11,-2.3283064365386958E-11,-2.3283064365386958E-11,0,0,0,0,7.2759576141834263E-13,0,507.68529004019803,3543.1270874353013,4975.2716215940982,5214.0443328011552,4933.2285931194874,5169.8579017535303,5330.5790841559838,5333.2873139607054,6032.1853280826053,5336.0357650001506,5137.7665015700832,4904.8038125918092,5552.1478029508307,5316.3332986847372,1333124.4320144374,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS63=\"\",\"\",(-BS74)+BS72+BS73)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"GP Equity Multiple",null,{"$f":"IFERROR(D72/D74,\"NA\")","v":1.6671556973192598}]
[]
[null,"Property-Level Cash and GP Fees",null,null,null,{"$f":"F$19","v":0},{"$f":"G$19","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BS$19","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Month Ending",{"$f":"IF(F44=\"\",\"\",F44)","v":"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","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31",{"$f":"IF(BR44=\"\",\"\",BR44)","v":"2028-09-30"},"2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31"]
[null,"Net Property-Level Cash Flow",null,null,null,-553494.86956521741,-26127.16456521739,-35995.16456521739,-97787.831231884062,-205468.36456521743,-869448.899609535,-992104.40493970271,-808053.50967508869,-986318.11844729737,-1431536.6625618571,-1406388.3015216654,-987276.70875209989,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019802,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559836,53332.873139607051,60321.85328082605,53360.357650001504,51377.665015700826,49048.038125918087,55521.478029508304,53163.332986847367,13331244.320144374,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(B46=\"\",\"\",B46)","v":"Development Fee"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B47=\"\",\"\",B47)","v":"Acquisition/Disposition Fees"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ47=\"\",\"\",BQ47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjusted Net Property-Level Cash Flow",null,null,null,{"$f":"IF(F79=\"\",\"\",F81-F82-F83)","v":-553494.86956521741},{"$f":"IF(G79=\"\",\"\",G81-G82-G83)","v":-26127.16456521739},-35995.16456521739,-97787.831231884062,-205468.36456521743,-869448.899609535,-992104.40493970271,-808053.50967508869,-986318.11844729737,-1431536.6625618571,-1406388.3015216654,-987276.70875209989,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019802,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559836,53332.873139607051,60321.85328082605,53360.357650001504,51377.665015700826,49048.038125918087,55521.478029508304,53163.332986847367,13331244.320144374,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS79=\"\",\"\",BS81-BS82-BS83)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Levered IRR",null,null,null,{"$f":"XIRR(OFFSET(F84,0,0,1,$E$19+1),OFFSET($F$44,0,0,1,$E$19+1))","v":0.21673408150672915}]
[null,"Equity Multiple",null,null,null,{"$f":"SUMIF(F84:DY84,\">0\")/-SUMIF(F84:DY84,\"<0\")","v":1.6671556973192596}]
[]
[null,"Tier 1 - Preferred Return + Return of Capital"]
[null,"Return Threshold - Up to:",{"$f":"E58","v":0.1},null,null,{"$f":"F$19","v":0},{"$f":"G$19","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BS$19","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Beginning Balance (LP Capital Account)",null,null,null,{"$f":"IF(F79=\"\",\"\",E95)","v":0},498145.38260869565,525577.48373147391,562244.86215592071,654823.6616274314,844895.03550651832,1634266.0892133359,2540012.7020901167,3287905.2940121433,4202314.6721969144,5522640.8667237889,6833276.6453336552,7775565.8317299588,7838763.2123515578,7900410.9870729223,7964623.0702861669,8029357.0493396828,8092503.7449504305,8158277.0983524891,8222437.6827519787,8289267.0987867266,8356639.6835288415,8417962.8772152159,8486381.4612157438,8553122.4149029572,8622639.5335867163,8685882.9181698542,8724590.9291443303,8750724.2459851056,8772617.7184863631,8799519.7693892568,8822194.6710522231,8845923.5135861672,8869820.8427035306,8880620.2251465637,8904774.8222843073,8928566.3225147724,8956991.6981907748,8977464.4251399115,9002583.4640102815,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR79=\"\",\"\",BQ95)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"LP Return of Capital",null,null,null,{"$f":"IF(ROUND(SUM(G91:DY91),0)=ROUND(SUM(F93:DY93),0),\"All Capital Returned\",\"Capital Not Returned\")","v":"All Capital Returned"},{"$f":"IF(G79=\"\",\"\",G97-G92)","v":-3917.6530140825698},{"$f":"IF(H79=\"\",\"\",H97-H92)","v":-4271.7303157511924},{"$f":"IF(I79=\"\",\"\",I97-I92)","v":-4569.7513628150291},-5149.8457703911881,-6867.0440582360543,-12852.648431048203,-20644.433214446875,-26723.071582203378,-31943.198221203274,-44886.307240367991,-53740.148519413618,-63197.38062159859,-61647.774721364207,-64212.083213244769,-64733.979053515766,-63146.695610747665,-65773.353402058347,-64160.584399489948,-66829.41603474789,-67372.584742114806,-61323.193686375285,-68418.584000528732,-66740.953687213696,-69517.118683758468,-63243.384583138861,-38708.010974477111,-26133.316840774052,-21893.472501256903,-26902.050902894211,-22674.901662965647,-23728.842533945513,-23897.32911736238,-10799.382443033355,-24154.597137742916,-23791.500230464844,-28425.375676001306,-20472.726949136413,-25119.038870371383,9002583.4640102815,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT79=\"\",\"\",BT97-BT92)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Req'd Return by LP to hit Hurdle 1",null,null,null,0,{"$f":"IF(G90=\"\",\"\",G90*((1+$C89)^((G44-F44)/365)-1))","v":3917.6530140825698},{"$f":"IF(H90=\"\",\"\",H90*((1+$C89)^((H44-G44)/365)-1))","v":4271.7303157511924},4569.7513628150291,5149.8457703911881,6867.0440582360543,12852.648431048203,20644.433214446875,26723.071582203378,31943.198221203274,44886.307240367991,53740.148519413618,63197.38062159859,61647.774721364207,64212.083213244769,64733.979053515766,63146.695610747665,65773.353402058347,64160.584399489948,66829.41603474789,67372.584742114806,61323.193686375285,68418.584000528732,66740.953687213696,69517.118683758468,67812.55219350064,70596.154761394821,70910.761435120934,68819.871496467298,71301.108240969595,69203.62277874742,71704.05429134937,71896.914943008727,65089.050395776801,72178.919022744274,70031.398744595586,72568.609989327582,70442.057175693888,72966.038558534012,73170.198293618698,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT90=\"\",\"\",BT90*((1+$C89)^((BT44-BS44)/365)-1))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Contributions from LP",null,null,null,{"$f":"IF(F90=\"\",\"\",-MIN(0,F84*Equity_Share_LP))","v":498145.38260869565},23514.448108695651,32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,{"$f":"IF(Q90=\"\",\"\",-MIN(0,Q84*Equity_Share_LP))","v":888549.03787688992},2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC90=\"\",\"\",-MIN(0,CC84*Equity_Share_LP))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distributions to LP (Hurdle 1)",null,null,null,{"$f":"MAX(F84,F92)","v":0},{"$f":"IF(G90=\"\",\"\",MIN(G90+G92,MAX(G84,0)*$I$14))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,9075753.6623039003,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS90=\"\",\"\",MIN(BS90+BS92,MAX(BS84,0)*$I$14))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Ending Balance (LP Capital Account)",null,null,null,{"$f":"F90+F93-F94","v":498145.38260869565},{"$f":"IF(G90=\"\",\"\",G90+G92+G93-G94)","v":525577.48373147391},{"$f":"IF(H90=\"\",\"\",H90+H92+H93-H94)","v":562244.86215592071},654823.6616274314,844895.03550651832,1634266.0892133359,2540012.7020901167,3287905.2940121433,4202314.6721969144,5522640.8667237889,6833276.6453336552,7775565.8317299588,7838763.2123515578,7900410.9870729223,7964623.0702861669,8029357.0493396828,8092503.7449504305,8158277.0983524891,8222437.6827519787,8289267.0987867266,8356639.6835288415,8417962.8772152159,8486381.4612157438,8553122.4149029572,8622639.5335867163,8685882.9181698542,8724590.9291443303,8750724.2459851056,8772617.7184863631,8799519.7693892568,8822194.6710522231,8845923.5135861672,8869820.8427035306,8880620.2251465637,8904774.8222843073,8928566.3225147724,8956991.6981907748,8977464.4251399115,9002583.4640102815,0,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT90=\"\",\"\",BT90+BT92+BT93-BT94)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(D55=\"Equity Multiple\", \"LP EMx Check\",\"LP IRR Check\")","v":"LP IRR Check"},null,null,{"$f":"XIRR(OFFSET(F96,0,0,1,$E$19+1),OFFSET($F$44,0,0,1,$E$19+1))","v":0.10000000596046449},{"$f":"IF(F90=\"\",\"\",-F93+F94)","v":-498145.38260869565},-23514.448108695651,-32395.648108695652,-88009.048108695657,-184921.5281086957,-782504.0096485815,-892893.96444573242,-727248.15870757983,-887686.30660256767,-1288382.9963056715,-1265749.4713694989,-888549.03787688992,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,9075753.6623039003,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR90=\"\",\"\",-BR93+BR94)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distribution to LP",null,null,null,{"$f":"MAX(F84,F92)","v":0},{"$f":"IF(G90=\"\",\"\",MIN(G90+G92,MAX(G84,0)*$I$14))","v":0},{"$f":"H94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,9075753.6623039003,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BT94","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Beginning Balance (GP Capital Account)",null,null,null,{"$f":"IF(F79=\"\",\"\",E103)","v":0},{"$f":"IF(G79=\"\",\"\",F103)","v":55349.486956521745},58397.498192385989,62471.651350657863,72758.184625270165,93877.226167390938,181585.12102370401,282223.63356556854,365322.81044579373,466923.85246632388,613626.76296930993,759252.96059262846,863951.75908110663,870973.69026128424,877823.44300810248,884958.11892068526,892150.78325996478,899167.08277227008,906475.23315027659,913604.18697244208,921029.67764296965,928515.52039209346,935329.20857946854,942931.27346841618,950346.93498921767,958071.05928741302,965098.10201887286,969398.99212714809,972302.69399834517,974735.30205404037,977724.41882102855,980243.85233913583,982880.39039846312,985535.64918928116,986735.5805718404,989419.42469825631,992062.92472386349,995221.29979897477,997496.04723776772,1000287.0515566979,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS79=\"\",\"\",BR103)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Req'd Return by GP (Pref)",null,null,null,{"$f":"IF(F99=\"\",\"\",IF($D$55=\"Equity Multiple\",E101*$C89-E101,F99*Preferred_Return))","v":0},{"$f":"IF(G99=\"\",\"\",IF($D$55=\"Equity Multiple\",F101*$C89-F101,G99*((1+$C89)^((G44-F44)/365)-1)))","v":435.29477934250781},{"$f":"IF(H99=\"\",\"\",IF($D$55=\"Equity Multiple\",G101*$C89-G101,H99*((1+$C89)^((H44-G44)/365)-1)))","v":474.63670175013243},507.75015142389219,572.205085599021,763.0048953595616,1428.0720478942451,2293.8259127163196,2969.2301758003755,3549.2442468003642,4987.3674711519998,5971.1276132681805,7021.9311801776221,6849.7527468182452,7134.6759125827521,7192.6643392795304,7016.299512305296,7308.1503780064841,7128.9538221655503,7425.4906705275434,7485.8427491238672,6813.6881873750317,7602.064888947637,7415.6615208015228,7724.1242981953874,7534.7280215000728,7844.0171957105367,7878.9734927912168,7646.6523884963672,7922.3453601077326,7689.291419860825,7967.1171434832631,7988.5461047787485,7232.116710641867,8019.8798914160307,7781.2665271772867,8063.1788877030631,7826.8952417437631,8107.3376176148886,8130.0220326242998,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT99=\"\",\"\",IF($D$55=\"Equity Multiple\",BS101*$C89-BS101,BT99*((1+$C89)^((BT44-BS44)/365)-1)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Contributions from GP",null,null,null,{"$f":"IF(F79=\"\",\"\",-MIN(0,F84*Equity_Share_GP))","v":55349.486956521745},2612.716456521739,3599.5164565217392,9778.7831231884065,20546.836456521745,86944.8899609535,99210.44049397028,80805.350967508872,98631.811844729746,143153.66625618571,140638.83015216654,{"$f":"IF(Q79=\"\",\"\",-MIN(0,Q84*Equity_Share_GP))","v":98727.670875209995},2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC79=\"\",\"\",-MIN(0,CC84*Equity_Share_GP))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distribution to GP",null,null,null,{"$f":"IF(F79=\"\",\"\",IF(CU?,MAX(MIN(F84-F97,F99+F100+F101),0),F94/$I$14*$H$14))","v":0},{"$f":"IF(G79=\"\",\"\",IF(CU?,MAX(MIN(G84-G97,G99+G100+G101),0),G94/$I$14*$H$14))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Q79=\"\",\"\",IF(CU?,MAX(MIN(Q84-Q97,Q99+Q100+Q101),0),Q94/$I$14*$H$14))","v":0},0,0,0,0,0,0,0,0,0,0,0,7.2759576141834263E-13,0,507.68529004019803,3543.1270874353013,4975.2716215940982,5214.0443328011552,4933.2285931194874,5169.8579017535303,5330.5790841559838,5333.2873139607054,6032.1853280826053,5336.0357650001506,5137.7665015700832,4904.8038125918092,5552.1478029508307,5316.3332986847372,1008417.0735893222,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC79=\"\",\"\",IF(CU?,MAX(MIN(CC84-CC97,CC99+CC100+CC101),0),CC94/$I$14*$H$14))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Ending Balance (GP Capital Account)",null,null,null,{"$f":"IF(F79=\"\",\"\",F99+F100+F101-F102)","v":55349.486956521745},{"$f":"IF(G79=\"\",\"\",G99+G100+G101-G102)","v":58397.498192385989},62471.651350657863,72758.184625270165,93877.226167390938,181585.12102370401,282223.63356556854,365322.81044579373,466923.85246632388,613626.76296930993,759252.96059262846,863951.75908110663,870973.69026128424,877823.44300810248,884958.11892068526,892150.78325996478,899167.08277227008,906475.23315027659,913604.18697244208,921029.67764296965,928515.52039209346,935329.20857946854,942931.27346841618,950346.93498921767,958071.05928741302,965098.10201887286,969398.99212714809,972302.69399834517,974735.30205404037,977724.41882102855,980243.85233913583,982880.39039846312,985535.64918928116,986735.5805718404,989419.42469825631,992062.92472386349,995221.29979897477,997496.04723776772,1000287.0515566979,1.1641532182693481E-10,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS79=\"\",\"\",BS99+BS100+BS101-BS102)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(D55=\"Equity Multiple\", \"GP EMx Check\",\"GP IRR Check\")","v":"GP IRR Check"},null,null,{"$f":"XIRR(OFFSET(F104,0,0,1,$E$19+1),OFFSET($F$44,0,0,1,$E$19+1))","v":0.10000000596046449},{"$f":"IF(F79=\"\",\"\",-F101+F102)","v":-55349.486956521745},{"$f":"IF(G79=\"\",\"\",-G101+G102)","v":-2612.716456521739},-3599.5164565217392,-9778.7831231884065,-20546.836456521745,-86944.8899609535,-99210.44049397028,-80805.350967508872,-98631.811844729746,-143153.66625618571,-140638.83015216654,-98727.670875209995,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,0,0,0,0,7.2759576141834263E-13,0,507.68529004019803,3543.1270874353013,4975.2716215940982,5214.0443328011552,4933.2285931194874,5169.8579017535303,5330.5790841559838,5333.2873139607054,6032.1853280826053,5336.0357650001506,5137.7665015700832,4904.8038125918092,5552.1478029508307,5316.3332986847372,1008417.0735893222,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS79=\"\",\"\",-BS101+BS102)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,{"$f":"\"Total Distributions (\"&B88&\")\"","v":"Total Distributions (Tier 1 - Preferred Return + Return of Capital)"},null,null,null,{"$f":"IF(F90=\"\",\"\",F102+F97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019802,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559843,53332.873139607051,60321.85328082605,53360.357650001512,51377.665015700826,49048.038125918087,55521.478029508304,53163.332986847367,10084170.735893223,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR90=\"\",\"\",BR102+BR97)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Cash Flow Remaining",null,null,null,{"$f":"IF(F90=\"\",\"\",MAX(F84-F106,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3247073.5842511505,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR90=\"\",\"\",MAX(BR84-BR106,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Tier 2",null,null,null,{"$f":"F$19","v":0},{"$f":"G$19","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BS$19","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Return Threshold - Up to:",{"$f":"E59","v":0.12}]
[null,"Beginning Balance (LP Capital Account)",null,null,null,{"$f":"IF(F79=\"\",\"\",E116)","v":0},498145.38260869565,526321.57641375612,563807.62101615476,657269.61740924208,848342.00813210709,1639050.8822156247,2547283.4178155814,3299168.0025402522,4218762.6974454606,5545303.7975488734,6864685.4897364881,7817475.6490929984,7893083.5139745791,7966948.5930999294,8044002.1075314693,8121800.8563544294,8197806.3188372245,8277092.6076985057,8354551.3219402917,8435353.593140047,8516937.3553833608,8591303.9085431099,8674395.9671859909,8755572.7269841619,8840253.5356515329,8918413.2566615641,8972780.8576617762,9014784.9820994791,9052220.772459276,9095371.5989666004,9133959.2131388821,9174324.4305711742,9215055.6720691659,9241228.2523298375,9282581.8279152401,9323210.2160463165,9369237.7798165362,9406947.680238571,9450081.3578280024,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR79=\"\",\"\",BQ116)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Req'd Return by LP to hit Hurdle 2",null,null,null,{"$f":"IF(F111=\"\",\"\",IF($D$55=\"Equity Multiple\",E113*$C110-E113,F111*$C110))","v":0},{"$f":"IF(G111=\"\",\"\",IF($D$55=\"Equity Multiple\",F113*$C110-F113,G111*((1+$C110)^((G44-F44)/365)-1)))","v":4661.7456963648556},{"$f":"IF(H111=\"\",\"\",IF($D$55=\"Equity Multiple\",G113*$C110-G113,H111*((1+$C110)^((H44-G44)/365)-1)))","v":5090.3964937030514},5452.9482843916367,6150.862614169343,8204.8644349360111,15338.571154224181,24636.426017091286,31908.388302640873,38158.103797741496,53632.220818115085,64241.121479620684,75607.864881581001,73865.079125350661,77053.514431540185,77798.748822959969,76005.462482794755,79286.288861280773,77458.714241785507,80802.271199755298,81583.762243312915,74366.55315974835,83092.058642880569,81176.759798170737,84680.808667370758,82728.888620392783,86255.744787129908,86781.569032049258,84362.189355006165,87549.883845400866,85116.335288062022,88340.429189696486,88730.827323637641,80462.248213416155,89377.897470402633,86868.286645206987,90170.798083546397,87679.23064859162,90980.677277594004,91397.850980898816,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT111=\"\",\"\",IF($D$55=\"Equity Multiple\",BS113*$C110-BS113,BT111*((1+$C110)^((BT44-BS44)/365)-1)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Contributions from LP",null,null,null,{"$f":"IF(F111=\"\",\"\",-MIN(0,F$49*Equity_Share_LP))","v":498145.38260869565},23514.448108695651,32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,{"$f":"IF(Q111=\"\",\"\",-MIN(0,Q$49*Equity_Share_LP))","v":888549.03787688992},2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC111=\"\",\"\",-MIN(0,CC$49*Equity_Share_LP))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Prior Distributions",null,null,null,{"$f":"F97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,9075753.6623039003,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BR97","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"\"Distributions to LP \"&B109","v":"Distributions to LP Tier 2"},null,null,null,{"$f":"IF(F111=\"\",\"\",MIN(F111+F112-F114,F107*$I$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,465725.54650500044,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR111=\"\",\"\",MIN(BR111+BR112-BR114,BR107*$I$15))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Ending Balance (LP Capital Account)",null,null,null,{"$f":"F111+F113-F115","v":498145.38260869565},{"$f":"IF(G111=\"\",\"\",G111+G112+G113-G114-G115)","v":526321.57641375612},563807.62101615476,657269.61740924208,848342.00813210709,1639050.8822156247,2547283.4178155814,3299168.0025402522,4218762.6974454606,5545303.7975488734,6864685.4897364881,7817475.6490929984,7893083.5139745791,7966948.5930999294,8044002.1075314693,8121800.8563544294,8197806.3188372245,8277092.6076985057,8354551.3219402917,8435353.593140047,8516937.3553833608,8591303.9085431099,8674395.9671859909,8755572.7269841619,8840253.5356515329,8918413.2566615641,8972780.8576617762,9014784.9820994791,9052220.772459276,9095371.5989666004,9133959.2131388821,9174324.4305711742,9215055.6720691659,9241228.2523298375,9282581.8279152401,9323210.2160463165,9369237.7798165362,9406947.680238571,9450081.3578280024,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS111=\"\",\"\",BS111+BS112+BS113-BS114-BS115)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"C110","v":0.12},null,null,{"$f":"XIRR(OFFSET(F117,0,0,1,$E$19+1),OFFSET($F$44,0,0,1,$E$19+1))","v":0.11999999880790704},{"$f":"IF(F111=\"\",\"\",-F113+F115)","v":-498145.38260869565},{"$f":"IF(G111=\"\",\"\",-G113+G114+G115)","v":-23514.448108695651},-32395.648108695652,-88009.048108695657,-184921.5281086957,-782504.0096485815,-892893.96444573242,-727248.15870757983,-887686.30660256767,-1288382.9963056715,-1265749.4713694989,-888549.03787688992,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,9541479.2088089008,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS111=\"\",\"\",-BS113+BS114+BS115)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,".",".",".",".",{"$f":"IF(F111=\"\",\"\",\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR111=\"\",\"\",\".\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distribution to LP",null,null,null,{"$f":"IF(F111=\"\",\"\",F115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,465725.54650500044,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR111=\"\",\"\",BR115)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distribution to GP",null,null,null,{"$f":"IF(F111=\"\",\"\",F119/$I$15*$H$15)","v":0},{"$f":"IF(G111=\"\",\"\",G119/$I$15*$H$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51747.282945000035,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS111=\"\",\"\",BS119/$I$15*$H$15)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"\"Total Distributions (\"&B109&\")\"","v":"Total Distributions (Tier 2)"},null,null,null,{"$f":"IF(F111=\"\",\"\",F119+F120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,517472.82945000048,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR111=\"\",\"\",BR119+BR120)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Cash Flow Remaining",null,null,null,{"$f":"IF(F111=\"\",\"\",MAX(F$49-F106-F121,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2729600.7548011499,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR111=\"\",\"\",MAX(BR$49-BR106-BR121,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Tier 3",null,null,null,{"$f":"F$19","v":0},{"$f":"G$19","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BS$19","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Return Threshold - Up to:",{"$f":"E60","v":0.15}]
[null,"Beginning Balance (LP Capital Account)",null,null,null,{"$f":"IF(F102=\"\",\"\",E131)","v":0},498145.38260869565,527415.16093526105,566108.63270267693,660877.54022481537,853434.52699750336,1646129.3323482079,2558041.8769509452,3315835.4159318013,4243115.8568665087,5578878.5706526665,6911244.9996937644,7879643.2112828279,7973733.4216406271,8065858.0714175282,8162171.8590226751,8259635.7221189486,8355063.5484518269,8454830.7162978221,8552513.7309504058,8654638.6361594182,8757983.0069655683,8852386.5750509556,8958092.2387061883,9061589.6929752547,9169793.4348867238,9271167.6145197973,9349985.7664016355,9416855.7789337058,9478727.1657134015,9547512.8565970622,9611291.4697805867,9678083.9463503473,9745649.6126504112,9796409.7142636087,9865363.5633504111,9933103.2920870315,10007570.4761896,10073223.762933718,10145660.349370174,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR102=\"\",\"\",BQ131)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Req'd Return by LP to hit Hurdle 3",null,null,null,{"$f":"IF(F126=\"\",\"\",IF($D$55=\"Equity Multiple\",E128*$C125-E128,F126*$C125))","v":0},{"$f":"IF(G126=\"\",\"\",IF($D$55=\"Equity Multiple\",F128*$C125-F128,G126*((1+$C125)^((G44-F44)/365)-1)))","v":5755.3302178697613},{"$f":"IF(H126=\"\",\"\",IF($D$55=\"Equity Multiple\",G128*$C125-G128,H126*((1+$C125)^((H44-G44)/365)-1)))","v":6297.8236587202409},6759.8594134428231,7635.4586639922891,10190.795702123049,19018.580157005028,30545.380273276347,39594.134332139627,47379.71748048655,66616.957671598735,79849.17371217339,94090.210357799384,92124.649776900827,96313.787605146557,97463.863096273941,95427.826332878089,99767.16784599566,97683.014652584039,102124.90520901169,103344.37080615031,94403.568085387495,105705.66365523312,103497.45426906689,108203.74191146932,105943.34724343599,110706.29566875625,111647.4571264167,108797.78577490439,113184.74822173642,110307.33429930608,114767.68832716615,115565.25212571077,105049.76956594252,116978.17097180335,113979.62725075112,118610.41841589444,115622.61697067444,120283.58612462021,121148.54580269901,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT126=\"\",\"\",IF($D$55=\"Equity Multiple\",BS128*$C125-BS128,BT126*((1+$C125)^((BT44-BS44)/365)-1)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Contributions from LP",null,null,null,{"$f":"IF(F126=\"\",\"\",-MIN(0,F$49*Equity_Share_LP))","v":498145.38260869565},23514.448108695651,32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,{"$f":"IF(Q126=\"\",\"\",-MIN(0,Q$49*Equity_Share_LP))","v":888549.03787688992},2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC126=\"\",\"\",-MIN(0,CC$49*Equity_Share_LP))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Prior Distributions",null,null,null,{"$f":"IF(F126=\"\",\"\",F119+F97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,9541479.2088089008,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR126=\"\",\"\",BR119+BR97)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"\"Distributions to LP \"&B124","v":"Distributions to LP Tier 3"},null,null,null,{"$f":"IF(F126=\"\",\"\",MIN(F126+F127-F129,F122*$I$16))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,725329.68636397272,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR126=\"\",\"\",MIN(BR126+BR127-BR129,BR122*$I$16))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Ending Balance (LP Capital Account)",null,null,null,{"$f":"F126+F128-F130","v":498145.38260869565},{"$f":"IF(G126=\"\",\"\",G126+G127+G128-G129-G130)","v":527415.16093526105},566108.63270267693,660877.54022481537,853434.52699750336,1646129.3323482079,2558041.8769509452,3315835.4159318013,4243115.8568665087,5578878.5706526665,6911244.9996937644,7879643.2112828279,7973733.4216406271,8065858.0714175282,8162171.8590226751,8259635.7221189486,8355063.5484518269,8454830.7162978221,8552513.7309504058,8654638.6361594182,8757983.0069655683,8852386.5750509556,8958092.2387061883,9061589.6929752547,9169793.4348867238,9271167.6145197973,9349985.7664016355,9416855.7789337058,9478727.1657134015,9547512.8565970622,9611291.4697805867,9678083.9463503473,9745649.6126504112,9796409.7142636087,9865363.5633504111,9933103.2920870315,10007570.4761896,10073223.762933718,10145660.349370174,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS126=\"\",\"\",BS126+BS127+BS128-BS129-BS130)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"C125","v":0.15},null,null,{"$f":"XIRR(OFFSET(F132,0,0,1,$E$19+1),OFFSET($F$44,0,0,1,$E$19+1))","v":0.15000000596046451},{"$f":"IF(F126=\"\",\"\",-F128+F130)","v":-498145.38260869565},{"$f":"IF(G126=\"\",\"\",-G128+G129+G130)","v":-23514.448108695651},-32395.648108695652,-88009.048108695657,-184921.5281086957,-782504.0096485815,-892893.96444573242,-727248.15870757983,-887686.30660256767,-1288382.9963056715,-1265749.4713694989,-888549.03787688992,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,10266808.895172874,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS126=\"\",\"\",-BS128+BS129+BS130)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,".",".",".",".",{"$f":"IF(F126=\"\",\"\",\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR126=\"\",\"\",\".\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distribution to LP",null,null,null,{"$f":"IF(F126=\"\",\"\",F130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,725329.68636397272,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR126=\"\",\"\",BR130)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distribution to GP",null,null,null,{"$f":"IF(F126=\"\",\"\",F134/$I$16*$H$16)","v":0},{"$f":"IF(G126=\"\",\"\",G134/$I$16*$H$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80592.187373774723,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS126=\"\",\"\",BS134/$I$16*$H$16)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"\"Total Distributions (\"&B124&\")\"","v":"Total Distributions (Tier 3)"},null,null,null,{"$f":"IF(F126=\"\",\"\",F134+F135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,805921.87373774743,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR126=\"\",\"\",BR134+BR135)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Cash Flow Remaining",null,null,null,{"$f":"IF(F126=\"\",\"\",MAX(F$49-F106-F121-F136,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1923678.8810634026,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR126=\"\",\"\",MAX(BR$49-BR106-BR121-BR136,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Tier 4",null,null,null,{"$f":"F$19","v":0},{"$f":"G$19","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BS$19","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Return Threshold - Greater than:",{"$f":"C125","v":0.15}]
[null,"Distribution to LP",null,null,null,{"$f":"IF(F126=\"\",\"\",F137*$I$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1731310.9929570623,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR126=\"\",\"\",BR137*$I$17)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distribution to GP",null,null,null,{"$f":"IF(F141=\"\",\"\",F137-F141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,192367.88810634031,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR141=\"\",\"\",BR137-BR141)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"\"Total Distributions (\"&B139&\")\"","v":"Total Distributions (Tier 4)"},null,null,null,{"$f":"IF(F141=\"\",\"\",F141+F142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1923678.8810634026,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR141=\"\",\"\",BR141+BR142)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Cash Flow Remaining",null,null,null,{"$f":"IF(F141=\"\",\"\",F137-F143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR141=\"\",\"\",BR137-BR143)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"PARTNERSHIP LEVEL RETURNS - EMx EQUITY WATERFALL"]
[null,null,null,"Equity Multiple"]
[null,null,null,null,null,"Promote Structure Incentive Breakdown",null,"Distribution as %",null,null,null,null,null,null,null,"Error Check:",{"$f":"IF(ROUND(Q150,0)=ROUND(Q149,0),\"OK\",\"Error\")","v":"OK"}]
[null,{"$f":"IF(D147=\"Equity Multiple\",\"Partnership Distribution Assumptions (Equity Multiple Hurdles)\",\"Partnership Distribution Assumptions (IRR Hurdles)\")","v":"Partnership Distribution Assumptions (Equity Multiple Hurdles)"},null,null,null,null,null,"GP %","LP %","Notes",null,null,null,null,null,"Profit Dist.:",{"$f":"(D159+D167)/1000000","v":5.6041078574817824}]
[null,"Tier 1 (Pref + Return of Capital)","Equity Multiple",null,{"$f":"C151","v":0},null,null,{"$f":"IF(H14=\"\",\"\",H14)","v":0.1},{"$f":"1-H150","v":0.9},{"$f":"IF(I150=Equity_Share_LP,\"Pref prorata to LP/GP, then Pro rata return of capital\",IF(CU?,\"Return of capital and Pref NOT pro rata + GP Catch Up\",\"Return of capital and Pref NOT pro rata\"))","v":"Pref prorata to LP/GP, then Pro rata return of capital"},null,null,null,null,null,"Net BTCF:",{"$f":"SUM(F173:DY173)/1000000","v":5.6041078574817824}]
[null,"Tier 2 (Promote)",{"$f":"C15","v":0},null,{"$f":"C152","v":0},null,null,{"$f":"IF(H15=\"\",\"\",H15)","v":9.9999999999999978E-2},{"$f":"1-H151","v":0.9},{"$f":"IF(Equity_Share_GP<>H150,TEXT(I150,\"0.0%\")&\"/\"&TEXT(H150,\"0.0%\")&\" to \"&(IF(D147=\"IRR\",TEXT(E150,\"0.0%\"),TEXT(E150,\"0.0X\")))&\", then \"&TEXT(I151,\"0.0%\")&\"/\"&TEXT(H151,\"0.0%\")&\" to \"&(IF(D147=\"IRR\",TEXT(E151,\"0.0%\"),TEXT(E151,\"0.0X\"))),\"Prorata to LP/GP to \"&(IF(D147=\"IRR\",TEXT(E150,\"0.0%\"),TEXT(E150,\"0.0X\")))&\", then \"&TEXT(I151,\"0.0%\")&\"/\"&TEXT(H151,\"0.0%\")&\" to \"&(IF(D147=\"IRR\",TEXT(E151,\"0.0%\"),TEXT(E151,\"0.0X\"))))","v":"Prorata to LP/GP to 0.0X, then 90.0%/10.0% to 0.0X"}]
[null,"Tier 3 (Promote)",{"$f":"C16","v":0},null,{"$f":"C153","v":0},null,null,{"$f":"IF(H16=\"\",\"\",H16)","v":9.9999999999999978E-2},0.9,{"$f":"TEXT(I151,\"0.0%\")&\"/\"&TEXT(H151,\"0.0%\")&\" to \"&(IF(D147=\"IRR\",TEXT(E151,\"0.0%\"),TEXT(E151,\"0.0X\")))&\", then \"&TEXT(I152,\"0.0%\")&\"/\"&TEXT(H152,\"0.0%\")&\" to \"&(IF(D147=\"IRR\",TEXT(E152,\"0.0%\"),TEXT(E152,\"0.0X\")))","v":"90.0%/10.0% to 0.0X, then 90.0%/10.0% to 0.0X"}]
[null,"Tier 4 (Promote)",{"$f":"C17","v":0},null,null,null,null,{"$f":"IF(H17=\"\",\"\",H17)","v":9.9999999999999978E-2},0.9,{"$f":"TEXT(I152,\"0.0%\")&\"/\"&TEXT(H152,\"0.0%\")&\" to \"&(IF(D147=\"IRR\",TEXT(E152,\"0.0%\"),TEXT(E152,\"0.0X\")))&\", then \"&TEXT(I153,\"0.0%\")&\"/\"&TEXT(H153,\"0.0%\")&\" thereafter\"","v":"90.0%/10.0% to 0.0X, then 90.0%/10.0% thereafter"}]
[]
[null,"Summary of Partnership-Level Returns",null,null,null,{"$f":"F$19","v":0},{"$f":"G$19","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BS$19","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Limited Partner (LP) Returns"]
[null,"Total LP Distributions",null,{"$f":"SUM(F157:DY157)","v":12603697.071733603},null,{"$f":"IF(F155=\"\",\"\",F189+F211+F226+F233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,11998119.888129937,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR155=\"\",\"\",BR189+BR211+BR226+BR233)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total LP Contributions",null,{"$f":"SUM(F158:DY158)","v":7559999.9999999991},null,{"$f":"F185","v":498145.38260869565},23514.448108695651,32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,888549.03787688992,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BR185","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total LP Profit",null,{"$f":"D157-D158","v":5043697.0717336042}]
[null,"LP IRR",null,{"$f":"XIRR(OFFSET(F160,0,0,1,$E$19+1),OFFSET($F$44,0,0,1,$E$19+1))","v":0.21673408150672915},null,{"$f":"IF(F155=\"\",\"\",(-F158)+F157)","v":-498145.38260869565},-23514.448108695651,-32395.648108695652,-88009.048108695657,-184921.5281086957,-782504.0096485815,-892893.96444573242,-727248.15870757983,-887686.30660256767,-1288382.9963056715,-1265749.4713694989,-888549.03787688992,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,11998119.888129937,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR155=\"\",\"\",(-BR158)+BR157)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"LP Equity Multiple",null,{"$f":"D157/D158","v":1.6671556973192598}]
[]
[null,"GP Returns"]
[null,"Total GP Distributions",null,{"$f":"SUM(F164:DY164)","v":1400410.7857481781},null,{"$f":"IF(F155=\"\",\"\",F194+F212+F227+F234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834243E-13,0,507.6852900401982,3543.1270874352995,4975.2716215940964,5214.0443328011534,4933.2285931194856,5169.8579017535303,5330.5790841559792,5333.2873139607036,6032.1853280826035,5336.0357650001461,5137.7665015700841,4904.8038125918101,5552.1478029508289,5316.3332986847381,1333124.4320144374,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR155=\"\",\"\",BR194+BR212+BR227+BR234)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total GP Fees",null,{"$f":"SUM(F165:DY165)","v":0},null,{"$f":"IF(F155=\"\",\"\",SUM(F174:F175))","v":0},{"$f":"IF(G155=\"\",\"\",SUM(G174:G175))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS155=\"\",\"\",SUM(BS174:BS175))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total GP Contributions",null,{"$f":"SUM(F166:DY166)","v":839999.99999999988},null,{"$f":"IF(F155=\"\",\"\",-(MIN(F176,0)+F185))","v":55349.486956521752},2612.716456521739,3599.5164565217383,9778.7831231884047,20546.836456521734,86944.8899609535,99210.440493970294,80805.350967508857,98631.811844729702,143153.66625618562,140638.83015216654,98727.670875209966,2.3283064365386958E-11,2.3283064365386958E-11,2.3283064365386958E-11,2.3283064365386958E-11,2.3283064365386958E-11,2.3283064365386958E-11,2.3283064365386958E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR155=\"\",\"\",-(MIN(BR176,0)+BR185))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total GP Profit",null,{"$f":"+D164+D165-D166","v":560410.78574817826}]
[null,"GP IRR",null,{"$f":"XIRR(OFFSET(F168,0,0,1,$E$19+1),OFFSET($F$44,0,0,1,$E$19+1))","v":0.21673408150672915},null,{"$f":"IF(F155=\"\",\"\",(-F166)+F164+F165)","v":-55349.486956521752},{"$f":"IF(G155=\"\",\"\",(-G166)+G164+G165)","v":-2612.716456521739},-3599.5164565217383,-9778.7831231884047,-20546.836456521734,-86944.8899609535,-99210.440493970294,-80805.350967508857,-98631.811844729702,-143153.66625618562,-140638.83015216654,-98727.670875209966,-2.3283064365386958E-11,-2.3283064365386958E-11,-2.3283064365386958E-11,-2.3283064365386958E-11,-2.3283064365386958E-11,-2.3283064365386958E-11,-2.3283064365386958E-11,0,0,0,0,7.2759576141834243E-13,0,507.6852900401982,3543.1270874352995,4975.2716215940964,5214.0443328011534,4933.2285931194856,5169.8579017535303,5330.5790841559792,5333.2873139607036,6032.1853280826035,5336.0357650001461,5137.7665015700841,4904.8038125918101,5552.1478029508289,5316.3332986847381,1333124.4320144374,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS155=\"\",\"\",(-BS166)+BS164+BS165)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"GP Equity Multiple",null,{"$f":"IFERROR(D164/D166,\"NA\")","v":1.6671556973192598}]
[]
[null,"Property-Level Cash and GP Fees",null,null,null,{"$f":"F$19","v":0},{"$f":"G$19","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BS$19","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Month Ending",{"$f":"IF(F44=\"\",\"\",F44)","v":"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","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31",{"$f":"IF(BR44=\"\",\"\",BR44)","v":"2028-09-30"},"2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31"]
[null,"Net Property-Level Cash Flow",null,null,null,-553494.86956521741,-26127.16456521739,-35995.16456521739,-97787.831231884062,-205468.36456521743,-869448.899609535,-992104.40493970271,-808053.50967508869,-986318.11844729737,-1431536.6625618571,-1406388.3015216654,-987276.70875209989,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019802,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559836,53332.873139607051,60321.85328082605,53360.357650001504,51377.665015700826,49048.038125918087,55521.478029508304,53163.332986847367,13331244.320144374,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(B46=\"\",\"\",B46)","v":"Development Fee"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B47=\"\",\"\",B47)","v":"Acquisition/Disposition Fees"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ47=\"\",\"\",BQ47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjusted Net Property-Level Cash Flow",null,null,null,{"$f":"IF(F171=\"\",\"\",F173-F174-F175)","v":-553494.86956521741},{"$f":"IF(G171=\"\",\"\",G173-G174-G175)","v":-26127.16456521739},-35995.16456521739,-97787.831231884062,-205468.36456521743,-869448.899609535,-992104.40493970271,-808053.50967508869,-986318.11844729737,-1431536.6625618571,-1406388.3015216654,-987276.70875209989,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019802,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559836,53332.873139607051,60321.85328082605,53360.357650001504,51377.665015700826,49048.038125918087,55521.478029508304,53163.332986847367,13331244.320144374,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS171=\"\",\"\",BS173-BS174-BS175)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Levered IRR",null,null,null,{"$f":"XIRR(OFFSET(F176,0,0,1,$E$19+1),OFFSET($F$44,0,0,1,$E$19+1))","v":0.21673408150672915}]
[null,"Equity Multiple",null,null,null,{"$f":"SUMIF(F176:DY176,\">0\")/-SUMIF(F176:DY176,\"<0\")","v":1.6671556973192596}]
[]
[null,"Tier 1 - Preferred Return + Return of Capital"]
[null,"Return Threshold - Up to:",{"$f":"C151","v":0},null,null,{"$f":"F$19","v":0},{"$f":"G$19","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BS$19","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Beginning Balance (LP Capital Account)",null,null,null,{"$f":"IF(F171=\"\",\"\",E187)","v":0},498145.38260869565,23514.448108695651,32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,888549.03787688992,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR171=\"\",\"\",BQ187)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"LP Return of Capital",null,null,null,{"$f":"IF(ROUND(SUM(G183:DY183),0)=ROUND(SUM(F185:DY185),0),\"All Capital Returned\",\"Capital Not Returned\")","v":"All Capital Returned"},{"$f":"IF(G171=\"\",\"\",G189-G184)","v":498145.38260869565},{"$f":"IF(H171=\"\",\"\",H189-H184)","v":23514.448108695651},32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,888549.03787688992,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT171=\"\",\"\",BT189-BT184)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Req'd Return by LP to hit Hurdle 1",null,null,null,{"$f":"IF(F182=\"\",\"\",IF($D$147=\"Equity Multiple\",E185*$C181-E185,F182*Preferred_Return))","v":0},-498145.38260869565,-23514.448108695651,-32395.648108695652,-88009.048108695657,-184921.5281086957,-782504.0096485815,-892893.96444573242,-727248.15870757983,-887686.30660256767,-1288382.9963056715,{"$f":"IF(Q182=\"\",\"\",IF($D$147=\"Equity Multiple\",P185*$C181-P185,Q182*Preferred_Return))","v":-1265749.4713694989},{"$f":"IF(R182=\"\",\"\",IF($D$147=\"Equity Multiple\",Q185*$C181-Q185,R182*Preferred_Return))","v":-888549.03787688992},{"$f":"IF(S182=\"\",\"\",IF($D$147=\"Equity Multiple\",R185*$C181-R185,S182*Preferred_Return))","v":-2.0954757928848267E-10},{"$f":"IF(T182=\"\",\"\",IF($D$147=\"Equity Multiple\",S185*$C181-S185,T182*Preferred_Return))","v":-2.0954757928848267E-10},{"$f":"IF(U182=\"\",\"\",IF($D$147=\"Equity Multiple\",T185*$C181-T185,U182*Preferred_Return))","v":-2.0954757928848267E-10},{"$f":"IF(V182=\"\",\"\",IF($D$147=\"Equity Multiple\",U185*$C181-U185,V182*Preferred_Return))","v":-2.0954757928848267E-10},{"$f":"IF(W182=\"\",\"\",IF($D$147=\"Equity Multiple\",V185*$C181-V185,W182*Preferred_Return))","v":-2.0954757928848267E-10},{"$f":"IF(X182=\"\",\"\",IF($D$147=\"Equity Multiple\",W185*$C181-W185,X182*Preferred_Return))","v":-2.0954757928848267E-10},{"$f":"IF(Y182=\"\",\"\",IF($D$147=\"Equity Multiple\",X185*$C181-X185,Y182*Preferred_Return))","v":-2.0954757928848267E-10},{"$f":"IF(Z182=\"\",\"\",IF($D$147=\"Equity Multiple\",Y185*$C181-Y185,Z182*Preferred_Return))","v":0},{"$f":"IF(AA182=\"\",\"\",IF($D$147=\"Equity Multiple\",Z185*$C181-Z185,AA182*Preferred_Return))","v":0},{"$f":"IF(AB182=\"\",\"\",IF($D$147=\"Equity Multiple\",AA185*$C181-AA185,AB182*Preferred_Return))","v":0},{"$f":"IF(AC182=\"\",\"\",IF($D$147=\"Equity Multiple\",AB185*$C181-AB185,AC182*Preferred_Return))","v":0},{"$f":"IF(AD182=\"\",\"\",IF($D$147=\"Equity Multiple\",AC185*$C181-AC185,AD182*Preferred_Return))","v":0},{"$f":"IF(AE182=\"\",\"\",IF($D$147=\"Equity Multiple\",AD185*$C181-AD185,AE182*Preferred_Return))","v":0},{"$f":"IF(AF182=\"\",\"\",IF($D$147=\"Equity Multiple\",AE185*$C181-AE185,AF182*Preferred_Return))","v":0},{"$f":"IF(AG182=\"\",\"\",IF($D$147=\"Equity Multiple\",AF185*$C181-AF185,AG182*Preferred_Return))","v":0},{"$f":"IF(AH182=\"\",\"\",IF($D$147=\"Equity Multiple\",AG185*$C181-AG185,AH182*Preferred_Return))","v":0},{"$f":"IF(AI182=\"\",\"\",IF($D$147=\"Equity Multiple\",AH185*$C181-AH185,AI182*Preferred_Return))","v":0},{"$f":"IF(AJ182=\"\",\"\",IF($D$147=\"Equity Multiple\",AI185*$C181-AI185,AJ182*Preferred_Return))","v":0},{"$f":"IF(AK182=\"\",\"\",IF($D$147=\"Equity Multiple\",AJ185*$C181-AJ185,AK182*Preferred_Return))","v":0},{"$f":"IF(AL182=\"\",\"\",IF($D$147=\"Equity Multiple\",AK185*$C181-AK185,AL182*Preferred_Return))","v":0},{"$f":"IF(AM182=\"\",\"\",IF($D$147=\"Equity Multiple\",AL185*$C181-AL185,AM182*Preferred_Return))","v":0},{"$f":"IF(AN182=\"\",\"\",IF($D$147=\"Equity Multiple\",AM185*$C181-AM185,AN182*Preferred_Return))","v":0},{"$f":"IF(AO182=\"\",\"\",IF($D$147=\"Equity Multiple\",AN185*$C181-AN185,AO182*Preferred_Return))","v":0},{"$f":"IF(AP182=\"\",\"\",IF($D$147=\"Equity Multiple\",AO185*$C181-AO185,AP182*Preferred_Return))","v":0},{"$f":"IF(AQ182=\"\",\"\",IF($D$147=\"Equity Multiple\",AP185*$C181-AP185,AQ182*Preferred_Return))","v":0},{"$f":"IF(AR182=\"\",\"\",IF($D$147=\"Equity Multiple\",AQ185*$C181-AQ185,AR182*Preferred_Return))","v":0},{"$f":"IF(AS182=\"\",\"\",IF($D$147=\"Equity Multiple\",AR185*$C181-AR185,AS182*Preferred_Return))","v":0},{"$f":"IF(AT182=\"\",\"\",IF($D$147=\"Equity Multiple\",AS185*$C181-AS185,AT182*Preferred_Return))","v":""},{"$f":"IF(AU182=\"\",\"\",IF($D$147=\"Equity Multiple\",AT185*$C181-AT185,AU182*Preferred_Return))","v":""},{"$f":"IF(AV182=\"\",\"\",IF($D$147=\"Equity Multiple\",AU185*$C181-AU185,AV182*Preferred_Return))","v":""},{"$f":"IF(AW182=\"\",\"\",IF($D$147=\"Equity Multiple\",AV185*$C181-AV185,AW182*Preferred_Return))","v":""},{"$f":"IF(AX182=\"\",\"\",IF($D$147=\"Equity Multiple\",AW185*$C181-AW185,AX182*Preferred_Return))","v":""},{"$f":"IF(AY182=\"\",\"\",IF($D$147=\"Equity Multiple\",AX185*$C181-AX185,AY182*Preferred_Return))","v":""},{"$f":"IF(AZ182=\"\",\"\",IF($D$147=\"Equity Multiple\",AY185*$C181-AY185,AZ182*Preferred_Return))","v":""},{"$f":"IF(BA182=\"\",\"\",IF($D$147=\"Equity Multiple\",AZ185*$C181-AZ185,BA182*Preferred_Return))","v":""},{"$f":"IF(BB182=\"\",\"\",IF($D$147=\"Equity Multiple\",BA185*$C181-BA185,BB182*Preferred_Return))","v":""},{"$f":"IF(BC182=\"\",\"\",IF($D$147=\"Equity Multiple\",BB185*$C181-BB185,BC182*Preferred_Return))","v":""},{"$f":"IF(BD182=\"\",\"\",IF($D$147=\"Equity Multiple\",BC185*$C181-BC185,BD182*Preferred_Return))","v":""},{"$f":"IF(BE182=\"\",\"\",IF($D$147=\"Equity Multiple\",BD185*$C181-BD185,BE182*Preferred_Return))","v":""},{"$f":"IF(BF182=\"\",\"\",IF($D$147=\"Equity Multiple\",BE185*$C181-BE185,BF182*Preferred_Return))","v":""},{"$f":"IF(BG182=\"\",\"\",IF($D$147=\"Equity Multiple\",BF185*$C181-BF185,BG182*Preferred_Return))","v":""},{"$f":"IF(BH182=\"\",\"\",IF($D$147=\"Equity Multiple\",BG185*$C181-BG185,BH182*Preferred_Return))","v":""},{"$f":"IF(BI182=\"\",\"\",IF($D$147=\"Equity Multiple\",BH185*$C181-BH185,BI182*Preferred_Return))","v":""},{"$f":"IF(BJ182=\"\",\"\",IF($D$147=\"Equity Multiple\",BI185*$C181-BI185,BJ182*Preferred_Return))","v":""},{"$f":"IF(BK182=\"\",\"\",IF($D$147=\"Equity Multiple\",BJ185*$C181-BJ185,BK182*Preferred_Return))","v":""},{"$f":"IF(BL182=\"\",\"\",IF($D$147=\"Equity Multiple\",BK185*$C181-BK185,BL182*Preferred_Return))","v":""},{"$f":"IF(BM182=\"\",\"\",IF($D$147=\"Equity Multiple\",BL185*$C181-BL185,BM182*Preferred_Return))","v":""},{"$f":"IF(BN182=\"\",\"\",IF($D$147=\"Equity Multiple\",BM185*$C181-BM185,BN182*Preferred_Return))","v":""},{"$f":"IF(BO182=\"\",\"\",IF($D$147=\"Equity Multiple\",BN185*$C181-BN185,BO182*Preferred_Return))","v":""},{"$f":"IF(BP182=\"\",\"\",IF($D$147=\"Equity Multiple\",BO185*$C181-BO185,BP182*Preferred_Return))","v":""},{"$f":"IF(BQ182=\"\",\"\",IF($D$147=\"Equity Multiple\",BP185*$C181-BP185,BQ182*Preferred_Return))","v":""},{"$f":"IF(BR182=\"\",\"\",IF($D$147=\"Equity Multiple\",BQ185*$C181-BQ185,BR182*Preferred_Return))","v":""},{"$f":"IF(BS182=\"\",\"\",IF($D$147=\"Equity Multiple\",BR185*$C181-BR185,BS182*Preferred_Return))","v":""},{"$f":"IF(BT182=\"\",\"\",IF($D$147=\"Equity Multiple\",BS185*$C181-BS185,BT182*Preferred_Return))","v":""},{"$f":"IF(BU182=\"\",\"\",IF($D$147=\"Equity Multiple\",BT185*$C181-BT185,BU182*Preferred_Return))","v":""},{"$f":"IF(BV182=\"\",\"\",IF($D$147=\"Equity Multiple\",BU185*$C181-BU185,BV182*Preferred_Return))","v":""},{"$f":"IF(BW182=\"\",\"\",IF($D$147=\"Equity Multiple\",BV185*$C181-BV185,BW182*Preferred_Return))","v":""},{"$f":"IF(BX182=\"\",\"\",IF($D$147=\"Equity Multiple\",BW185*$C181-BW185,BX182*Preferred_Return))","v":""},{"$f":"IF(BY182=\"\",\"\",IF($D$147=\"Equity Multiple\",BX185*$C181-BX185,BY182*Preferred_Return))","v":""},{"$f":"IF(BZ182=\"\",\"\",IF($D$147=\"Equity Multiple\",BY185*$C181-BY185,BZ182*Preferred_Return))","v":""},{"$f":"IF(CA182=\"\",\"\",IF($D$147=\"Equity Multiple\",BZ185*$C181-BZ185,CA182*Preferred_Return))","v":""},{"$f":"IF(CB182=\"\",\"\",IF($D$147=\"Equity Multiple\",CA185*$C181-CA185,CB182*Preferred_Return))","v":""},{"$f":"IF(CC182=\"\",\"\",IF($D$147=\"Equity Multiple\",CB185*$C181-CB185,CC182*Preferred_Return))","v":""},{"$f":"IF(CD182=\"\",\"\",IF($D$147=\"Equity Multiple\",CC185*$C181-CC185,CD182*Preferred_Return))","v":""},{"$f":"IF(CE182=\"\",\"\",IF($D$147=\"Equity Multiple\",CD185*$C181-CD185,CE182*Preferred_Return))","v":""},{"$f":"IF(CF182=\"\",\"\",IF($D$147=\"Equity Multiple\",CE185*$C181-CE185,CF182*Preferred_Return))","v":""},{"$f":"IF(CG182=\"\",\"\",IF($D$147=\"Equity Multiple\",CF185*$C181-CF185,CG182*Preferred_Return))","v":""},{"$f":"IF(CH182=\"\",\"\",IF($D$147=\"Equity Multiple\",CG185*$C181-CG185,CH182*Preferred_Return))","v":""},{"$f":"IF(CI182=\"\",\"\",IF($D$147=\"Equity Multiple\",CH185*$C181-CH185,CI182*Preferred_Return))","v":""},{"$f":"IF(CJ182=\"\",\"\",IF($D$147=\"Equity Multiple\",CI185*$C181-CI185,CJ182*Preferred_Return))","v":""},{"$f":"IF(CK182=\"\",\"\",IF($D$147=\"Equity Multiple\",CJ185*$C181-CJ185,CK182*Preferred_Return))","v":""},{"$f":"IF(CL182=\"\",\"\",IF($D$147=\"Equity Multiple\",CK185*$C181-CK185,CL182*Preferred_Return))","v":""},{"$f":"IF(CM182=\"\",\"\",IF($D$147=\"Equity Multiple\",CL185*$C181-CL185,CM182*Preferred_Return))","v":""},{"$f":"IF(CN182=\"\",\"\",IF($D$147=\"Equity Multiple\",CM185*$C181-CM185,CN182*Preferred_Return))","v":""},{"$f":"IF(CO182=\"\",\"\",IF($D$147=\"Equity Multiple\",CN185*$C181-CN185,CO182*Preferred_Return))","v":""},{"$f":"IF(CP182=\"\",\"\",IF($D$147=\"Equity Multiple\",CO185*$C181-CO185,CP182*Preferred_Return))","v":""},{"$f":"IF(CQ182=\"\",\"\",IF($D$147=\"Equity Multiple\",CP185*$C181-CP185,CQ182*Preferred_Return))","v":""},{"$f":"IF(CR182=\"\",\"\",IF($D$147=\"Equity Multiple\",CQ185*$C181-CQ185,CR182*Preferred_Return))","v":""},{"$f":"IF(CS182=\"\",\"\",IF($D$147=\"Equity Multiple\",CR185*$C181-CR185,CS182*Preferred_Return))","v":""},{"$f":"IF(CT182=\"\",\"\",IF($D$147=\"Equity Multiple\",CS185*$C181-CS185,CT182*Preferred_Return))","v":""},{"$f":"IF(CU182=\"\",\"\",IF($D$147=\"Equity Multiple\",CT185*$C181-CT185,CU182*Preferred_Return))","v":""},{"$f":"IF(CV182=\"\",\"\",IF($D$147=\"Equity Multiple\",CU185*$C181-CU185,CV182*Preferred_Return))","v":""},{"$f":"IF(CW182=\"\",\"\",IF($D$147=\"Equity Multiple\",CV185*$C181-CV185,CW182*Preferred_Return))","v":""},{"$f":"IF(CX182=\"\",\"\",IF($D$147=\"Equity Multiple\",CW185*$C181-CW185,CX182*Preferred_Return))","v":""},{"$f":"IF(CY182=\"\",\"\",IF($D$147=\"Equity Multiple\",CX185*$C181-CX185,CY182*Preferred_Return))","v":""},{"$f":"IF(CZ182=\"\",\"\",IF($D$147=\"Equity Multiple\",CY185*$C181-CY185,CZ182*Preferred_Return))","v":""},{"$f":"IF(DA182=\"\",\"\",IF($D$147=\"Equity Multiple\",CZ185*$C181-CZ185,DA182*Preferred_Return))","v":""},{"$f":"IF(DB182=\"\",\"\",IF($D$147=\"Equity Multiple\",DA185*$C181-DA185,DB182*Preferred_Return))","v":""},{"$f":"IF(DC182=\"\",\"\",IF($D$147=\"Equity Multiple\",DB185*$C181-DB185,DC182*Preferred_Return))","v":""},{"$f":"IF(DD182=\"\",\"\",IF($D$147=\"Equity Multiple\",DC185*$C181-DC185,DD182*Preferred_Return))","v":""},{"$f":"IF(DE182=\"\",\"\",IF($D$147=\"Equity Multiple\",DD185*$C181-DD185,DE182*Preferred_Return))","v":""},{"$f":"IF(DF182=\"\",\"\",IF($D$147=\"Equity Multiple\",DE185*$C181-DE185,DF182*Preferred_Return))","v":""},{"$f":"IF(DG182=\"\",\"\",IF($D$147=\"Equity Multiple\",DF185*$C181-DF185,DG182*Preferred_Return))","v":""},{"$f":"IF(DH182=\"\",\"\",IF($D$147=\"Equity Multiple\",DG185*$C181-DG185,DH182*Preferred_Return))","v":""},{"$f":"IF(DI182=\"\",\"\",IF($D$147=\"Equity Multiple\",DH185*$C181-DH185,DI182*Preferred_Return))","v":""},{"$f":"IF(DJ182=\"\",\"\",IF($D$147=\"Equity Multiple\",DI185*$C181-DI185,DJ182*Preferred_Return))","v":""},{"$f":"IF(DK182=\"\",\"\",IF($D$147=\"Equity Multiple\",DJ185*$C181-DJ185,DK182*Preferred_Return))","v":""},{"$f":"IF(DL182=\"\",\"\",IF($D$147=\"Equity Multiple\",DK185*$C181-DK185,DL182*Preferred_Return))","v":""},{"$f":"IF(DM182=\"\",\"\",IF($D$147=\"Equity Multiple\",DL185*$C181-DL185,DM182*Preferred_Return))","v":""},{"$f":"IF(DN182=\"\",\"\",IF($D$147=\"Equity Multiple\",DM185*$C181-DM185,DN182*Preferred_Return))","v":""},{"$f":"IF(DO182=\"\",\"\",IF($D$147=\"Equity Multiple\",DN185*$C181-DN185,DO182*Preferred_Return))","v":""},{"$f":"IF(DP182=\"\",\"\",IF($D$147=\"Equity Multiple\",DO185*$C181-DO185,DP182*Preferred_Return))","v":""},{"$f":"IF(DQ182=\"\",\"\",IF($D$147=\"Equity Multiple\",DP185*$C181-DP185,DQ182*Preferred_Return))","v":""},{"$f":"IF(DR182=\"\",\"\",IF($D$147=\"Equity Multiple\",DQ185*$C181-DQ185,DR182*Preferred_Return))","v":""},{"$f":"IF(DS182=\"\",\"\",IF($D$147=\"Equity Multiple\",DR185*$C181-DR185,DS182*Preferred_Return))","v":""},{"$f":"IF(DT182=\"\",\"\",IF($D$147=\"Equity Multiple\",DS185*$C181-DS185,DT182*Preferred_Return))","v":""},{"$f":"IF(DU182=\"\",\"\",IF($D$147=\"Equity Multiple\",DT185*$C181-DT185,DU182*Preferred_Return))","v":""},{"$f":"IF(DV182=\"\",\"\",IF($D$147=\"Equity Multiple\",DU185*$C181-DU185,DV182*Preferred_Return))","v":""}]
[null,"Contributions from LP",null,null,null,{"$f":"IF(F182=\"\",\"\",-MIN(0,F176*Equity_Share_LP))","v":498145.38260869565},23514.448108695651,32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,{"$f":"IF(Q182=\"\",\"\",-MIN(0,Q176*Equity_Share_LP))","v":888549.03787688992},2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC182=\"\",\"\",-MIN(0,CC176*Equity_Share_LP))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distributions to LP (Hurdle 1)",null,null,null,{"$f":"MAX(F176,F184)","v":0},{"$f":"IF(G182=\"\",\"\",MIN(G182+G184,MAX(G176,0)*$I$14))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS182=\"\",\"\",MIN(BS182+BS184,MAX(BS176,0)*$I$14))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Ending Balance (LP Capital Account)",null,null,null,{"$f":"F182+F185-F186","v":498145.38260869565},{"$f":"IF(G182=\"\",\"\",G182+G184+G185-G186)","v":23514.448108695651},{"$f":"IF(H182=\"\",\"\",H182+H184+H185-H186)","v":32395.648108695652},88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,888549.03787688992,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT182=\"\",\"\",BT182+BT184+BT185-BT186)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(D147=\"Equity Multiple\", \"LP EMx Check\",\"LP IRR Check\")","v":"LP EMx Check"},null,null,{"$f":"SUMIF(F188:DY188,\">0\")/-SUMIF(F188:DY188,\"<0\")","v":0},{"$f":"IF(F182=\"\",\"\",-F185+F186)","v":-498145.38260869565},-23514.448108695651,-32395.648108695652,-88009.048108695657,-184921.5281086957,-782504.0096485815,-892893.96444573242,-727248.15870757983,-887686.30660256767,-1288382.9963056715,-1265749.4713694989,-888549.03787688992,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR182=\"\",\"\",-BR185+BR186)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distribution to LP",null,null,null,{"$f":"MAX(F176,F184)","v":0},{"$f":"IF(G182=\"\",\"\",MIN(G182+G184,MAX(G176,0)*$I$14))","v":0},{"$f":"H186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BT186","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Beginning Balance (GP Capital Account)",null,null,null,{"$f":"IF(F171=\"\",\"\",E195)","v":0},{"$f":"IF(G171=\"\",\"\",F195)","v":55349.486956521745},2612.716456521739,3599.5164565217392,9778.7831231884065,20546.836456521745,86944.8899609535,99210.44049397028,80805.350967508872,98631.811844729746,143153.66625618571,140638.83015216654,98727.670875209995,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS171=\"\",\"\",BR195)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Req'd Return by GP (Pref)",null,null,null,{"$f":"IF(F191=\"\",\"\",IF($D$147=\"Equity Multiple\",E193*$C181-E193,F191*Preferred_Return))","v":0},-55349.486956521745,-2612.716456521739,-3599.5164565217392,-9778.7831231884065,-20546.836456521745,-86944.8899609535,-99210.44049397028,-80805.350967508872,-98631.811844729746,-143153.66625618571,{"$f":"IF(Q191=\"\",\"\",IF($D$147=\"Equity Multiple\",P193*$C181-P193,Q191*Preferred_Return))","v":-140638.83015216654},{"$f":"IF(R191=\"\",\"\",IF($D$147=\"Equity Multiple\",Q193*$C181-Q193,R191*Preferred_Return))","v":-98727.670875209995},{"$f":"IF(S191=\"\",\"\",IF($D$147=\"Equity Multiple\",R193*$C181-R193,S191*Preferred_Return))","v":-2.3283064365386964E-11},{"$f":"IF(T191=\"\",\"\",IF($D$147=\"Equity Multiple\",S193*$C181-S193,T191*Preferred_Return))","v":-2.3283064365386964E-11},{"$f":"IF(U191=\"\",\"\",IF($D$147=\"Equity Multiple\",T193*$C181-T193,U191*Preferred_Return))","v":-2.3283064365386964E-11},{"$f":"IF(V191=\"\",\"\",IF($D$147=\"Equity Multiple\",U193*$C181-U193,V191*Preferred_Return))","v":-2.3283064365386964E-11},{"$f":"IF(W191=\"\",\"\",IF($D$147=\"Equity Multiple\",V193*$C181-V193,W191*Preferred_Return))","v":-2.3283064365386964E-11},{"$f":"IF(X191=\"\",\"\",IF($D$147=\"Equity Multiple\",W193*$C181-W193,X191*Preferred_Return))","v":-2.3283064365386964E-11},{"$f":"IF(Y191=\"\",\"\",IF($D$147=\"Equity Multiple\",X193*$C181-X193,Y191*Preferred_Return))","v":-2.3283064365386964E-11},{"$f":"IF(Z191=\"\",\"\",IF($D$147=\"Equity Multiple\",Y193*$C181-Y193,Z191*Preferred_Return))","v":0},{"$f":"IF(AA191=\"\",\"\",IF($D$147=\"Equity Multiple\",Z193*$C181-Z193,AA191*Preferred_Return))","v":0},{"$f":"IF(AB191=\"\",\"\",IF($D$147=\"Equity Multiple\",AA193*$C181-AA193,AB191*Preferred_Return))","v":0},{"$f":"IF(AC191=\"\",\"\",IF($D$147=\"Equity Multiple\",AB193*$C181-AB193,AC191*Preferred_Return))","v":0},{"$f":"IF(AD191=\"\",\"\",IF($D$147=\"Equity Multiple\",AC193*$C181-AC193,AD191*Preferred_Return))","v":0},{"$f":"IF(AE191=\"\",\"\",IF($D$147=\"Equity Multiple\",AD193*$C181-AD193,AE191*Preferred_Return))","v":0},{"$f":"IF(AF191=\"\",\"\",IF($D$147=\"Equity Multiple\",AE193*$C181-AE193,AF191*Preferred_Return))","v":0},{"$f":"IF(AG191=\"\",\"\",IF($D$147=\"Equity Multiple\",AF193*$C181-AF193,AG191*Preferred_Return))","v":0},{"$f":"IF(AH191=\"\",\"\",IF($D$147=\"Equity Multiple\",AG193*$C181-AG193,AH191*Preferred_Return))","v":0},{"$f":"IF(AI191=\"\",\"\",IF($D$147=\"Equity Multiple\",AH193*$C181-AH193,AI191*Preferred_Return))","v":0},{"$f":"IF(AJ191=\"\",\"\",IF($D$147=\"Equity Multiple\",AI193*$C181-AI193,AJ191*Preferred_Return))","v":0},{"$f":"IF(AK191=\"\",\"\",IF($D$147=\"Equity Multiple\",AJ193*$C181-AJ193,AK191*Preferred_Return))","v":0},{"$f":"IF(AL191=\"\",\"\",IF($D$147=\"Equity Multiple\",AK193*$C181-AK193,AL191*Preferred_Return))","v":0},{"$f":"IF(AM191=\"\",\"\",IF($D$147=\"Equity Multiple\",AL193*$C181-AL193,AM191*Preferred_Return))","v":0},{"$f":"IF(AN191=\"\",\"\",IF($D$147=\"Equity Multiple\",AM193*$C181-AM193,AN191*Preferred_Return))","v":0},{"$f":"IF(AO191=\"\",\"\",IF($D$147=\"Equity Multiple\",AN193*$C181-AN193,AO191*Preferred_Return))","v":0},{"$f":"IF(AP191=\"\",\"\",IF($D$147=\"Equity Multiple\",AO193*$C181-AO193,AP191*Preferred_Return))","v":0},{"$f":"IF(AQ191=\"\",\"\",IF($D$147=\"Equity Multiple\",AP193*$C181-AP193,AQ191*Preferred_Return))","v":0},{"$f":"IF(AR191=\"\",\"\",IF($D$147=\"Equity Multiple\",AQ193*$C181-AQ193,AR191*Preferred_Return))","v":0},{"$f":"IF(AS191=\"\",\"\",IF($D$147=\"Equity Multiple\",AR193*$C181-AR193,AS191*Preferred_Return))","v":0},{"$f":"IF(AT191=\"\",\"\",IF($D$147=\"Equity Multiple\",AS193*$C181-AS193,AT191*Preferred_Return))","v":""},{"$f":"IF(AU191=\"\",\"\",IF($D$147=\"Equity Multiple\",AT193*$C181-AT193,AU191*Preferred_Return))","v":""},{"$f":"IF(AV191=\"\",\"\",IF($D$147=\"Equity Multiple\",AU193*$C181-AU193,AV191*Preferred_Return))","v":""},{"$f":"IF(AW191=\"\",\"\",IF($D$147=\"Equity Multiple\",AV193*$C181-AV193,AW191*Preferred_Return))","v":""},{"$f":"IF(AX191=\"\",\"\",IF($D$147=\"Equity Multiple\",AW193*$C181-AW193,AX191*Preferred_Return))","v":""},{"$f":"IF(AY191=\"\",\"\",IF($D$147=\"Equity Multiple\",AX193*$C181-AX193,AY191*Preferred_Return))","v":""},{"$f":"IF(AZ191=\"\",\"\",IF($D$147=\"Equity Multiple\",AY193*$C181-AY193,AZ191*Preferred_Return))","v":""},{"$f":"IF(BA191=\"\",\"\",IF($D$147=\"Equity Multiple\",AZ193*$C181-AZ193,BA191*Preferred_Return))","v":""},{"$f":"IF(BB191=\"\",\"\",IF($D$147=\"Equity Multiple\",BA193*$C181-BA193,BB191*Preferred_Return))","v":""},{"$f":"IF(BC191=\"\",\"\",IF($D$147=\"Equity Multiple\",BB193*$C181-BB193,BC191*Preferred_Return))","v":""},{"$f":"IF(BD191=\"\",\"\",IF($D$147=\"Equity Multiple\",BC193*$C181-BC193,BD191*Preferred_Return))","v":""},{"$f":"IF(BE191=\"\",\"\",IF($D$147=\"Equity Multiple\",BD193*$C181-BD193,BE191*Preferred_Return))","v":""},{"$f":"IF(BF191=\"\",\"\",IF($D$147=\"Equity Multiple\",BE193*$C181-BE193,BF191*Preferred_Return))","v":""},{"$f":"IF(BG191=\"\",\"\",IF($D$147=\"Equity Multiple\",BF193*$C181-BF193,BG191*Preferred_Return))","v":""},{"$f":"IF(BH191=\"\",\"\",IF($D$147=\"Equity Multiple\",BG193*$C181-BG193,BH191*Preferred_Return))","v":""},{"$f":"IF(BI191=\"\",\"\",IF($D$147=\"Equity Multiple\",BH193*$C181-BH193,BI191*Preferred_Return))","v":""},{"$f":"IF(BJ191=\"\",\"\",IF($D$147=\"Equity Multiple\",BI193*$C181-BI193,BJ191*Preferred_Return))","v":""},{"$f":"IF(BK191=\"\",\"\",IF($D$147=\"Equity Multiple\",BJ193*$C181-BJ193,BK191*Preferred_Return))","v":""},{"$f":"IF(BL191=\"\",\"\",IF($D$147=\"Equity Multiple\",BK193*$C181-BK193,BL191*Preferred_Return))","v":""},{"$f":"IF(BM191=\"\",\"\",IF($D$147=\"Equity Multiple\",BL193*$C181-BL193,BM191*Preferred_Return))","v":""},{"$f":"IF(BN191=\"\",\"\",IF($D$147=\"Equity Multiple\",BM193*$C181-BM193,BN191*Preferred_Return))","v":""},{"$f":"IF(BO191=\"\",\"\",IF($D$147=\"Equity Multiple\",BN193*$C181-BN193,BO191*Preferred_Return))","v":""},{"$f":"IF(BP191=\"\",\"\",IF($D$147=\"Equity Multiple\",BO193*$C181-BO193,BP191*Preferred_Return))","v":""},{"$f":"IF(BQ191=\"\",\"\",IF($D$147=\"Equity Multiple\",BP193*$C181-BP193,BQ191*Preferred_Return))","v":""},{"$f":"IF(BR191=\"\",\"\",IF($D$147=\"Equity Multiple\",BQ193*$C181-BQ193,BR191*Preferred_Return))","v":""},{"$f":"IF(BS191=\"\",\"\",IF($D$147=\"Equity Multiple\",BR193*$C181-BR193,BS191*Preferred_Return))","v":""},{"$f":"IF(BT191=\"\",\"\",IF($D$147=\"Equity Multiple\",BS193*$C181-BS193,BT191*Preferred_Return))","v":""},{"$f":"IF(BU191=\"\",\"\",IF($D$147=\"Equity Multiple\",BT193*$C181-BT193,BU191*Preferred_Return))","v":""},{"$f":"IF(BV191=\"\",\"\",IF($D$147=\"Equity Multiple\",BU193*$C181-BU193,BV191*Preferred_Return))","v":""},{"$f":"IF(BW191=\"\",\"\",IF($D$147=\"Equity Multiple\",BV193*$C181-BV193,BW191*Preferred_Return))","v":""},{"$f":"IF(BX191=\"\",\"\",IF($D$147=\"Equity Multiple\",BW193*$C181-BW193,BX191*Preferred_Return))","v":""},{"$f":"IF(BY191=\"\",\"\",IF($D$147=\"Equity Multiple\",BX193*$C181-BX193,BY191*Preferred_Return))","v":""},{"$f":"IF(BZ191=\"\",\"\",IF($D$147=\"Equity Multiple\",BY193*$C181-BY193,BZ191*Preferred_Return))","v":""},{"$f":"IF(CA191=\"\",\"\",IF($D$147=\"Equity Multiple\",BZ193*$C181-BZ193,CA191*Preferred_Return))","v":""},{"$f":"IF(CB191=\"\",\"\",IF($D$147=\"Equity Multiple\",CA193*$C181-CA193,CB191*Preferred_Return))","v":""},{"$f":"IF(CC191=\"\",\"\",IF($D$147=\"Equity Multiple\",CB193*$C181-CB193,CC191*Preferred_Return))","v":""},{"$f":"IF(CD191=\"\",\"\",IF($D$147=\"Equity Multiple\",CC193*$C181-CC193,CD191*Preferred_Return))","v":""},{"$f":"IF(CE191=\"\",\"\",IF($D$147=\"Equity Multiple\",CD193*$C181-CD193,CE191*Preferred_Return))","v":""},{"$f":"IF(CF191=\"\",\"\",IF($D$147=\"Equity Multiple\",CE193*$C181-CE193,CF191*Preferred_Return))","v":""},{"$f":"IF(CG191=\"\",\"\",IF($D$147=\"Equity Multiple\",CF193*$C181-CF193,CG191*Preferred_Return))","v":""},{"$f":"IF(CH191=\"\",\"\",IF($D$147=\"Equity Multiple\",CG193*$C181-CG193,CH191*Preferred_Return))","v":""},{"$f":"IF(CI191=\"\",\"\",IF($D$147=\"Equity Multiple\",CH193*$C181-CH193,CI191*Preferred_Return))","v":""},{"$f":"IF(CJ191=\"\",\"\",IF($D$147=\"Equity Multiple\",CI193*$C181-CI193,CJ191*Preferred_Return))","v":""},{"$f":"IF(CK191=\"\",\"\",IF($D$147=\"Equity Multiple\",CJ193*$C181-CJ193,CK191*Preferred_Return))","v":""},{"$f":"IF(CL191=\"\",\"\",IF($D$147=\"Equity Multiple\",CK193*$C181-CK193,CL191*Preferred_Return))","v":""},{"$f":"IF(CM191=\"\",\"\",IF($D$147=\"Equity Multiple\",CL193*$C181-CL193,CM191*Preferred_Return))","v":""},{"$f":"IF(CN191=\"\",\"\",IF($D$147=\"Equity Multiple\",CM193*$C181-CM193,CN191*Preferred_Return))","v":""},{"$f":"IF(CO191=\"\",\"\",IF($D$147=\"Equity Multiple\",CN193*$C181-CN193,CO191*Preferred_Return))","v":""},{"$f":"IF(CP191=\"\",\"\",IF($D$147=\"Equity Multiple\",CO193*$C181-CO193,CP191*Preferred_Return))","v":""},{"$f":"IF(CQ191=\"\",\"\",IF($D$147=\"Equity Multiple\",CP193*$C181-CP193,CQ191*Preferred_Return))","v":""},{"$f":"IF(CR191=\"\",\"\",IF($D$147=\"Equity Multiple\",CQ193*$C181-CQ193,CR191*Preferred_Return))","v":""},{"$f":"IF(CS191=\"\",\"\",IF($D$147=\"Equity Multiple\",CR193*$C181-CR193,CS191*Preferred_Return))","v":""},{"$f":"IF(CT191=\"\",\"\",IF($D$147=\"Equity Multiple\",CS193*$C181-CS193,CT191*Preferred_Return))","v":""},{"$f":"IF(CU191=\"\",\"\",IF($D$147=\"Equity Multiple\",CT193*$C181-CT193,CU191*Preferred_Return))","v":""},{"$f":"IF(CV191=\"\",\"\",IF($D$147=\"Equity Multiple\",CU193*$C181-CU193,CV191*Preferred_Return))","v":""},{"$f":"IF(CW191=\"\",\"\",IF($D$147=\"Equity Multiple\",CV193*$C181-CV193,CW191*Preferred_Return))","v":""},{"$f":"IF(CX191=\"\",\"\",IF($D$147=\"Equity Multiple\",CW193*$C181-CW193,CX191*Preferred_Return))","v":""},{"$f":"IF(CY191=\"\",\"\",IF($D$147=\"Equity Multiple\",CX193*$C181-CX193,CY191*Preferred_Return))","v":""},{"$f":"IF(CZ191=\"\",\"\",IF($D$147=\"Equity Multiple\",CY193*$C181-CY193,CZ191*Preferred_Return))","v":""},{"$f":"IF(DA191=\"\",\"\",IF($D$147=\"Equity Multiple\",CZ193*$C181-CZ193,DA191*Preferred_Return))","v":""},{"$f":"IF(DB191=\"\",\"\",IF($D$147=\"Equity Multiple\",DA193*$C181-DA193,DB191*Preferred_Return))","v":""},{"$f":"IF(DC191=\"\",\"\",IF($D$147=\"Equity Multiple\",DB193*$C181-DB193,DC191*Preferred_Return))","v":""},{"$f":"IF(DD191=\"\",\"\",IF($D$147=\"Equity Multiple\",DC193*$C181-DC193,DD191*Preferred_Return))","v":""},{"$f":"IF(DE191=\"\",\"\",IF($D$147=\"Equity Multiple\",DD193*$C181-DD193,DE191*Preferred_Return))","v":""},{"$f":"IF(DF191=\"\",\"\",IF($D$147=\"Equity Multiple\",DE193*$C181-DE193,DF191*Preferred_Return))","v":""},{"$f":"IF(DG191=\"\",\"\",IF($D$147=\"Equity Multiple\",DF193*$C181-DF193,DG191*Preferred_Return))","v":""},{"$f":"IF(DH191=\"\",\"\",IF($D$147=\"Equity Multiple\",DG193*$C181-DG193,DH191*Preferred_Return))","v":""},{"$f":"IF(DI191=\"\",\"\",IF($D$147=\"Equity Multiple\",DH193*$C181-DH193,DI191*Preferred_Return))","v":""},{"$f":"IF(DJ191=\"\",\"\",IF($D$147=\"Equity Multiple\",DI193*$C181-DI193,DJ191*Preferred_Return))","v":""},{"$f":"IF(DK191=\"\",\"\",IF($D$147=\"Equity Multiple\",DJ193*$C181-DJ193,DK191*Preferred_Return))","v":""},{"$f":"IF(DL191=\"\",\"\",IF($D$147=\"Equity Multiple\",DK193*$C181-DK193,DL191*Preferred_Return))","v":""},{"$f":"IF(DM191=\"\",\"\",IF($D$147=\"Equity Multiple\",DL193*$C181-DL193,DM191*Preferred_Return))","v":""},{"$f":"IF(DN191=\"\",\"\",IF($D$147=\"Equity Multiple\",DM193*$C181-DM193,DN191*Preferred_Return))","v":""},{"$f":"IF(DO191=\"\",\"\",IF($D$147=\"Equity Multiple\",DN193*$C181-DN193,DO191*Preferred_Return))","v":""},{"$f":"IF(DP191=\"\",\"\",IF($D$147=\"Equity Multiple\",DO193*$C181-DO193,DP191*Preferred_Return))","v":""},{"$f":"IF(DQ191=\"\",\"\",IF($D$147=\"Equity Multiple\",DP193*$C181-DP193,DQ191*Preferred_Return))","v":""},{"$f":"IF(DR191=\"\",\"\",IF($D$147=\"Equity Multiple\",DQ193*$C181-DQ193,DR191*Preferred_Return))","v":""},{"$f":"IF(DS191=\"\",\"\",IF($D$147=\"Equity Multiple\",DR193*$C181-DR193,DS191*Preferred_Return))","v":""},{"$f":"IF(DT191=\"\",\"\",IF($D$147=\"Equity Multiple\",DS193*$C181-DS193,DT191*Preferred_Return))","v":""},{"$f":"IF(DU191=\"\",\"\",IF($D$147=\"Equity Multiple\",DT193*$C181-DT193,DU191*Preferred_Return))","v":""},{"$f":"IF(DV191=\"\",\"\",IF($D$147=\"Equity Multiple\",DU193*$C181-DU193,DV191*Preferred_Return))","v":""}]
[null,"Contributions from GP",null,null,null,{"$f":"IF(F171=\"\",\"\",-MIN(0,F176*Equity_Share_GP))","v":55349.486956521745},2612.716456521739,3599.5164565217392,9778.7831231884065,20546.836456521745,86944.8899609535,99210.44049397028,80805.350967508872,98631.811844729746,143153.66625618571,140638.83015216654,{"$f":"IF(Q171=\"\",\"\",-MIN(0,Q176*Equity_Share_GP))","v":98727.670875209995},2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC171=\"\",\"\",-MIN(0,CC176*Equity_Share_GP))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distribution to GP",null,null,null,{"$f":"IF(F171=\"\",\"\",IF(CU?,MAX(MIN(F176-F189,F191+F192+F193),0),F186/$I$14*$H$14))","v":0},{"$f":"IF(G171=\"\",\"\",IF(CU?,MAX(MIN(G176-G189,G191+G192+G193),0),G186/$I$14*$H$14))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Q171=\"\",\"\",IF(CU?,MAX(MIN(Q176-Q189,Q191+Q192+Q193),0),Q186/$I$14*$H$14))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC171=\"\",\"\",IF(CU?,MAX(MIN(CC176-CC189,CC191+CC192+CC193),0),CC186/$I$14*$H$14))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Ending Balance (GP Capital Account)",null,null,null,{"$f":"IF(F171=\"\",\"\",F191+F192+F193-F194)","v":55349.486956521745},{"$f":"IF(G171=\"\",\"\",G191+G192+G193-G194)","v":2612.716456521739},3599.5164565217392,9778.7831231884065,20546.836456521745,86944.8899609535,99210.44049397028,80805.350967508872,98631.811844729746,143153.66625618571,140638.83015216654,98727.670875209995,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,2.3283064365386964E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS171=\"\",\"\",BS191+BS192+BS193-BS194)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(D147=\"Equity Multiple\", \"GP EMx Check\",\"GP IRR Check\")","v":"GP EMx Check"},null,null,{"$f":"SUMIF(F196:DY196,\">0\")/-SUMIF(F196:DY196,\"<0\")","v":0},{"$f":"IF(F171=\"\",\"\",-F193+F194)","v":-55349.486956521745},{"$f":"IF(G171=\"\",\"\",-G193+G194)","v":-2612.716456521739},-3599.5164565217392,-9778.7831231884065,-20546.836456521745,-86944.8899609535,-99210.44049397028,-80805.350967508872,-98631.811844729746,-143153.66625618571,-140638.83015216654,-98727.670875209995,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,-2.3283064365386964E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS171=\"\",\"\",-BS193+BS194)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,{"$f":"\"Total Distributions (\"&B180&\")\"","v":"Total Distributions (Tier 1 - Preferred Return + Return of Capital)"},null,null,null,{"$f":"IF(F182=\"\",\"\",F194+F189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR182=\"\",\"\",BR194+BR189)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Cash Flow Remaining",null,null,null,{"$f":"IF(F182=\"\",\"\",MAX(F176-F198,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019802,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559836,53332.873139607051,60321.85328082605,53360.357650001504,51377.665015700826,49048.038125918087,55521.478029508304,53163.332986847367,13331244.320144374,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR182=\"\",\"\",MAX(BR176-BR198,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Tier 2",null,null,null,{"$f":"F$19","v":0},{"$f":"G$19","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BS$19","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Return Threshold - Up to:",{"$f":"C152","v":0}]
[null,"Beginning Balance (LP Capital Account)",null,null,null,{"$f":"IF(F171=\"\",\"\",E208)","v":0},498145.38260869565,23514.448108695651,32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,888549.03787688992,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR171=\"\",\"\",BQ208)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Req'd Return by LP to hit Hurdle 2",null,null,null,{"$f":"IF(F203=\"\",\"\",IF($D$147=\"Equity Multiple\",E205*$C202-E205,F203*$C202))","v":0},-498145.38260869565,-23514.448108695651,-32395.648108695652,-88009.048108695657,-184921.5281086957,-782504.0096485815,-892893.96444573242,-727248.15870757983,-887686.30660256767,-1288382.9963056715,-1265749.4713694989,-888549.03787688992,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR203=\"\",\"\",IF($D$147=\"Equity Multiple\",BQ205*$C202-BQ205,BR203*$C202))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Contributions from LP",null,null,null,{"$f":"IF(F203=\"\",\"\",-MIN(0,F$49*Equity_Share_LP))","v":498145.38260869565},23514.448108695651,32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,{"$f":"IF(Q203=\"\",\"\",-MIN(0,Q$49*Equity_Share_LP))","v":888549.03787688992},2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC203=\"\",\"\",-MIN(0,CC$49*Equity_Share_LP))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Prior Distributions",null,null,null,{"$f":"F189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BR189","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"\"Distributions to LP \"&B201","v":"Distributions to LP Tier 2"},null,null,null,{"$f":"IF(F203=\"\",\"\",MIN(F203+F204-F206,F199*$I$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR203=\"\",\"\",MIN(BR203+BR204-BR206,BR199*$I$15))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Ending Balance (LP Capital Account)",null,null,null,{"$f":"F203+F205-F207","v":498145.38260869565},{"$f":"IF(G203=\"\",\"\",G203+G204+G205-G206-G207)","v":23514.448108695651},32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,888549.03787688992,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS203=\"\",\"\",BS203+BS204+BS205-BS206-BS207)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"C202","v":0},null,null,{"$f":"SUMIF(F209:DY209,\">0\")/-SUMIF(F209:DY209,\"<0\")","v":0},{"$f":"IF(F203=\"\",\"\",-F205+F207)","v":-498145.38260869565},{"$f":"IF(G203=\"\",\"\",-G205+G206+G207)","v":-23514.448108695651},-32395.648108695652,-88009.048108695657,-184921.5281086957,-782504.0096485815,-892893.96444573242,-727248.15870757983,-887686.30660256767,-1288382.9963056715,-1265749.4713694989,-888549.03787688992,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS203=\"\",\"\",-BS205+BS206+BS207)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,".",".",".",".",{"$f":"IF(F203=\"\",\"\",\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR203=\"\",\"\",\".\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distribution to LP",null,null,null,{"$f":"IF(F203=\"\",\"\",F207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR203=\"\",\"\",BR207)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distribution to GP",null,null,null,{"$f":"IF(F203=\"\",\"\",F211/$I$15*$H$15)","v":0},{"$f":"IF(G203=\"\",\"\",G211/$I$15*$H$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS203=\"\",\"\",BS211/$I$15*$H$15)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"\"Total Distributions (\"&B201&\")\"","v":"Total Distributions (Tier 2)"},null,null,null,{"$f":"IF(F203=\"\",\"\",F211+F212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR203=\"\",\"\",BR211+BR212)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Cash Flow Remaining",null,null,null,{"$f":"IF(F203=\"\",\"\",MAX(F$49-F198-F213,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019802,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559836,53332.873139607051,60321.85328082605,53360.357650001504,51377.665015700826,49048.038125918087,55521.478029508304,53163.332986847367,13331244.320144374,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR203=\"\",\"\",MAX(BR$49-BR198-BR213,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Tier 3",null,null,null,{"$f":"F$19","v":0},{"$f":"G$19","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BS$19","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Return Threshold - Up to:",{"$f":"C153","v":0}]
[null,"Beginning Balance (LP Capital Account)",null,null,null,{"$f":"IF(F194=\"\",\"\",E223)","v":0},498145.38260869565,23514.448108695651,32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,888549.03787688992,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR194=\"\",\"\",BQ223)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Req'd Return by LP to hit Hurdle 3",null,null,null,{"$f":"IF(F218=\"\",\"\",IF($D$147=\"Equity Multiple\",E220*$C217-E220,F218*$C217))","v":0},-498145.38260869565,-23514.448108695651,-32395.648108695652,-88009.048108695657,-184921.5281086957,-782504.0096485815,-892893.96444573242,-727248.15870757983,-887686.30660256767,-1288382.9963056715,-1265749.4713694989,-888549.03787688992,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR218=\"\",\"\",IF($D$147=\"Equity Multiple\",BQ220*$C217-BQ220,BR218*$C217))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Contributions from LP",null,null,null,{"$f":"IF(F218=\"\",\"\",-MIN(0,F$49*Equity_Share_LP))","v":498145.38260869565},23514.448108695651,32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,{"$f":"IF(Q218=\"\",\"\",-MIN(0,Q$49*Equity_Share_LP))","v":888549.03787688992},2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC218=\"\",\"\",-MIN(0,CC$49*Equity_Share_LP))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Prior Distributions",null,null,null,{"$f":"IF(F218=\"\",\"\",F211+F189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR218=\"\",\"\",BR211+BR189)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"\"Distributions to LP \"&B216","v":"Distributions to LP Tier 3"},null,null,null,{"$f":"IF(F218=\"\",\"\",MIN(F218+F219-F221,F214*$I$16))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR218=\"\",\"\",MIN(BR218+BR219-BR221,BR214*$I$16))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Ending Balance (LP Capital Account)",null,null,null,{"$f":"F218+F220-F222","v":498145.38260869565},{"$f":"IF(G218=\"\",\"\",G218+G219+G220-G221-G222)","v":23514.448108695651},32395.648108695652,88009.048108695657,184921.5281086957,782504.0096485815,892893.96444573242,727248.15870757983,887686.30660256767,1288382.9963056715,1265749.4713694989,888549.03787688992,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS218=\"\",\"\",BS218+BS219+BS220-BS221-BS222)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"C217","v":0},null,null,{"$f":"SUMIF(F224:DY224,\">0\")/-SUMIF(F224:DY224,\"<0\")","v":0},{"$f":"IF(F218=\"\",\"\",-F220+F222)","v":-498145.38260869565},{"$f":"IF(G218=\"\",\"\",-G220+G221+G222)","v":-23514.448108695651},-32395.648108695652,-88009.048108695657,-184921.5281086957,-782504.0096485815,-892893.96444573242,-727248.15870757983,-887686.30660256767,-1288382.9963056715,-1265749.4713694989,-888549.03787688992,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,-2.0954757928848267E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS218=\"\",\"\",-BS220+BS221+BS222)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,".",".",".",".",{"$f":"IF(F218=\"\",\"\",\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR218=\"\",\"\",\".\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distribution to LP",null,null,null,{"$f":"IF(F218=\"\",\"\",F222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR218=\"\",\"\",BR222)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distribution to GP",null,null,null,{"$f":"IF(F218=\"\",\"\",F226/$I$16*$H$16)","v":0},{"$f":"IF(G218=\"\",\"\",G226/$I$16*$H$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS218=\"\",\"\",BS226/$I$16*$H$16)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"\"Total Distributions (\"&B216&\")\"","v":"Total Distributions (Tier 3)"},null,null,null,{"$f":"IF(F218=\"\",\"\",F226+F227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR218=\"\",\"\",BR226+BR227)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Cash Flow Remaining",null,null,null,{"$f":"IF(F218=\"\",\"\",MAX(F$49-F198-F213-F228,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019802,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559836,53332.873139607051,60321.85328082605,53360.357650001504,51377.665015700826,49048.038125918087,55521.478029508304,53163.332986847367,13331244.320144374,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR218=\"\",\"\",MAX(BR$49-BR198-BR213-BR228,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Tier 4",null,null,null,{"$f":"F$19","v":0},{"$f":"G$19","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BS$19","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Return Threshold - Greater than:",{"$f":"C217","v":0}]
[null,"Distribution to LP",null,null,null,{"$f":"IF(F218=\"\",\"\",F229*$I$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650835E-12,0,4569.167610361782,31888.14378691771,44777.444594346882,46926.398995210395,44399.057338075385,46528.721115781773,47975.211757403857,47999.585825646347,54289.667952743446,48024.321885001358,46239.898514130742,44143.234313326277,49969.330226557475,47846.999688162628,11998119.888129937,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR218=\"\",\"\",BR229*$I$17)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Distribution to GP",null,null,null,{"$f":"IF(F233=\"\",\"\",F229-F233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834243E-13,0,507.6852900401982,3543.1270874352995,4975.2716215940964,5214.0443328011534,4933.2285931194856,5169.8579017535303,5330.5790841559792,5333.2873139607036,6032.1853280826035,5336.0357650001461,5137.7665015700841,4904.8038125918101,5552.1478029508289,5316.3332986847381,1333124.4320144374,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR233=\"\",\"\",BR229-BR233)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"\"Total Distributions (\"&B231&\")\"","v":"Total Distributions (Tier 4)"},null,null,null,{"$f":"IF(F233=\"\",\"\",F233+F234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834259E-12,0,5076.8529004019802,35431.270874353009,49752.716215940978,52140.443328011548,49332.28593119487,51698.579017535303,53305.790841559836,53332.873139607051,60321.85328082605,53360.357650001504,51377.665015700826,49048.038125918087,55521.478029508304,53163.332986847367,13331244.320144374,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR233=\"\",\"\",BR233+BR234)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Cash Flow Remaining",null,null,null,{"$f":"IF(F233=\"\",\"\",F229-F235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BR233=\"\",\"\",BR229-BR235)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"Rent Comparables","index":15,"n_rows":420,"n_cols":63,"rows_kept":420,"cut":false,"hidden":false,"merged":[[316,11,316,13],[316,15,316,17],[112,15,112,17],[112,3,112,5],[112,7,112,9],[112,11,112,13],[257,3,257,17],[265,3,265,5],[265,7,265,9],[265,11,265,13],[265,15,265,17],[45,59,45,60],[45,61,45,62],[44,45,44,62],[410,3,410,17],[418,3,418,5],[418,7,418,9],[418,11,418,13],[418,15,418,17],[359,3,359,17],[367,3,367,5],[367,7,367,9],[367,11,367,13],[367,15,367,17],[308,3,308,17],[316,3,316,5],[316,7,316,9],[4,31,4,33],[6,31,6,33],[7,31,7,33],[8,31,8,33],[4,27,4,29],[6,27,6,29],[7,27,7,29],[8,27,8,29],[45,57,45,58],[45,47,45,48],[45,49,45,50],[45,51,45,52],[45,53,45,54],[45,55,45,56],[3,7,3,9],[6,3,6,5],[7,3,7,5],[8,7,8,9],[4,3,4,5],[4,7,4,9],[3,3,3,5],[6,7,6,9],[7,7,7,9],[3,23,3,25],[4,23,4,25],[8,23,8,25],[6,11,6,13],[6,19,6,21],[7,19,7,21],[8,19,8,21],[6,15,6,17],[7,15,7,17],[8,15,8,17],[7,11,7,13],[6,23,6,25],[7,23,7,25],[3,11,3,13],[3,15,3,17],[3,19,3,21],[4,19,4,21],[155,3,155,17],[214,15,214,17],[214,3,214,5],[214,7,214,9],[214,11,214,13],[206,3,206,17],[163,15,163,17],[163,3,163,5],[163,7,163,9],[163,11,163,13],[8,11,8,13],[61,15,61,17],[61,3,61,5],[104,3,104,17],[61,7,61,9],[61,11,61,13],[8,3,8,5],[53,3,53,17],[4,11,4,13],[4,15,4,17]]}
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"UPPER('Rent Comparables'!$E$55)","v":"GRAPHIC LOFTS"},null,null,null,{"$f":"UPPER('Rent Comparables'!$E$106)","v":"THE HARVEY"},null,null,null,{"$f":"UPPER('Rent Comparables'!$E$157)","v":"ALTA REVOLUTION"},null,null,null,{"$f":"UPPER('Rent Comparables'!$E$208)","v":"AVALON AT ASSEMBLY ROW"},null,null,null,{"$f":"UPPER('Rent Comparables'!$E$259)","v":""},null,null,null,{"$f":"UPPER('Rent Comparables'!$E$310)","v":""},null,null,null,{"$f":"UPPER('Rent Comparables'!$E$361)","v":""},null,null,null,{"$f":"UPPER('Rent Comparables'!$E$412)","v":""}]
[null,null,null,{"$f":"'Rent Comparables'!$E$56","v":"32-34 Cambridge Street, Charlestown"},null,null,null,{"$f":"'Rent Comparables'!$E$107","v":"50 Hood Park Drive, Charlestown"},null,null,null,{"$f":"'Rent Comparables'!$E$158","v":"290 Revolution Drive, Somerville"},null,null,null,{"$f":"'Rent Comparables'!$E$209","v":"333 Great River Road, Somerville"},null,null,null,{"$f":"'Rent Comparables'!$E$260","v":0},null,null,null,{"$f":"'Rent Comparables'!$E$311","v":0},null,null,null,{"$f":"'Rent Comparables'!$E$362","v":0},null,null,null,{"$f":"'Rent Comparables'!$E$413","v":0}]
[null,null,null,{"$f":"$E57&\" Units | Built: \"&$E58","v":"171 Units | Built: 2019"},null,null,null,{"$f":"$E108&\" Units | Built: \"&$E109","v":"177 Units | Built: 2019"},null,null,null,{"$f":"$E159&\" Units | Built: \"&$E160","v":"329 Units | Built: 2022"},null,null,null,{"$f":"$E210&\" Units | Built: \"&$E211","v":"195 Units | Built: 2015"},null,null,null,{"$f":"$E261&\" Units | Built: \"&$E262","v":" Units | Built: "},null,null,null,{"$f":"$E312&\" Units | Built: \"&$E313","v":" Units | Built: "},null,null,null,{"$f":"$E363&\" Units | Built: \"&$E364","v":" Units | Built: "},null,null,null,{"$f":"$E414&\" Units | Built: \"&$E415","v":" Units | Built: "}]
[]
[null,null,null,"Low","High","Average",null,"Low","High","Average",null,"Low","High","Average",null,"Low","High","Average",null,"Low","High","Average",null,"Low","High","Average",null,"Low","High","Average",null,"Low","High","Average"]
[null,null,null,{"$f":"'Rent Comparables'!$D$62","v":"Studio"},null,null,null,{"$f":"'Rent Comparables'!$D$113","v":"Studio"},null,null,null,{"$f":"'Rent Comparables'!$D$164","v":"Studio"},null,null,null,{"$f":"'Rent Comparables'!$D$215","v":"Studio"},null,null,null,{"$f":"'Rent Comparables'!$D$266","v":"Studio"},null,null,null,{"$f":"'Rent Comparables'!$D$317","v":"Studio"},null,null,null,{"$f":"'Rent Comparables'!$D$368","v":"Studio"},null,null,null,{"$f":"'Rent Comparables'!$D$419","v":"Studio"}]
[null,"SF",null,{"$f":"IF(MIN('Rent Comparables'!$D$64:$D$103),MIN('Rent Comparables'!$D$64:$D$103),\"NA\")","v":431},{"$f":"IF(MAX('Rent Comparables'!$D$64:$D$103),MAX('Rent Comparables'!$D$64:$D$103),\"NA\")","v":617},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$D$64:$D$103),\"NA\")","v":530.38461538461536},null,{"$f":"IF(MIN('Rent Comparables'!$D$115:$D$154),MIN('Rent Comparables'!$D$115:$D$154),\"NA\")","v":435},{"$f":"IF(MAX('Rent Comparables'!$D$115:$D$154),MAX('Rent Comparables'!$D$115:$D$154),\"NA\")","v":526},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$D$115:$D$154),\"NA\")","v":490.88888888888891},null,{"$f":"IF(MIN('Rent Comparables'!$D$166:$D$205),MIN('Rent Comparables'!$D$166:$D$205),\"NA\")","v":521},{"$f":"IF(MAX('Rent Comparables'!$D$166:$D$205),MAX('Rent Comparables'!$D$166:$D$205),\"NA\")","v":521},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$D$166:$D$205),\"NA\")","v":521},null,{"$f":"IF(MIN('Rent Comparables'!$D$217:$D$256),MIN('Rent Comparables'!$D$217:$D$256),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$D$217:$D$256),MAX('Rent Comparables'!$D$217:$D$256),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$D$217:$D$256),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$D$268:$D$307),MIN('Rent Comparables'!$D$268:$D$307),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$D$268:$D$307),MAX('Rent Comparables'!$D$268:$D$307),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$D$268:$D$307),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$D$319:$D$358),MIN('Rent Comparables'!$D$319:$D$358),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$D$319:$D$358),MAX('Rent Comparables'!$D$319:$D$358),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$D$319:$D$358),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$D$370:$D$409),MIN('Rent Comparables'!$D$370:$D$409),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$D$370:$D$409),MAX('Rent Comparables'!$D$370:$D$409),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$D$370:$D$409),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$D$421:$D$460),MIN('Rent Comparables'!$D$421:$D$460),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$D$421:$D$460),MAX('Rent Comparables'!$D$421:$D$460),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$D$421:$D$460),\"NA\")","v":"NA"}]
[null,"Rent",null,{"$f":"IF(MIN('Rent Comparables'!$E$64:$E$103),MIN('Rent Comparables'!$E$64:$E$103),\"NA\")","v":2515},{"$f":"IF(MAX('Rent Comparables'!$E$64:$E$103),MAX('Rent Comparables'!$E$64:$E$103),\"NA\")","v":2755},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$E$64:$E$103),\"NA\")","v":2673.1538461538462},null,{"$f":"IF(MIN('Rent Comparables'!$E$115:$E$154),MIN('Rent Comparables'!$E$115:$E$154),\"NA\")","v":2881},{"$f":"IF(MAX('Rent Comparables'!$E$115:$E$154),MAX('Rent Comparables'!$E$115:$E$154),\"NA\")","v":3343},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$E$115:$E$154),\"NA\")","v":3038.1111111111113},null,{"$f":"IF(MIN('Rent Comparables'!$E$166:$E$205),MIN('Rent Comparables'!$E$166:$E$205),\"NA\")","v":2985},{"$f":"IF(MAX('Rent Comparables'!$E$166:$E$205),MAX('Rent Comparables'!$E$166:$E$205),\"NA\")","v":3020},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$E$166:$E$205),\"NA\")","v":3002.5},null,{"$f":"IF(MIN('Rent Comparables'!$E$217:$E$256),MIN('Rent Comparables'!$E$217:$E$256),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$E$217:$E$256),MAX('Rent Comparables'!$E$217:$E$256),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$E$217:$E$256),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$E$268:$E$307),MIN('Rent Comparables'!$E$268:$E$307),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$E$268:$E$307),MAX('Rent Comparables'!$E$268:$E$307),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$E$268:$E$307),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$E$319:$E$358),MIN('Rent Comparables'!$E$319:$E$358),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$E$319:$E$358),MAX('Rent Comparables'!$E$319:$E$358),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$E$319:$E$358),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$E$370:$E$409),MIN('Rent Comparables'!$E$370:$E$409),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$E$370:$E$409),MAX('Rent Comparables'!$E$370:$E$409),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$E$370:$E$409),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$E$421:$E$460),MIN('Rent Comparables'!$E$421:$E$460),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$E$421:$E$460),MAX('Rent Comparables'!$E$421:$E$460),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$E$421:$E$460),\"NA\")","v":"NA"}]
[null,"Rent/SF",null,{"$f":"IF(MIN('Rent Comparables'!$F$64:$F$103),MIN('Rent Comparables'!$F$64:$F$103),\"NA\")","v":4.3500810372771479},{"$f":"IF(MAX('Rent Comparables'!$F$64:$F$103),MAX('Rent Comparables'!$F$64:$F$103),\"NA\")","v":5.8352668213457077},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$F$64:$F$103),\"NA\")","v":5.0643656781846094},null,{"$f":"IF(MIN('Rent Comparables'!$F$115:$F$154),MIN('Rent Comparables'!$F$115:$F$154),\"NA\")","v":5.8684210526315788},{"$f":"IF(MAX('Rent Comparables'!$F$115:$F$154),MAX('Rent Comparables'!$F$115:$F$154),\"NA\")","v":6.9793103448275859},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$F$115:$F$154),\"NA\")","v":6.1998343050149822},null,{"$f":"IF(MIN('Rent Comparables'!$F$166:$F$205),MIN('Rent Comparables'!$F$166:$F$205),\"NA\")","v":5.7293666026871399},{"$f":"IF(MAX('Rent Comparables'!$F$166:$F$205),MAX('Rent Comparables'!$F$166:$F$205),\"NA\")","v":5.7965451055662189},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$F$166:$F$205),\"NA\")","v":5.7629558541266785},null,{"$f":"IF(MIN('Rent Comparables'!$F$217:$F$256),MIN('Rent Comparables'!$F$217:$F$256),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$F$217:$F$256),MAX('Rent Comparables'!$F$217:$F$256),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$F$217:$F$256),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$F$268:$F$307),MIN('Rent Comparables'!$F$268:$F$307),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$F$268:$F$307),MAX('Rent Comparables'!$F$268:$F$307),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$F$268:$F$307),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$F$319:$F$358),MIN('Rent Comparables'!$F$319:$F$358),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$F$319:$F$358),MAX('Rent Comparables'!$F$319:$F$358),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$F$319:$F$358),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$F$370:$F$409),MIN('Rent Comparables'!$F$370:$F$409),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$F$370:$F$409),MAX('Rent Comparables'!$F$370:$F$409),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$F$370:$F$409),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$F$421:$F$460),MIN('Rent Comparables'!$F$421:$F$460),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$F$421:$F$460),MAX('Rent Comparables'!$F$421:$F$460),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$F$421:$F$460),\"NA\")","v":"NA"}]
[]
[null,null,null,{"$f":"'Rent Comparables'!$H$62","v":"1 Bd/1 Bth"},null,null,null,{"$f":"'Rent Comparables'!$H$113","v":"1 Bd/1 Bth"},null,null,null,{"$f":"'Rent Comparables'!$H$164","v":"1 Bd/1 Bth"},null,null,null,{"$f":"'Rent Comparables'!$H$215","v":"1 Bd/1 Bth"},null,null,null,{"$f":"'Rent Comparables'!$H$266","v":"1 Bd/1 Bth"},null,null,null,{"$f":"'Rent Comparables'!$H$317","v":"1 Bd/1 Bth"},null,null,null,{"$f":"'Rent Comparables'!$H$368","v":"1 Bd/1 Bth"},null,null,null,{"$f":"'Rent Comparables'!$H$419","v":"1 Bd/1 Bth"}]
[null,"SF",null,{"$f":"IF(MIN('Rent Comparables'!$H$64:$H$103),MIN('Rent Comparables'!$H$64:$H$103),\"NA\")","v":668},{"$f":"IF(MAX('Rent Comparables'!$H$64:$H$103),MAX('Rent Comparables'!$H$64:$H$103),\"NA\")","v":748},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$H$64:$H$103),\"NA\")","v":720},null,{"$f":"IF(MIN('Rent Comparables'!$H$115:$H$154),MIN('Rent Comparables'!$H$115:$H$154),\"NA\")","v":574},{"$f":"IF(MAX('Rent Comparables'!$H$115:$H$154),MAX('Rent Comparables'!$H$115:$H$154),\"NA\")","v":756},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$H$115:$H$154),\"NA\")","v":679.33333333333337},null,{"$f":"IF(MIN('Rent Comparables'!$H$166:$H$205),MIN('Rent Comparables'!$H$166:$H$205),\"NA\")","v":611},{"$f":"IF(MAX('Rent Comparables'!$H$166:$H$205),MAX('Rent Comparables'!$H$166:$H$205),\"NA\")","v":800},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$H$166:$H$205),\"NA\")","v":737.80769230769226},null,{"$f":"IF(MIN('Rent Comparables'!$H$217:$H$256),MIN('Rent Comparables'!$H$217:$H$256),\"NA\")","v":704},{"$f":"IF(MAX('Rent Comparables'!$H$217:$H$256),MAX('Rent Comparables'!$H$217:$H$256),\"NA\")","v":704},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$H$217:$H$256),\"NA\")","v":704},null,{"$f":"IF(MIN('Rent Comparables'!$H$268:$H$307),MIN('Rent Comparables'!$H$268:$H$307),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$H$268:$H$307),MAX('Rent Comparables'!$H$268:$H$307),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$H$268:$H$307),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$H$319:$H$358),MIN('Rent Comparables'!$H$319:$H$358),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$H$319:$H$358),MAX('Rent Comparables'!$H$319:$H$358),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$H$319:$H$358),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$H$370:$H$409),MIN('Rent Comparables'!$H$370:$H$409),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$H$370:$H$409),MAX('Rent Comparables'!$H$370:$H$409),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$H$370:$H$409),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$H$421:$H$460),MIN('Rent Comparables'!$H$421:$H$460),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$H$421:$H$460),MAX('Rent Comparables'!$H$421:$H$460),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$H$421:$H$460),\"NA\")","v":"NA"}]
[null,"Rent",null,{"$f":"IF(MIN('Rent Comparables'!$I$64:$I$103),MIN('Rent Comparables'!$I$64:$I$103),\"NA\")","v":3075},{"$f":"IF(MAX('Rent Comparables'!$I$64:$I$103),MAX('Rent Comparables'!$I$64:$I$103),\"NA\")","v":3159},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$I$64:$I$103),\"NA\")","v":3110.3333333333335},null,{"$f":"IF(MIN('Rent Comparables'!$I$115:$I$154),MIN('Rent Comparables'!$I$115:$I$154),\"NA\")","v":3150},{"$f":"IF(MAX('Rent Comparables'!$I$115:$I$154),MAX('Rent Comparables'!$I$115:$I$154),\"NA\")","v":3768},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$I$115:$I$154),\"NA\")","v":3544.1111111111113},null,{"$f":"IF(MIN('Rent Comparables'!$I$166:$I$205),MIN('Rent Comparables'!$I$166:$I$205),\"NA\")","v":3259},{"$f":"IF(MAX('Rent Comparables'!$I$166:$I$205),MAX('Rent Comparables'!$I$166:$I$205),\"NA\")","v":3729},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$I$166:$I$205),\"NA\")","v":3534.0384615384614},null,{"$f":"IF(MIN('Rent Comparables'!$I$217:$I$256),MIN('Rent Comparables'!$I$217:$I$256),\"NA\")","v":3238},{"$f":"IF(MAX('Rent Comparables'!$I$217:$I$256),MAX('Rent Comparables'!$I$217:$I$256),\"NA\")","v":3388},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$I$217:$I$256),\"NA\")","v":3273},null,{"$f":"IF(MIN('Rent Comparables'!$I$268:$I$307),MIN('Rent Comparables'!$I$268:$I$307),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$I$268:$I$307),MAX('Rent Comparables'!$I$268:$I$307),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$I$268:$I$307),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$I$319:$I$358),MIN('Rent Comparables'!$I$319:$I$358),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$I$319:$I$358),MAX('Rent Comparables'!$I$319:$I$358),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$I$319:$I$358),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$I$370:$I$409),MIN('Rent Comparables'!$I$370:$I$409),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$I$370:$I$409),MAX('Rent Comparables'!$I$370:$I$409),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$I$370:$I$409),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$I$421:$I$460),MIN('Rent Comparables'!$I$421:$I$460),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$I$421:$I$460),MAX('Rent Comparables'!$I$421:$I$460),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$I$421:$I$460),\"NA\")","v":"NA"}]
[null,"Rent/SF",null,{"$f":"IF(MIN('Rent Comparables'!$J$64:$J$103),MIN('Rent Comparables'!$J$64:$J$103),\"NA\")","v":4.1626344086021509},{"$f":"IF(MAX('Rent Comparables'!$J$64:$J$103),MAX('Rent Comparables'!$J$64:$J$103),\"NA\")","v":4.6032934131736525},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$J$64:$J$103),\"NA\")","v":4.3297299512871215},null,{"$f":"IF(MIN('Rent Comparables'!$J$115:$J$154),MIN('Rent Comparables'!$J$115:$J$154),\"NA\")","v":4.7014925373134329},{"$f":"IF(MAX('Rent Comparables'!$J$115:$J$154),MAX('Rent Comparables'!$J$115:$J$154),\"NA\")","v":6.0365853658536581},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$J$115:$J$154),\"NA\")","v":5.2380724966030776},null,{"$f":"IF(MIN('Rent Comparables'!$J$166:$J$205),MIN('Rent Comparables'!$J$166:$J$205),\"NA\")","v":4.2237673830594185},{"$f":"IF(MAX('Rent Comparables'!$J$166:$J$205),MAX('Rent Comparables'!$J$166:$J$205),\"NA\")","v":5.3338788870703766},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$J$166:$J$205),\"NA\")","v":4.8010172805403082},null,{"$f":"IF(MIN('Rent Comparables'!$J$217:$J$256),MIN('Rent Comparables'!$J$217:$J$256),\"NA\")","v":4.5994318181818183},{"$f":"IF(MAX('Rent Comparables'!$J$217:$J$256),MAX('Rent Comparables'!$J$217:$J$256),\"NA\")","v":4.8125},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$J$217:$J$256),\"NA\")","v":4.6491477272727275},null,{"$f":"IF(MIN('Rent Comparables'!$J$268:$J$307),MIN('Rent Comparables'!$J$268:$J$307),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$J$268:$J$307),MAX('Rent Comparables'!$J$268:$J$307),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$J$268:$J$307),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$J$319:$J$358),MIN('Rent Comparables'!$J$319:$J$358),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$J$319:$J$358),MAX('Rent Comparables'!$J$319:$J$358),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$J$319:$J$358),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$J$370:$J$409),MIN('Rent Comparables'!$J$370:$J$409),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$J$370:$J$409),MAX('Rent Comparables'!$J$370:$J$409),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$J$370:$J$409),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$J$421:$J$460),MIN('Rent Comparables'!$J$421:$J$460),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$J$421:$J$460),MAX('Rent Comparables'!$J$421:$J$460),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$J$421:$J$460),\"NA\")","v":"NA"}]
[]
[null,null,null,{"$f":"'Rent Comparables'!$L$62","v":"2 Bd/2 Bth"},null,null,null,{"$f":"'Rent Comparables'!$L$113","v":"2 Bd/2 Bth"},null,null,null,{"$f":"'Rent Comparables'!$L$164","v":"2 Bd/2 Bth"},null,null,null,{"$f":"'Rent Comparables'!$L$215","v":"2 Bd/2 Bth"},null,null,null,{"$f":"'Rent Comparables'!$L$266","v":"2 Bd/2 Bth"},null,null,null,{"$f":"'Rent Comparables'!$L$317","v":"2 Bd/2 Bth"},null,null,null,{"$f":"'Rent Comparables'!$L$368","v":"2 Bd/2 Bth"},null,null,null,{"$f":"'Rent Comparables'!$L$419","v":"2 Bd/2 Bth"}]
[null,"SF",null,{"$f":"IF(MIN('Rent Comparables'!$L$64:$L$103),MIN('Rent Comparables'!$L$64:$L$103),\"NA\")","v":923},{"$f":"IF(MAX('Rent Comparables'!$L$64:$L$103),MAX('Rent Comparables'!$L$64:$L$103),\"NA\")","v":946},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$L$64:$L$103),\"NA\")","v":936.75},null,{"$f":"IF(MIN('Rent Comparables'!$L$115:$L$154),MIN('Rent Comparables'!$L$115:$L$154),\"NA\")","v":860},{"$f":"IF(MAX('Rent Comparables'!$L$115:$L$154),MAX('Rent Comparables'!$L$115:$L$154),\"NA\")","v":1057},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$L$115:$L$154),\"NA\")","v":993.66666666666663},null,{"$f":"IF(MIN('Rent Comparables'!$L$166:$L$205),MIN('Rent Comparables'!$L$166:$L$205),\"NA\")","v":1072},{"$f":"IF(MAX('Rent Comparables'!$L$166:$L$205),MAX('Rent Comparables'!$L$166:$L$205),\"NA\")","v":1338},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$L$166:$L$205),\"NA\")","v":1117.9166666666667},null,{"$f":"IF(MIN('Rent Comparables'!$L$217:$L$256),MIN('Rent Comparables'!$L$217:$L$256),\"NA\")","v":1092},{"$f":"IF(MAX('Rent Comparables'!$L$217:$L$256),MAX('Rent Comparables'!$L$217:$L$256),\"NA\")","v":1344},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$L$217:$L$256),\"NA\")","v":1260.5},null,{"$f":"IF(MIN('Rent Comparables'!$L$268:$L$307),MIN('Rent Comparables'!$L$268:$L$307),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$L$268:$L$307),MAX('Rent Comparables'!$L$268:$L$307),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$L$268:$L$307),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$L$319:$L$358),MIN('Rent Comparables'!$L$319:$L$358),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$L$319:$L$358),MAX('Rent Comparables'!$L$319:$L$358),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$L$319:$L$358),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$L$370:$L$409),MIN('Rent Comparables'!$L$370:$L$409),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$L$370:$L$409),MAX('Rent Comparables'!$L$370:$L$409),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$L$370:$L$409),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$L$421:$L$460),MIN('Rent Comparables'!$L$421:$L$460),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$L$421:$L$460),MAX('Rent Comparables'!$L$421:$L$460),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$L$421:$L$460),\"NA\")","v":"NA"}]
[null,"Rent",null,{"$f":"IF(MIN('Rent Comparables'!$M$64:$M$103),MIN('Rent Comparables'!$M$64:$M$103),\"NA\")","v":3533},{"$f":"IF(MAX('Rent Comparables'!$M$64:$M$103),MAX('Rent Comparables'!$M$64:$M$103),\"NA\")","v":3766},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$M$64:$M$103),\"NA\")","v":3666.25},null,{"$f":"IF(MIN('Rent Comparables'!$M$115:$M$154),MIN('Rent Comparables'!$M$115:$M$154),\"NA\")","v":3562},{"$f":"IF(MAX('Rent Comparables'!$M$115:$M$154),MAX('Rent Comparables'!$M$115:$M$154),\"NA\")","v":4349},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$M$115:$M$154),\"NA\")","v":3953.8888888888887},null,{"$f":"IF(MIN('Rent Comparables'!$M$166:$M$205),MIN('Rent Comparables'!$M$166:$M$205),\"NA\")","v":4261},{"$f":"IF(MAX('Rent Comparables'!$M$166:$M$205),MAX('Rent Comparables'!$M$166:$M$205),\"NA\")","v":5213},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$M$166:$M$205),\"NA\")","v":4607.333333333333},null,{"$f":"IF(MIN('Rent Comparables'!$M$217:$M$256),MIN('Rent Comparables'!$M$217:$M$256),\"NA\")","v":4370},{"$f":"IF(MAX('Rent Comparables'!$M$217:$M$256),MAX('Rent Comparables'!$M$217:$M$256),\"NA\")","v":4730},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$M$217:$M$256),\"NA\")","v":4551.75},null,{"$f":"IF(MIN('Rent Comparables'!$M$268:$M$307),MIN('Rent Comparables'!$M$268:$M$307),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$M$268:$M$307),MAX('Rent Comparables'!$M$268:$M$307),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$M$268:$M$307),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$M$319:$M$358),MIN('Rent Comparables'!$M$319:$M$358),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$M$319:$M$358),MAX('Rent Comparables'!$M$319:$M$358),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$M$319:$M$358),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$M$370:$M$409),MIN('Rent Comparables'!$M$370:$M$409),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$M$370:$M$409),MAX('Rent Comparables'!$M$370:$M$409),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$M$370:$M$409),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$M$421:$M$460),MIN('Rent Comparables'!$M$421:$M$460),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$M$421:$M$460),MAX('Rent Comparables'!$M$421:$M$460),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$M$421:$M$460),\"NA\")","v":"NA"}]
[null,"Rent/SF",null,{"$f":"IF(MIN('Rent Comparables'!$N$64:$N$103),MIN('Rent Comparables'!$N$64:$N$103),\"NA\")","v":3.8277356446370532},{"$f":"IF(MAX('Rent Comparables'!$N$64:$N$103),MAX('Rent Comparables'!$N$64:$N$103),\"NA\")","v":4.040772532188841},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$N$64:$N$103),\"NA\")","v":3.9137443803586933},null,{"$f":"IF(MIN('Rent Comparables'!$N$115:$N$154),MIN('Rent Comparables'!$N$115:$N$154),\"NA\")","v":3.4162724692526019},{"$f":"IF(MAX('Rent Comparables'!$N$115:$N$154),MAX('Rent Comparables'!$N$115:$N$154),\"NA\")","v":4.4162790697674419},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$N$115:$N$154),\"NA\")","v":3.9891365839755082},null,{"$f":"IF(MIN('Rent Comparables'!$N$166:$N$205),MIN('Rent Comparables'!$N$166:$N$205),\"NA\")","v":3.8961136023916292},{"$f":"IF(MAX('Rent Comparables'!$N$166:$N$205),MAX('Rent Comparables'!$N$166:$N$205),\"NA\")","v":4.3282647584973164},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$N$166:$N$205),\"NA\")","v":4.1246112471410337},null,{"$f":"IF(MIN('Rent Comparables'!$N$217:$N$256),MIN('Rent Comparables'!$N$217:$N$256),\"NA\")","v":3.4263392857142856},{"$f":"IF(MAX('Rent Comparables'!$N$217:$N$256),MAX('Rent Comparables'!$N$217:$N$256),\"NA\")","v":4.1227106227106223},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$N$217:$N$256),\"NA\")","v":3.6327881685634758},null,{"$f":"IF(MIN('Rent Comparables'!$N$268:$N$307),MIN('Rent Comparables'!$N$268:$N$307),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$N$268:$N$307),MAX('Rent Comparables'!$N$268:$N$307),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$N$268:$N$307),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$N$319:$N$358),MIN('Rent Comparables'!$N$319:$N$358),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$N$319:$N$358),MAX('Rent Comparables'!$N$319:$N$358),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$N$319:$N$358),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$N$370:$N$409),MIN('Rent Comparables'!$N$370:$N$409),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$N$370:$N$409),MAX('Rent Comparables'!$N$370:$N$409),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$N$370:$N$409),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$N$421:$N$460),MIN('Rent Comparables'!$N$421:$N$460),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$N$421:$N$460),MAX('Rent Comparables'!$N$421:$N$460),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$N$421:$N$460),\"NA\")","v":"NA"}]
[]
[null,null,null,{"$f":"'Rent Comparables'!$P$62","v":"3 Bd/2 Bth"},null,null,null,{"$f":"'Rent Comparables'!$P$113","v":"3 Bd/2 Bth"},null,null,null,{"$f":"'Rent Comparables'!$P$164","v":"3 Bd/2 Bth"},null,null,null,{"$f":"'Rent Comparables'!P215","v":"3 Bd/2 Bth"},null,null,null,{"$f":"'Rent Comparables'!$P$266","v":"3 Bd/2 Bth"},null,null,null,{"$f":"'Rent Comparables'!$P$317","v":"3 Bd/2 Bth"},null,null,null,{"$f":"'Rent Comparables'!$P$368","v":"3 Bd/2 Bth"},null,null,null,{"$f":"'Rent Comparables'!$P$419","v":"3 Bd/2 Bth"}]
[null,"SF",null,{"$f":"IF(MIN('Rent Comparables'!$P$64:$P$103),MIN('Rent Comparables'!$P$64:$P$103),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$P$64:$P$103),MAX('Rent Comparables'!$P$64:$P$103),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$P$64:$P$103),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$P$115:$P$154),MIN('Rent Comparables'!$P$115:$P$154),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$P$115:$P$154),MAX('Rent Comparables'!$P$115:$P$154),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$P$115:$P$154),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$P$166:$P$205),MIN('Rent Comparables'!$P$166:$P$205),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$P$166:$P$205),MAX('Rent Comparables'!$P$166:$P$205),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$P$166:$P$205),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$P$217:$P$256),MIN('Rent Comparables'!$P$217:$P$256),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$P$217:$P$256),MAX('Rent Comparables'!$P$217:$P$256),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$P$217:$P$256),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$P$268:$P$307),MIN('Rent Comparables'!$P$268:$P$307),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$P$268:$P$307),MAX('Rent Comparables'!$P$268:$P$307),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$P$268:$P$307),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$P$319:$P$358),MIN('Rent Comparables'!$P$319:$P$358),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$P$319:$P$358),MAX('Rent Comparables'!$P$319:$P$358),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$P$319:$P$358),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$P$370:$P$409),MIN('Rent Comparables'!$P$370:$P$409),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$P$370:$P$409),MAX('Rent Comparables'!$P$370:$P$409),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$P$370:$P$409),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$P$421:$P$460),MIN('Rent Comparables'!$P$421:$P$460),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$P$421:$P$460),MAX('Rent Comparables'!$P$421:$P$460),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$P$421:$P$460),\"NA\")","v":"NA"}]
[null,"Rent",null,{"$f":"IF(MIN('Rent Comparables'!$Q$64:$Q$103),MIN('Rent Comparables'!$Q$64:$Q$103),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$Q$64:$Q$103),MAX('Rent Comparables'!$Q$64:$Q$103),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$Q$64:$Q$103),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$Q$115:$Q$154),MIN('Rent Comparables'!$Q$115:$Q$154),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$Q$115:$Q$154),MAX('Rent Comparables'!$Q$115:$Q$154),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$Q$115:$Q$154),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$Q$166:$Q$205),MIN('Rent Comparables'!$Q$166:$Q$205),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$Q$166:$Q$205),MAX('Rent Comparables'!$Q$166:$Q$205),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$Q$166:$Q$205),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$Q$217:$Q$256),MIN('Rent Comparables'!$Q$217:$Q$256),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$Q$217:$Q$256),MAX('Rent Comparables'!$Q$217:$Q$256),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$Q$217:$Q$256),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$Q$268:$Q$307),MIN('Rent Comparables'!$Q$268:$Q$307),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$Q$268:$Q$307),MAX('Rent Comparables'!$Q$268:$Q$307),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$Q$268:$Q$307),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$Q$319:$Q$358),MIN('Rent Comparables'!$Q$319:$Q$358),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$Q$319:$Q$358),MAX('Rent Comparables'!$Q$319:$Q$358),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$Q$319:$Q$358),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$Q$370:$Q$409),MIN('Rent Comparables'!$Q$370:$Q$409),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$Q$370:$Q$409),MAX('Rent Comparables'!$Q$370:$Q$409),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$Q$370:$Q$409),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$Q$421:$Q$460),MIN('Rent Comparables'!$Q$421:$Q$460),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$Q$421:$Q$460),MAX('Rent Comparables'!$Q$421:$Q$460),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$Q$421:$Q$460),\"NA\")","v":"NA"}]
[null,"Rent/SF",null,{"$f":"IF(MIN('Rent Comparables'!$R$64:$R$103),MIN('Rent Comparables'!$R$64:$R$103),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$R$64:$R$103),MAX('Rent Comparables'!$R$64:$R$103),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$R$64:$R$103),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$R$115:$R$154),MIN('Rent Comparables'!$R$115:$R$154),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$R$115:$R$154),MAX('Rent Comparables'!$R$115:$R$154),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$R$115:$R$154),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$R$166:$R$205),MIN('Rent Comparables'!$R$166:$R$205),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$R$166:$R$205),MAX('Rent Comparables'!$R$166:$R$205),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$R$166:$R$205),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$R$217:$R$256),MIN('Rent Comparables'!$R$217:$R$256),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$R$217:$R$256),MAX('Rent Comparables'!$R$217:$R$256),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$R$217:$R$256),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$R$268:$R$307),MIN('Rent Comparables'!$R$268:$R$307),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$R$268:$R$307),MAX('Rent Comparables'!$R$268:$R$307),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$R$268:$R$307),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$R$319:$R$358),MIN('Rent Comparables'!$R$319:$R$358),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$R$319:$R$358),MAX('Rent Comparables'!$R$319:$R$358),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$R$319:$R$358),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$R$370:$R$409),MIN('Rent Comparables'!$R$370:$R$409),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$R$370:$R$409),MAX('Rent Comparables'!$R$370:$R$409),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$R$370:$R$409),\"NA\")","v":"NA"},null,{"$f":"IF(MIN('Rent Comparables'!$R$421:$R$460),MIN('Rent Comparables'!$R$421:$R$460),\"NA\")","v":"NA"},{"$f":"IF(MAX('Rent Comparables'!$R$421:$R$460),MAX('Rent Comparables'!$R$421:$R$460),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE('Rent Comparables'!$R$421:$R$460),\"NA\")","v":"NA"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Underwriting!E9&\" vs. Rental Comparables Market Analysis\"","v":"123 Cambridge Street vs. Rental Comparables Market Analysis"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property",{"$f":"Investment_Name","v":"123 Cambridge Street"},{"$f":"E55","v":"Graphic Lofts"},null,{"$f":"E106","v":"The Harvey"},null,{"$f":"E157","v":"Alta Revolution"},null,{"$f":"E208","v":"Avalon at Assembly Row"},null,{"$f":"E259","v":0},null,{"$f":"E310","v":0},null,{"$f":"E361","v":0},null,{"$f":"E412","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Type","Rent","Avg. Rent","Delta","Avg. Rent","Delta","Avg. Rent","Delta","Avg. Rent","Delta","Avg. Rent","Delta","Avg. Rent","Delta","Avg. Rent","Delta","Avg. Rent","Delta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Studio","Studio",{"$f":"IFERROR(SUMPRODUCT(--('Residential Income'!$CJ$8:$CJ$15=$AT48),'Residential Income'!$E$8:$E$15,'Residential Income'!$I$8:$I$15)/SUMIFS('Residential Income'!$E$8:$E$15,'Residential Income'!$CJ$8:$CJ$15,'Rent Comparables'!$AT48),\"NA\")","v":2800},{"$f":"F14","v":2673.1538461538462},{"$f":"IFERROR($AV48/AU48-1,\"NA\")","v":-4.5302197802197797E-2},{"$f":"J14","v":3038.1111111111113},{"$f":"IFERROR($AX48/AU48-1,\"NA\")","v":8.5039682539682637E-2},{"$f":"N14","v":3002.5},{"$f":"IFERROR($AZ48/AU48-1,\"NA\")","v":7.2321428571428648E-2},{"$f":"R14","v":"NA"},{"$f":"IFERROR($BB48/AU48-1,\"NA\")","v":"NA"},{"$f":"V14","v":"NA"},{"$f":"IFERROR($BD48/AU48-1,\"NA\")","v":"NA"},{"$f":"Z14","v":"NA"},{"$f":"IFERROR($BF48/AU48-1,\"NA\")","v":"NA"},{"$f":"AD14","v":"NA"},{"$f":"IFERROR($BH48/AU48-1,\"NA\")","v":"NA"},{"$f":"AH14","v":"NA"},{"$f":"IFERROR($BJ48/AU48-1,\"NA\")","v":"NA"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,{"$f":"IFERROR(SUMPRODUCT(--('Residential Income'!$CJ$8:$CJ$15=$AT49),'Residential Income'!$E$8:$E$15,'Residential Income'!$I$8:$I$15)/SUMIFS('Residential Income'!$E$8:$E$15,'Residential Income'!$CJ$8:$CJ$15,'Rent Comparables'!$AT49),\"NA\")","v":3400},{"$f":"F19","v":3110.3333333333335},{"$f":"IFERROR($AV49/AU49-1,\"NA\")","v":-8.5196078431372557E-2},{"$f":"J19","v":3544.1111111111113},{"$f":"IFERROR($AX49/AU49-1,\"NA\")","v":4.238562091503284E-2},{"$f":"N19","v":3534.0384615384614},{"$f":"IFERROR($AZ49/AU49-1,\"NA\")","v":3.9423076923076783E-2},{"$f":"R19","v":3273},{"$f":"IFERROR($BB49/AU49-1,\"NA\")","v":-3.7352941176470589E-2},{"$f":"V19","v":"NA"},{"$f":"IFERROR($BD49/AU49-1,\"NA\")","v":"NA"},{"$f":"Z19","v":"NA"},{"$f":"IFERROR($BF49/AU49-1,\"NA\")","v":"NA"},{"$f":"AD19","v":"NA"},{"$f":"IFERROR($BH49/AU49-1,\"NA\")","v":"NA"},{"$f":"AH19","v":"NA"},{"$f":"IFERROR($BJ49/AU49-1,\"NA\")","v":"NA"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,{"$f":"IFERROR(SUMPRODUCT(--('Residential Income'!$CJ$8:$CJ$15=$AT50),'Residential Income'!$E$8:$E$15,'Residential Income'!$I$8:$I$15)/SUMIFS('Residential Income'!$E$8:$E$15,'Residential Income'!$CJ$8:$CJ$15,'Rent Comparables'!$AT50),\"NA\")","v":3950},{"$f":"F24","v":3666.25},-7.1835443037974733E-2,{"$f":"J24","v":3953.8888888888887},9.8452883263000501E-4,{"$f":"N24","v":4607.333333333333},0.16641350210970463,{"$f":"R24","v":4551.75},0.1523417721518987,{"$f":"V24","v":"NA"},"NA",{"$f":"Z24","v":"NA"},"NA",{"$f":"AD24","v":"NA"},"NA",{"$f":"AH24","v":"NA"},"NA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,{"$f":"IFERROR(SUMPRODUCT(--('Residential Income'!$CJ$8:$CJ$15=$AT51),'Residential Income'!$E$8:$E$15,'Residential Income'!$I$8:$I$15)/SUMIFS('Residential Income'!$E$8:$E$15,'Residential Income'!$CJ$8:$CJ$15,'Rent Comparables'!$AT51),\"NA\")","v":"NA"},{"$f":"F29","v":"NA"},{"$f":"IFERROR($AV51/AU51-1,\"NA\")","v":"NA"},{"$f":"J29","v":"NA"},"NA",{"$f":"N29","v":"NA"},"NA",{"$f":"R29","v":"NA"},"NA",{"$f":"V29","v":"NA"},"NA",{"$f":"Z29","v":"NA"},"NA",{"$f":"AD29","v":"NA"},"NA",{"$f":"AH29","v":"NA"},"NA"]
[]
[]
[null,null,null,"COMPARABLE 1"]
[null,null,null,"Name","Graphic Lofts"]
[null,null,null,"Address","32-34 Cambridge Street, Charlestown"]
[null,null,null,"No. of Units",171]
[null,null,null,"Year Built",2019]
[null,null,null,"Date",44798,45051]
[null,null,null,"Source","Direct"]
[]
[null,null,null,"Studio",null,null,null,"1 Bd/1 Bth",null,null,null,"2 Bd/2 Bth",null,null,null,"3 Bd/2 Bth"]
[null,null,null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF"]
[null,null,null,499,2637,{"$f":"IFERROR(E64/D64,\"\")","v":5.2845691382765532},null,668,3075,{"$f":"IFERROR(I64/H64,\"\")","v":4.6032934131736525},null,923,3533,{"$f":"IFERROR(M64/L64,\"\")","v":3.8277356446370532},null,null,null,{"$f":"IFERROR(Q64/P64,\"\")","v":""}]
[null,null,null,533,2675,{"$f":"IFERROR(E65/D65,\"\")","v":5.0187617260787993},null,744,3097,{"$f":"IFERROR(I65/H65,\"\")","v":4.1626344086021509},null,932,3766,{"$f":"IFERROR(M65/L65,\"\")","v":4.040772532188841},null,null,null,{"$f":"IFERROR(Q65/P65,\"\")","v":""}]
[null,null,null,533,2679,5.0262664165103192,null,null,null,"",null,946,3681,3.8911205073995774,null,null,null,""]
[null,null,null,499,2687,5.3847695390781567,null,748,3159,4.2232620320855618,null,946,3685,3.8953488372093021,null,null,null,""]
[null,null,null,533,2705,5.0750469043151973,null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,533,2712,5.0881801125703561,null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,533,2715,5.0938086303939967,null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,533,2725,5.1125703564727951,null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,559,2755,4.9284436493738824,null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,559,2675,4.7853309481216462,null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,431,2515,5.8352668213457077,null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,533,2587,4.8536585365853657,null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,617,2684,4.3500810372771479,null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[]
[null,null,null,"COMPARABLE 2"]
[null,null,null,"Name","The Harvey"]
[null,null,null,"Address","50 Hood Park Drive, Charlestown"]
[null,null,null,"No. of Units",177]
[null,null,null,"Year Built",2019]
[null,null,null,"Date",44798,45015]
[null,null,null,"Source","Direct"]
[]
[null,null,null,"Studio",null,null,null,"1 Bd/1 Bth",null,null,null,"2 Bd/2 Bth",null,null,null,"3 Bd/2 Bth"]
[null,null,null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF"]
[null,null,null,475,2881,{"$f":"IFERROR(E115/D115,\"\")","v":6.0652631578947371},null,574,3465,{"$f":"IFERROR(I115/H115,\"\")","v":6.0365853658536581},null,1010,3562,{"$f":"IFERROR(M115/L115,\"\")","v":3.5267326732673268},null,null,null,{"$f":"IFERROR(Q115/P115,\"\")","v":""}]
[null,null,null,435,3036,{"$f":"IFERROR(E116/D116,\"\")","v":6.9793103448275859},null,675,3553,{"$f":"IFERROR(I116/H116,\"\")","v":5.2637037037037038},null,1057,3611,{"$f":"IFERROR(M116/L116,\"\")","v":3.4162724692526019},null,null,null,{"$f":"IFERROR(Q116/P116,\"\")","v":""}]
[null,null,null,494,3103,6.2813765182186234,null,756,3608,4.7724867724867721,null,1010,3857,3.8188118811881187,null,null,null,""]
[null,null,null,526,3343,6.3555133079847907,null,675,3638,5.3896296296296295,null,860,3798,4.4162790697674419,null,null,null,""]
[null,null,null,null,null,"",null,675,3685,5.4592592592592597,null,988,3848,3.8947368421052633,null,null,null,""]
[null,null,null,478,2964,6.2008368200836816,null,688,3755,5.4578488372093021,null,988,3983,4.0313765182186234,null,null,null,""]
[null,null,null,526,3104,5.9011406844106462,null,756,3768,4.9841269841269842,null,1010,4298,4.2554455445544557,null,null,null,""]
[null,null,null,496,3114,6.278225806451613,null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,494,2899,5.8684210526315788,null,670,3150,4.7014925373134329,null,1010,4349,4.3059405940594058,null,null,null,""]
[null,null,null,494,2899,5.8684210526315788,null,645,3275,5.0775193798449614,null,1010,4279,4.2366336633663364,null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[]
[null,null,null,"COMPARABLE 3"]
[null,null,null,"Name","Alta Revolution"]
[null,null,null,"Address","290 Revolution Drive, Somerville"]
[null,null,null,"No. of Units",329]
[null,null,null,"Year Built",2022]
[null,null,null,"Date",44798]
[null,null,null,"Source","Direct"]
[]
[null,null,null,"Studio",null,null,null,"1 Bd/1 Bth",null,null,null,"2 Bd/2 Bth",null,null,null,"3 Bd/2 Bth"]
[null,null,null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF"]
[null,null,null,521,2985,{"$f":"IFERROR(E166/D166,\"\")","v":5.7293666026871399},null,726,3579,{"$f":"IFERROR(I166/H166,\"\")","v":4.9297520661157028},null,1338,5213,{"$f":"IFERROR(M166/L166,\"\")","v":3.8961136023916292},null,null,null,{"$f":"IFERROR(Q166/P166,\"\")","v":""}]
[null,null,null,521,2985,{"$f":"IFERROR(E167/D167,\"\")","v":5.7293666026871399},null,791,3496,{"$f":"IFERROR(I167/H167,\"\")","v":4.4197218710493047},null,1118,4769,{"$f":"IFERROR(M167/L167,\"\")","v":4.2656529516994635},null,null,null,{"$f":"IFERROR(Q167/P167,\"\")","v":""}]
[null,null,null,521,3020,5.7965451055662189,null,800,3564,4.4550000000000001,null,1118,4704,4.2075134168157424,null,null,null,""]
[null,null,null,521,3020,5.7965451055662189,null,735,3542,4.8190476190476188,null,1072,4525,4.2210820895522385,null,null,null,""]
[null,null,null,null,null,"",null,759,3514,4.6297760210803691,null,1072,4525,4.2210820895522385,null,null,null,""]
[null,null,null,null,null,"",null,726,3439,4.7369146005509641,null,1118,4839,4.3282647584973164,null,null,null,""]
[null,null,null,null,null,"",null,726,3589,4.943526170798898,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,726,3589,4.943526170798898,null,1118,4599,4.1135957066189626,null,null,null,""]
[null,null,null,null,null,"",null,679,3353,4.9381443298969074,null,1118,4604,4.1180679785330945,null,null,null,""]
[null,null,null,null,null,"",null,735,3652,4.9687074829931976,null,1118,4609,4.1225402504472273,null,null,null,""]
[null,null,null,null,null,"",null,726,3449,4.7506887052341602,null,1072,4310,4.0205223880597014,null,null,null,""]
[null,null,null,null,null,"",null,759,3624,4.7747035573122529,null,1072,4330,4.0391791044776122,null,null,null,""]
[null,null,null,null,null,"",null,759,3624,4.7747035573122529,null,1081,4261,3.9417206290471785,null,null,null,""]
[null,null,null,null,null,"",null,726,3599,4.9573002754820941,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,791,3566,4.5082174462705433,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,750,3604,4.8053333333333335,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,723,3625,5.0138312586445366,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,723,3526,4.8769017980636242,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,726,3579,4.9297520661157028,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,726,3729,5.1363636363636367,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,611,3259,5.3338788870703766,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,791,3411,4.3122629582806571,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,791,3341,4.2237673830594185,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,726,3479,4.7920110192837466,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,726,3594,4.9504132231404956,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,726,3559,4.9022038567493116,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[]
[null,null,null,"COMPARABLE 4"]
[null,null,null,"Name","Avalon at Assembly Row"]
[null,null,null,"Address","333 Great River Road, Somerville"]
[null,null,null,"No. of Units",195]
[null,null,null,"Year Built",2015]
[null,null,null,"Date",45051]
[null,null,null,"Source","Direct"]
[]
[null,null,null,"Studio",null,null,null,"1 Bd/1 Bth",null,null,null,"2 Bd/2 Bth",null,null,null,"3 Bd/2 Bth"]
[null,null,null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF"]
[null,null,null,null,null,{"$f":"IFERROR(E217/D217,\"\")","v":""},null,704,3238,{"$f":"IFERROR(I217/H217,\"\")","v":4.5994318181818183},null,1262,4370,{"$f":"IFERROR(M217/L217,\"\")","v":3.4627575277337561},null,null,null,{"$f":"IFERROR(Q217/P217,\"\")","v":""}]
[null,null,null,null,null,{"$f":"IFERROR(E218/D218,\"\")","v":""},null,704,3238,{"$f":"IFERROR(I218/H218,\"\")","v":4.5994318181818183},null,1092,4502,{"$f":"IFERROR(M218/L218,\"\")","v":4.1227106227106223},null,null,null,{"$f":"IFERROR(Q218/P218,\"\")","v":""}]
[null,null,null,null,null,"",null,704,3248,4.6136363636363633,null,1344,4605,3.4263392857142856,null,null,null,""]
[null,null,null,null,null,"",null,704,3253,4.6207386363636367,null,1344,4730,3.5193452380952381,null,null,null,""]
[null,null,null,null,null,"",null,704,3388,4.8125,null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[]
[null,null,null,"COMPARABLE 5"]
[null,null,null,"Name"]
[null,null,null,"Address"]
[null,null,null,"No. of Units"]
[null,null,null,"Year Built"]
[null,null,null,"Date"]
[null,null,null,"Source"]
[]
[null,null,null,"Studio",null,null,null,"1 Bd/1 Bth",null,null,null,"2 Bd/2 Bth",null,null,null,"3 Bd/2 Bth"]
[null,null,null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF"]
[null,null,null,null,null,{"$f":"IFERROR(E268/D268,\"\")","v":""},null,null,null,{"$f":"IFERROR(I268/H268,\"\")","v":""},null,null,null,{"$f":"IFERROR(M268/L268,\"\")","v":""},null,null,null,{"$f":"IFERROR(Q268/P268,\"\")","v":""}]
[null,null,null,null,null,{"$f":"IFERROR(E269/D269,\"\")","v":""},null,null,null,{"$f":"IFERROR(I269/H269,\"\")","v":""},null,null,null,{"$f":"IFERROR(M269/L269,\"\")","v":""},null,null,null,{"$f":"IFERROR(Q269/P269,\"\")","v":""}]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[]
[null,null,null,"COMPARABLE 6"]
[null,null,null,"Name"]
[null,null,null,"Address"]
[null,null,null,"No. of Units"]
[null,null,null,"Year Built"]
[null,null,null,"Date"]
[null,null,null,"Source"]
[]
[null,null,null,"Studio",null,null,null,"1 Bd/1 Bth",null,null,null,"2 Bd/2 Bth",null,null,null,"3 Bd/2 Bth"]
[null,null,null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF"]
[null,null,null,null,null,{"$f":"IFERROR(E319/D319,\"\")","v":""},null,null,null,{"$f":"IFERROR(I319/H319,\"\")","v":""},null,null,null,{"$f":"IFERROR(M319/L319,\"\")","v":""},null,null,null,{"$f":"IFERROR(Q319/P319,\"\")","v":""}]
[null,null,null,null,null,{"$f":"IFERROR(E320/D320,\"\")","v":""},null,null,null,{"$f":"IFERROR(I320/H320,\"\")","v":""},null,null,null,{"$f":"IFERROR(M320/L320,\"\")","v":""},null,null,null,{"$f":"IFERROR(Q320/P320,\"\")","v":""}]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[]
[null,null,null,"COMPARABLE 7"]
[null,null,null,"Name"]
[null,null,null,"Address"]
[null,null,null,"No. of Units"]
[null,null,null,"Year Built"]
[null,null,null,"Date"]
[null,null,null,"Source"]
[]
[null,null,null,"Studio",null,null,null,"1 Bd/1 Bth",null,null,null,"2 Bd/2 Bth",null,null,null,"3 Bd/2 Bth"]
[null,null,null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"COMPARABLE 8"]
[null,null,null,"Name"]
[null,null,null,"Address"]
[null,null,null,"No. of Units"]
[null,null,null,"Year Built"]
[null,null,null,"Date"]
[null,null,null,"Source"]
[]
[null,null,null,"Studio",null,null,null,"1 Bd/1 Bth",null,null,null,"2 Bd/2 Bth",null,null,null,"3 Bd/2 Bth"]
[null,null,null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF",null,"SF","Rent","Rent/SF"]

{"sheet":"Sales Comparables","index":16,"n_rows":166,"n_cols":12,"rows_kept":166,"cut":false,"hidden":false,"merged":[[1,1,1,11]]}
[]
[null,"SALES COMPARABLES"]
[null,"Property Name","Address","City/Neighborhood","Sales Date","Buyer/Seller","No. of Units","Year Built","Price","Price/Unit","Cap Rate","Notes"]
[null,"Avalon Sharon","2500 Avalon Drive","Sharon","2022-10-01","B: Friedkin Property Group\nS: AvalonBay",156,2008,64700000,{"$f":"I4/G4","v":414743.58974358975},null,"20% Affordability"]
[null,"Windsor Radio Factory","99 Washington Street","Melrose","2022-09-01","B: GID\nS: Eastern Real Estate",141,2022,71700000,508510.63829787233]
[null,"Mosaic Lynn","75 Baldwin Street","Lynn","2022-09-01","B: Groma\nS: Procopio Companies",146,2022,67250000,460616.43835616438]
[null,"BLVD Revere Beach","320 Revere Beach Boulevard","Revere","2022-08-01","B: UBS\nS: NRP Group",145,2021,80000000,551724.13793103443]
[null,"Avenu Natick","3 Superior Drive","Natick","2022-08-01","B: Greystar\nS: National Development/Carlyle",164,2019,91000000,554878.04878048785,3.1300000000000001E-2,"10% Affordability"]
[null,"Hamel Mill Lofts","40 Locke Street","Haverhill","2022-08-01","B: DSF\nS: Forest City Residential",305,2010,77000000,252459.01639344261,null,"21% Affordability"]
[null,"1550 on the Charles","1550 Soldiers Field Road","Boston - Allston","2022-08-01","B: EQT Exeter\nS: SMC Mgmt. Corp./Dinosaur Capital Partners",211,2022,145000000,687203.79146919434]
[null,"Residences at Crosspoint","42 Wellman Street","Lowell","2022-07-01","B: Orion Residential\nS: SMC Management",240,2020,100000000,416666.66666666669,3.6999999999999998E-2,"100% Market Rate"]
[null,"Bradlee Danvers","1101 Kirkbride Drive","Danvers","2022-06-01","B: Harbor Group International\nS: UDR",433,2006,207350000,478868.36027713626,4.0800000000000003E-2,"16% Affordability"]
[null,"The Graphic Lofts","32 Cambridge Street","Boston - Charleston","2022-06-01","B: EverWest Real Estate Investors\nS: Berkeley Investments",171,2019,96300000,563157.89473684214,3.2599999999999997E-2,"5,723 SF of commercial"]
[null,"Ryder Revere Beach","21 Revere Beach Boulevard","Revere","2022-06-01","B: Invesco\nS: Redgate/AEW",200,2020,104650000,523250,3.7999999999999999E-2,"100% Market Rate"]
[null,"Flats on First","115 First Street","Cambridge","2022-04-01","B: Barings Real Estate\nS: Urban Spaces",136,2022,102750000,755514.70588235289,null,"Pre-Sale @ CO; Some parcels subject to ground lease"]
[null,"Alterra & Chase \nat Overlook Ridge","11 Overlook Ridge Drive\n4 Stone Lane","Revere & Malden","2022-04-01","B: Livcor/Blackstone\nS: Rockpoint Group",1386,2016,560100000,404112.55411255412,null,"Allocation: $290M for Alterra (722 units) & 270.1M for Chase (664 units)"]
[null,"Halstead Framingham","1610 Worcester Road","Framingham","2022-04-01","B: LivCor/Blackstone\nS: Rockpoint Group",1020,1974,312000000,305882.35294117645,3.9300000000000002E-2,"100% Market Rate. 28% on units recently renovated"]
[null,"The Point at Marlborough","21 Austen Way","Marlborough","2022-04-01","B: Greystar\nS: Pantzer Properties",274,2002,101000000,368613.13868613139,3.61E-2,"25% of units at 80% AMI"]
[null,"The Point at North Quincy","95 West Squantum Street","Quincy","2022-04-01","B: Akelius Residential\nS: Pantzer Properties",224,1976,90000000,401785.71428571426,3.8100000000000002E-2,"100% Market Rate"]
[null,"Michael's Building","2 Broadway","Lynnfield","2022-04-01","B: Baopeng Bai\nS: JAM Enterprises",68,2020,36000000,529411.76470588241,null,"25% of units at 80% AMI"]
[null,"1440 Beacon","1440 Beacon Street","Brookline","2022-03-01","B: Wingate Companies\nS: Visconsi Companies",136,1960,52900000,388970.5882352941,4.4999999999999998E-2,"100% Market Rate"]
[null,"19 Central Street","19 Central Street","Somerville","2022-03-01","B: Lalo Development\nS: AlixPartners",30,1977,14000000,466666.66666666669,3.9E-2,"100% Market Rate"]
[null,"38 Gibson Street","38 Gibson Street","Cambridge","2022-03-01","B: Gerald Chan\nS: AlixPartners",18,1930,10580000,587777.77777777775,3.3399999999999999E-2,"100% Market Rate"]
[null,"Residences at Highland Glen","4100 Highland Glen Road","Westwood","2022-03-01","B: Claremont Companies\nS: National Development",102,2006,35250000,345588.23529411765,3.9600000000000003E-2,"55+ community. 60 Units recently renovated"]
[null,"Cove 164","164 Blossom Street","Lynn","2022-03-01","B: The Dolben Company\nS: 164 Blossom Street, Inc.",72,2021,24000000,333333.33333333331,null,"100% Market Rate. Located in an Opportunity Zone"]
[null,"Camelot Apartments","20 Camelot Way","Weymouth","2022-03-01","B: FPA Multifamily\nS: DeLuca Properties",67,1967,19100000,285074.62686567166,null,"100% Market Rate"]
[null,"Riverwalk Lofts","1 So Union & 210 Merrimack Street","Lawrence","2022-02-01","B: Priderock Capital Partners\nS: The Lupoli Companies",258,2018,96000000,372093.02325581393,4.0500000000000001E-2,"100% Market Rate"]
[null,"The Heights at Haverhill & Thorndike Exchange","192 Merrimack Street\n165 Thorndike Street","Haverhill, Lowell","2022-02-01","B: Greenlaw Partners\nS: The Lupoli Companies",107,2019,59000000,551401.86915887846,null,"100% Market Rate. 2-property portfolio. 18,092 SF of commercial space (Haverhill), and 22,881 SF of commercial space (Lowell)"]
[null,"Oriole Landing","1 Mary's Way","Lincoln","2022-02-01","B: National Development\nS: Civico Development/Madison Properties",60,2020,32375000,539583.33333333337,null,"25% of units at 80% AMI"]
[null,"The Agassiz","19-21 Agassiz Street","Cambridge","2022-01-01","B: Second Star Capital Management\nS: Palm Realty LLC",17,1900,11250000,661764.70588235289,null,"100% Market Rate"]
[null,"Longwood Row","1-3 Sewall Street","Mission Hill","2022-01-01","B: Second Star Capital Management\nS: Savage Properties",33,2020,22500000,681818.18181818177,null,"25 units new construction plus 8 rehabilitated units"]
[null,"Modera Marshfield","1 Chestnut Street","Marshfield","2022-01-01","B: TA Realty\nS: Mill Creek/CrossHarbor Capital",248,2021,130500000,526209.67741935479,4.2900000000000001E-2,"25% of units at 80% AMI"]
[null,"Paddock Estates","1 Paddock Lane","Boxborough","2022-01-01","B: Abascus\nS: JPI",244,2017,93500000,383196.72131147538,4.1700000000000001E-2,"25% of units at 80% AMI. Buyer assumed in-place loan"]
[null,"Rolling Green Apartments","1 Rolling Green Drive","Milford","2022-01-01","B: DSF Group\nS: PhilMor Real Estate Investments",304,1970,87000436,286185.64473684208,4.3299999999999998E-2,"100% Market Rate"]
[null,"Crimson Court","375 Harvard Street","Cambridge","2021-12-01","B: Qianlong Management\nS: Krupp Family",60,1965,30200000,{"$f":"I35/G35","v":503333.33333333331},3.5499999999999997E-2,"100% Market Rate"]
[null,"400 Mystic","400 Mystic Avenue","Somerville","2021-12-01","B: Westview Capital Partners\nS: Cedarwood Development",27,2019,15900000,588888.88888888888,null,"2,974 SF of commercial"]
[null,"16 Laurel Street","16 Laurel Street","Everett","2021-12-01","B: 16 Laurel LLC\nS: DV Partners",26,2020,15000000,576923.07692307688]
[null,"Station 117","117 Dean Avenue","Franklin","2021-12-01","B: Eaton Vance\nS: Fairfield Residential",257,2020,129150000,502529.18287937745,3.3000000000000002E-2,"100% Market Rate"]
[null,"The Caldwell","34 Munroe Street","Lynn","2021-12-01","B: The Green Cities Company\nS: Procopio Companies/Carlyle Group",259,2020,123500000,476833.97683397681,4.2500000000000003E-2,"100% Market Rate"]
[null,"Neponset Landing","2 Hancock Street","Quincy","2021-12-01","B: Synergy Investments\nS: The Green Cities Company",280,2007,114500000,408928.57142857142,3.4599999999999999E-2,"10% of units at 80% AMI"]
[null,"Eli Apartments","133-137 Old Post Road","Sharon","2021-12-01","B: Pantzer Properties\nS: Boston Andes/CB Equities",192,2020,74500000,388020.83333333331,4.24E-2,"25% of units at 80% AMI"]
[null,"The Aeronaut","1400 Main Street","Weymouth","2021-12-01","B: Claremont Companies\nS: JDM Builders",153,2021,71000000,464052.28758169932,4.2999999999999997E-2,"100% Market Rate. Property was in initial lease-up (50% occupied and 63% leased at closing). 7,000 SF ground floor retail"]
[null,"Station Square","300 North Main Street","Mansfield","2021-12-01","B: John M. Corcoran & Co.\nS: Crugnale Properties",100,2020,34008435,340084.35,4.2299999999999997E-2,"12 units at 80% AMI. 11,588 SF of ground floor retail"]
[null,"The Village at Greenbush","50 Country Way","Scituate","2021-12-01","B: Dan Laks\nS: Peter Ganta",30,2019,15500000,516666.66666666669,null,"4 affordable units. 6,350 of ground floor retail"]
[null,"The Eliot on Ocean","660 Ocean Avenue","Revere","2021-11-01","B: Invictus Real Estate Partners\nS: Westbrook Partners",194,2016,84350000,434793.81443298969,3.5499999999999997E-2,"100% Market Rate"]
[null,"Ellington Metro West","1 Homestead Boulevard","Westborough","2021-11-01","B: Berkshire Residential\nS: Harbor Group International",280,2002,100000000,357142.85714285716,3.78E-2,"25% at 80% AMI. 64% of units have been renovated since 2015"]
[null,"Munroe Place","1205 Hancock Street","Quincy","2021-11-01","B: John M. Corcoran & Co.\nS: Structure Tone Equities",111,2003,54000000,486486.48648648651,3.9100000000000003E-2,"100% Market Rate, 10,101 SF of ground floor retail"]
[null,"500 Ocean","500 Ocean Avenue","Revere","2021-10-01","B: Rockpoint Group\nS: Gate Residential/Cross Harbor Capital",305,2020,158000000,518032.78688524588,0.04,"7,108 SF of commercial"]
[null,"Hanover Mystic River","61 Locust Street","Medford","2021-10-01","B: GID\nS: Hanover Company/Crow Holdings",350,2020,230000000,657142.85714285716,3.5000000000000003E-2,"Includes 2,696 SF office space, 6,190 SF retail space, and freestanding bank branch"]
[" ","Emery Flats","200 Presidential Way","Woburn","2021-10-01","B: AEW\nS: National Development",200,2019,91500000,457500,3.6999999999999998E-2,"25% of units at 80% AMI"]
[null,"Bell Watertown","100 Woodview Way","Watertown","2021-10-01","B: LivCor/Blackstone\nS: Bell Partners",155,2014,72000000,464516.12903225806,null,"10% of units at 80% AMI. Sold as part of a 23-property portfolio for $1.8 billion"]
[null,"Chestnut Place","13 Joanne Drive","Ashland","2021-10-01","B: Taurus Investment Holdings\nS: Aldwin Apartments",207,1970,53600000,258937.19806763285,4.2999999999999997E-2,"100% Market Rate. One building (39 units) rebuilt after fire damage"]
[null,"Residences at Joan's Farm","100 Donny Martel Way","Tewksbury","2021-10-01","B: Metropolitan Properties\nS: A&M Corporation",96,2017,39000000,406250,3.85E-2,"100% Market Rate, 62 units have attached garages"]
[null,"Central Street Crossing","544 Central Street","Stoughton","2021-10-01","B: DSF Group\nS: True North Capital Partners",48,1971,12250000,255208.33333333334,null,"100% Market Rate"]
[null,"143-159 Putnam Avenue","143-159 Putnam Avenue","Cambridge","2021-09-01","B: Gerald Chan\nS: Putnam-Elmer Realty Trust",22,1990,14750000,670454.54545454541,null,"100% Market Rate"]
[null,"Parkway Heights","201 Chelsea Street","Everett","2021-09-01","B: Starwood Capital Group\nS: Winn Companies/Nomad Development",74,2008,22450000,303378.3783783784,4.1500000000000002E-2,"Tax credit deal; 64% of units @ 60% AMI"]
[null,"Seven Springs Apartments","1 Seven Springs Lane","Burlington","2021-09-01","B: Starwood Capital Group\nS: National Development/Clarion Partners",331,2006,195015000,589169.18429003016,3.4200000000000001E-2,"10% of units at 80% AMI"]
[null,"The Cove","300 Beal Street","Hingham","2021-09-01","B: Goldman Sachs\nS: Alliance/Invesco",220,2020,139250000,632954.54545454541,3.5000000000000003E-2,"25% of units at 80% AMI"]
[null,"The Point at Stoughton","3101 Stagecoach Road","Stoughton","2021-09-01","B: TruAmerica\nS: Pantzer Properties",154,2010,48500000,314935.06493506493,4.1099999999999998E-2,"25% of units at 80% AMI"]
[null,"The Point at Andover","460 River Road","Andover","2021-09-01","B: TruAmerica\nS: Pantzer Properties",115,2012,41500000,360869.5652173913,3.7199999999999997E-2,"6 units at 50% AMI, 23 units at 80% AMI"]
[null,"The Rockwell","65 River Road West","Berlin","2021-08-01","B: LaSelle Investment Management\nS: NRP/HQ Capital",204,2020,84200000,412745.09803921566,4.1399999999999999E-2,"10% of units at either 50% AMI or 80% AMI"]
[null,"The Chestnut Hill","219 Commonwealth Avenue","Chestnut Hill","2021-08-01","B: Second Star Capital Management\nS: Chestnut Hill Realty",28,2018,15625000,558035.71428571432,null,"100% Market Rate. Inclues 3 rooftop antennas contributing $100k of income"]
[null,"Tempo Cambridge","203 Concord Turnpike","Cambridge","2021-07-01","B: Eaton Vance\nS: Criterion Development Partners/BVT",320,2020,174550000,{"$f":"I63/G63","v":545468.75},3.7499999999999999E-2]
[null,"NEMA Boston","399 Congress Street","Boston - Seaport","2021-07-01","B: KKR\nS: Crescent Heights",414,2020,332000000,801932.3671497585,3.5200000000000002E-2,"2,615 SF of commercial"]
[null,"The Reserve at Burlington","20 Corporate Center Drive","Burlington","2021-07-01","B: Equity Residential\nS: Davis Companies/Principal",270,2020,134550000,498333.33333333331,3.4700000000000002E-2,"25% of units at 80% AMI"]
[null,"Endicott Green","180 Newbury Street","Danvers","2021-07-01","B: Pacific Urban\nS: Northland Residential",258,2006,106300000,412015.50387596898,3.78E-2,"25% of units at 80% AMI"]
[null,"The Reserve on Salisbury","90 Central Park","Holden","2021-07-01","B: DSF Group\nS: Hills Properties",192,2014,60550436,315366.85416666669,4.2500000000000003E-2,"25% of units at 80% AMI"]
[null,"River Park Lofts","60 Howard Street","Watertown","2021-07-01","B: The Buckminster Group\nS: Mark D Coppola",73,2018,37000000,506849.31506849313,null,"10% of units labeled as affordable. 6,134 SF of retail space"]
[null,"One Newport","1 Newport Avenue","Quincy","2021-07-01","B: Metropolitan Properties of America\nS: Arista Development",80,2020,31550000,394375,0.04,"5% of units at 80% AMI"]
[null,"Avalon North Point & Lofts","1 Leighton Street\n10 Glasswork Avenue","Cambridge","2021-06-01","B: LivCor/Blackstone\nS: AvalonBay/Allianz/CCPIB",529,2014,325000000,614366.72967863898,3.5000000000000003E-2,"Allocation: $281M for tower (426 units) & 44M for lofts (103 units)"]
[null,"315 Broadway","315 Broadway","Somerville","2021-06-01","B: Micozzi Management\nS: Young Construction Company",46,2015,25500000,554347.82608695654,null,"7,403 SF of commercial"]
[null,"The Amelia","10 Faxon Avenue","Quincy","2021-06-01","B: Waterton\nS: Greystar",200,2006,84000000,420000,3.5000000000000003E-2,"100% Market Rate. 25% of units have renovated kitchens, baths, and flooring"]
[null,"The Vue at Maynard Crossing","12 Digital Way","Maynard","2021-06-01","B: DSF Group\nS: LeCesse Development",180,2020,67460436,374780.2,4.3400000000000001E-2,"12% of units at 80% AMI"]
[null,"One Mansfield","1 Mansfield Avenue","Mansfield","2021-06-01","B: John M. Corcoran & Co.\nS: Metropolitan Properties",81,2016,25360000,313086.4197530864,4.1200000000000001E-2,"16% of units at 80% AMI. 7,000 SF of ground floor commercial space"]
[null,"Rise475","475 Main Street","Reading","2021-06-01","B: Trident Management\nS: BM Ventures",31,2020,14750000,475806.45161290321,4.7500000000000001E-2,"25% of units at 80% AMI. 2,500 SF of ground floor retail"]
[null,"The Calvin","420 Harvard Street","Brookline","2021-05-01","B: 420 Harvard FMS LLC\nS: AURA Properties",25,2020,23925000,957000,4.4999999999999998E-2,"Includes 4,115 SF Retail"]
[null,"Princeton North Andover","1252 Osgood Street","North Andover","2021-05-01","B: LaSelle Investment Management\nS: Princeton/NRP/Parse Capital",192,2019,72500000,377604.16666666669,4.2500000000000003E-2,"100% Market Rate"]
[null,"Pointe 1620","84 Obery Street","Plymouth","2021-05-01","B: 84 Obery Street LLC\nS: Megryco Inc.",56,2018,21250000,379464.28571428574,null,"5 units at 80% AMI"]
[null,"Longwood Portfolio","12-20 Alton Place\n73-75 Longwood Avenue\n109-111 St. Paul Street","Brookline","2021-04-01","B: Alpha Management\nS: Buehler Realty Trust",56,"1920s",33000000,589285.71428571432,2.1999999999999999E-2,"100% Market Rate"]
[null,"304-308 Dudley Street","304-308 Dudley Street","Boston - Roxbury","2021-04-01","B: Panagea Management Corp.\nS: Peter Lydon",16,1910,6150000,384375,null,"Includes 4 retail units"]
[null,"Alta Union House","75 Concord Street","Framingham","2021-04-01","B: Jones Street Investment Partners\nS: Wood Partners/Stockbridge",196,2019,83000000,423469.38775510201,5.0999999999999997E-2,"10% of units at 80% AMI. 2,587 SF of retail space on ground floor"]
[null,"Halstead Abington","12 Forsyth Drive","Abington","2021-04-01","B: Pantzer Properties\nS: DSF Group",180,2008,64500000,358333.33333333331,4.1300000000000003E-2,"100% Market Rate"]
[null,"Beverly Corssing Portfolio","Various Addresses","Beverly","2021-04-01","B: Taymil Partners/Novaya\nS: Beverly Crossing",128,"1930, 2012,2014",35250000,275390.625,4.7899999999999998E-2,"8.6% of units at 80% AMI. 50 Broadway, Burnham & Enterprise buildings"]
[null,"Ashland Woods","1 Ashland Woods Lane","Ashland","2021-04-01","B: COPA Real Estate Investments\nS: Trask Development",60,2016,18275000,304583.33333333331,4.5400000000000003E-2,"25% of units at 80% AMI. Includes $27k of annual solar income"]
[null,"10-16 Vinal Street","10-16 Vinal Street","Boston - Brighton","2021-03-01","B: Rincon Companies\nS: Robert Dellaria",32,1960,11500000,359375,null,"100% Market Rate"]
[null,"Hichborn 26","26 Hichborn Street","Boston - Brighton","2021-03-01","B: PhiMor Real Estate Investments\nS: 24-26 Hichborn Street LLC",23,2019,14000000,608695.65217391308,4.8800000000000003E-2,"13% @ 70% AMI"]
[null,"Washington Mills & Mill 240","240 & 270 Canal Street","Lawrence","2021-03-01","B: Berkeley Investments\nS: SMC Management",372,2007,94950000,255241.93548387097,4.58E-2,"10% of units at 80% AMI. 2-property portfolio"]
[null,"Taj Estates","1779 Central Street","Stoughton","2021-03-01","B: John M. Corcoran & Co.\nS: Zain Realty",179,2018,51900000,289944.13407821232,4.4999999999999998E-2,"25% of units at 80% AMI"]
[null,"Panther Residential Portfolio","244 Hanover Street\n20 Parmenter Street","Boston - North End","2021-02-01","B: Nexus Innovation\nS: Panther Residential",28,"1900/2021",24000000,857142.85714285716,0.04,"Two-property portfolio: 244 Hanover (16 units/25 garage new construction) & 20 Parmenter (12 units renovation)"]
[null,"Deco","625 Thomas Burgin Parkway","Quincy","2021-02-01","B: Mill Creek Residential\nS: DWS",180,2016,61600000,342222.22222222225,4.2999999999999997E-2,"100% Market Rate. Buyer assumed existing loan"]
[null,"Abbott Landing","168 River Road","Andover","2021-02-01","B: Ozzy Properties\nS: Jones Street Investment Partners",96,2006,27000000,{"$f":"I91/G91","v":281250},4.36E-2,"20 units affordable at 50% AMI"]
[null,"527-529 Beacon Street","527-529 Beacon Street","Boston - Fenway","2021-01-01","B: Ledermann US Real Estate Corp.\nS: Mount Vernon Company",23,1899,10500000,456521.73913043475,null,"100% Market Rate"]
[null,"Strata","500 Broadway","Malden","2021-01-01","B: The Green Cities Company\nS: Taurus Investments",295,2000,95500000,323728.81355932204,4.24E-2,"124 (42%) of units had been renovated"]
[null,"Union Place","10 Independence Way","Franklin","2021-01-01","B: UDR\nS: Jones Street Investment Partners",300,2006,77300000,257666.66666666666,4.7600000000000003E-2,"25 of units at 80% AMI. Sale is subject to assuming existing Fannie Mae loan"]
[null,"Regency Place","7000 Horseshoe Lane","Wilmington","2021-01-01","B: Harbor Group International\nS: CBRE Global Investors",120,2008,38050000,317083.33333333331,4.4400000000000002E-2,"25% of units at 80% AMI. 20 units recently renovated"]
[null,"Hanover Westford Valley & Hills","1 Tech Valley Drive, 1 Westford Hills Drive","Westford","2020-12-01","B: Bell Partners\nS: The Hanover Company/AIG",420,2020,157150000,374166.66666666669,4.2500000000000003E-2,"25% of units at 80% AMI (Valley), 20% of units at 50% AMI (Hills). Valley was 93% occupied at time of sale. Hills was 43% occupied (still in initial lease-up)"]
[null,"The Edison on the Charles","20 Cooper Street","Waltham","2020-12-01","B: GID\nS: Lincoln Property Company/Daiwa House",264,2020,139000000,526515.15151515149,0.04,"10% of units are affordable at 80% AMI. 80% leased at time of closing"]
[null,"Alexan Wrentham","50 Ledgeview Way","Wrentham","2020-12-01","B: Pantzer Properties\nS: Trammel Crow Residential/Diamond Realty",240,2019,84500000,352083.33333333331,4.5100000000000001E-2,"25% of units at at 80% AMI"]
[null,"Townhomes of Beverly","201 Broughton Drive","Beverly","2020-12-01","B: DSF Group\nS: Philmor/Taurus",204,1971,72700000,356372.54901960783,4.5400000000000003E-2,"100% Market Rate. Recently went through major renovations"]
[null,"89-95 Longwood Avenue","89-95 Longwood Avenue","Brookline","2020-11-01","B: The Danesh Group\nS: Buehler Realty Trust",25,1943,13000000,520000,null,"Sold in portfolio"]
[null,"278 Beacon Street","278 Beacon Street","Somerville","2020-11-01","B: Mainsail Management\nS: Beacon Four Trust",36,1978,14500000,402777.77777777775,null,"Includes rooftop cellular"]
[null,"The Pioneer","1760 Revere Beach Parkway","Everett","2020-11-01","B: Northwestern Mutual\nS: Post Road Residential/Cross Harbor",289,2019,132000000,456747.40484429064,4.0500000000000001E-2,"100% Market Rate"]
[null,"Rosemont Square","2 Chestnut West","Randolph","2020-11-01","B: Waterton\nS: LivCor/Blackstone",503,1975,130250000,258946.32206759445,4.5999999999999999E-2,"100% Market Rate"]
[null,"Washington Crossing","55 Cedar Street","Woburn","2020-11-01","B: Chartwell Holdings\nS: JP Morgan",205,2003,58100000,283414.63414634147,4.53E-2,"3 units at 80% AMI. Ground lease with 79 years remaining at tome of sale"]
[null,"Cirrus Apartments","10 Cirrus Drive","Ashland","2020-10-01","B: Inland\nS: Campenelli/Thorndike Development",398,2018,148500000,373115.57788944722,4.53E-2,"Nine 4-story buildings. 10% of units are affordable"]
[null,"Kimball Towers","8 Kimball Court","Burlington","2020-09-01","B: DSF Group\nS: LivCor/Blackstone",256,2006,90550436,353712.640625,4.19E-2,"18% of units have recently renovated kitchens and bathrooms. 25% of units at 80% AMI"]
[null,"Bell Stoughton","400 Technology Drive","Stoughton","2020-07-01","B: Eaton Vance\nS: Bell Partners",240,2012,71650000,298541.66666666669,4.53E-2,"60% of units are affordable"]
[null,"49 Worthington","49 Worthington Street","Boston - Fenway","2020-06-01","B: Akelius Residential\nS: Coppola Management",54,1920,21900000,405555.55555555556]
[null,"Mission Hill Flats","1457 Tremont Street","Boston - Mission Hill","2020-06-01","B: The Constellation Group\nS: All Saints Development LLC",40,2020,23569000,589225]
[null,"The Rise at Parker Hill","40-44 Parker Hill Avenue\n199 Hillside Street","Boston - Mission Hill","2020-06-01","B: Savage Properties\nS: Mount Vernon Company",44,1960,18100000,411363.63636363635]
[null,"Bell Marlborough","20 Applebriar Lane","Marlborough","2020-06-01","B: Greystar\nS: Bell Partners",164,1989,52500000,320121.95121951221,5.0099999999999999E-2,"100% Market Rate"]
[null,"Oak Row","1235 VFW Parkway","Boston - West Roxbury","2020-04-01","B: National Development\nS: EA Fish/Luzem Associates",80,2018,41761800,522022.5,4.1399999999999999E-2]
[null,"16 Westland","16 Westland Avenue","Boston - Fenway","2020-03-01","B: Multifamily Acquisition Advisors\nS: Coppola Management",55,1910,24000000,436363.63636363635]
[null,"381-397 Columbia Street","381-397 Columbia Street","Cambridge","2020-03-01","B: Columbia Village LLC\nS: Martins Family LLC",18,1920,11100000,616666.66666666663]
[null,"The Tremont","1480-1486 Tremont Street","Boston - Mission Hill","2020-03-01","B: Wingate Companies\nS: Savage Companies",66,2015,45500000,689393.93939393945,4.2599999999999999E-2]
[null,"The Royal Belmont","375 Acorn Park Drive","Belmont","2020-03-01","B: Harbor Group International\nS: O'Niell Property Group/PGIM",298,2017,120500000,404362.41610738257,4.2500000000000003E-2,"20% of units at 50% AMI"]
[null,"Jefferson One Upland","1 Upland Woods Circle","Norwood","2020-03-01","B: Cottonwood Residential\nS: JAG/KKR",262,2015,103600000,395419.8473282443,4.6199999999999998E-2,"25% of units at 80% AMI"]
[null,"Waltham Overlook","15 Dolores Avenue","Waltham","2020-03-01","B: 93 Realty\nS: True North Capital Partners",207,1979,73575000,355434.78260869568,4.5999999999999999E-2,"63% of units upgraded by ownership"]
[null,"Simrah Gardens","307 Canal Street","Hudson","2020-03-01","B: JAG/Principal\nS: Zain Realty",158,2005,33500000,{"$f":"I119/G119","v":212025.31645569621},4.2999999999999997E-2,"25% of units at 80% AMI"]
[null,"The Met at Reading Station","35 Lincoln Street","Reading","2020-03-01","B: Trident Management\nS: NewMeadow Development",68,2019,27500000,404411.76470588235,4.7500000000000001E-2,"25% of units at 80% AMI"]
[null,"McKay Apartments","131 McKay Street","Beverly","2020-03-01","B: Fieldstone Property Group\nS: Windover Development",32,2017,10000000,312500,4.65E-2,"Converted from a school building in 2017. 13% of units are restricted as affordable"]
[null,"Park Gallery","77-81 Park Drive","Boston - Fenway","2020-01-01","B: The Davis Companies\nS: 77 Park Drive LLC",55,1910,28500000,518181.81818181818,4.2000000000000003E-2,"100% Market Rate"]
[null,"1943 DOT","1943 Dorchester Avenue","Boston - Dorchester","2020-01-01","B: John M. Corcoran/Marcus Partners\nS: Peregrine Group",64,2015,21388710,334198.59375,null,"Sold as part of two-property portfolio with Parkside on Adams in Roslindale"]
[null,"Wellington Parkside","59 Waters Avenue","Everett","2020-01-01","B: Dolben Company\nS: Taurus Investment Holdings",190,2015,72500000,381578.94736842107,4.41E-2]
[null,"Parkside on Adams","4236 Washington Street","Boston - Roslindale","2020-01-01","B: John M. Corcoran/Marcus Partners\nS: Peregrine Group",43,2015,14446290,335960.23255813954,null,"Part of two property portfolio sale with 1943 Dorchester Avenue"]
[null,"Jack Flats","1000 Stone Place","Melrose","2020-01-01","B: GID\nS: Mesirow Financial",212,2015,101700000,479716.98113207548,4.3799999999999999E-2,"9% of units at 80% AMI"]
[null,"The Bixby","170 Washington Street","Haverhill","2020-01-01","B: Blackfin/GMF\nS: Blackfin/True North",128,1988,29250000,228515.625,5.0599999999999999E-2,"100% Market Rate. Converted from a commercial factory built in 1924"]
[null,"17 Winter Street","17 Winter Street","Watertown","2020-01-01","B: Pond View Realty, Trust/Sabab Realty\nS: Winter Park LLC",28,1968,10000000,357142.85714285716,3.7499999999999999E-2]
[null,"Hanover Cambridge Park","88 CambridgePark Drive","Cambridge","2019-12-01","B: Guardian Life Insurance\nS: Hanover Company/Sarofim",254,2018,150000000,590551.18110236223,4.1799999999999997E-2,"Parking Garage is shared with abutting office"]
[null,"Blair Pond Estates","30 Normandy Avenue","Cambridge","2019-12-01","B: True North Capital Partners\nS: Hillside Garden Supply Company",80,1974,37500000,468750,null,"Includes 15,400 SF office building"]
[null,"Hanover at Andover","30 Shattuck Road","Andover","2019-12-01","B: Pantzer Properties\nS: Hanover Company",248,2018,89000000,358870.96774193546,4.48E-2,"Four 4-story residential buildings. 25% of units are affordable at 80% AMI"]
[null,"Alexan 3 North","71 Boston Road","Billerica","2019-12-01","B: Pantzer Properties\nS: Trammel Crow Residential",178,2018,61000000,342696.62921348313,4.48E-2,"Four 4-story buildings. 25% of units at 80% AMI"]
[null,"Country Club Gardens","50 Mill Street","Woburn","2019-12-01","B: The Hamilton Company\nS: Ninety-Three Reality LP",181,1972,57050000,315193.37016574584,4.6699999999999998E-2,"100% Market Rate. Sold alongside a 72-unit approved 40B development parcel for $2.5m"]
[null,"Axis Admiral's Hill","325 Commandants Way","Chelsea","2019-11-01","B: Fairfield Residential\nS: Greystar",161,2009,54200000,336645.96273291926,4.2999999999999997E-2,"100% Market Rate"]
[null,"The Sphere","640 Boston Avenue","Medford","2019-11-01","B: Bullfinch Companies\nS: Dark Horse Capital Partners",42,2017,23125000,550595.23809523811,0.04]
[null,"Hanover Foxborough","10 Fisher Street","Foxborough","2019-11-01","B: MetLife\nS: Hanover Company",248,2017,87550000,353024.19354838709,4.7800000000000002E-2,"Five 4-story residential buildings. 25% of units are affordable at 80% AMI"]
[null,"Westerly at Forge Park","50 Woodview Way","Franklin","2019-11-01","B: Bluerock Residential\nS: Wood Partners/Sumitomo",280,2017,84250000,300892.85714285716,4.7100000000000003E-2,"Three 4-story residential buildings. 25% of units at 80% AMI"]
[null,"Alta Easterly","1100 Cricket Lane","Walpole","2019-11-01","B: Audubon Capital\nS: Wood Partners/Civitas Capital Group",157,2018,55000000,350318.4713375796,4.5999999999999999E-2,"25% of units at 80% AMI"]
[null,"Village Green","1535 Main Street","Tewksbury","2019-11-01","B: Barry Finegold\nS: Ocean Gate Realty",56,2009,13850000,247321.42857142858,5.5E-2,"20% of units at 50% AMI"]
[null,"Riverbend on the Charles","270 Pleasant Street","Watertown","2019-10-01","B: Harbor Group International\nS: Berkshire",170,2013,76150000,447941.17647058825,4.3700000000000003E-2,"1,100 SF of retail. 17 units at 65% AMI and 13 at 80% AMI"]
[null,"Navy Yard 33","33 Third Avenue","Boston - Charleston","2019-09-01","B: Multifamily Property Advisors\nS: Rhino Capital",47,"1900/2008",17750000,377659.57446808513,4.9200000000000001E-2,"Subject to ground lease through 2066"]
[null,"Winthrop Road Apartments","108-116 Winthrop Road","Brookline","2019-08-01","B: Taymil Partners\nS: 108-116 Winthrop Road LLC",18,1910,11200000,622222.22222222225]
[null,"The Emerson","922 Massachusetts Avenue","Cambridge","2019-08-01","B: Columbia Partners\nS: 922 Massachusetts Avenue LLC",31,1915,11550000,{"$f":"I143/G143","v":372580.6451612903}]
[null,"Waterside Place","505 Congress Street","Boston - Seaport","2019-08-01","B: GID\nS: Drew Company/JPMorgan",236,2014,153870000,651991.52542372886,4.3499999999999997E-2,"Subject to 99-year MassPort ground lease (runs thru 20113)."]
[null,"Commons at Winsdor Gardens","624 Walpole Street","Norwood","2019-08-01","B: UDR \nS: Windsor Gardens, Propco LLC",914,1976,270000000,295404.81400437636,4.82E-2,"100% Market Rate, 31 3-story garden buildings, 36 2-story townhome buildings, 6 accessory buildings"]
[null,"Avalon Orchards","3 Avalon Drive","Marlborough","2019-08-01","B: ND Orchards Apartments LLC\nS: Avalon Orchards LLC",156,2002,44250000,283653.84615384613,4.65E-2,"12 residential buildings and a central clubhouse/leasing office. 25% of units restricted as affordable"]
[null,"Griggs Park House","519 Washington Street","Brookline","2019-08-01","B: Metropolitan Properties of America\nS: 519 Griggs Park SPE LLC",18,1962,12250000,680555.5555555555,2.64E-2,"Renovated in the 1990s. All 2Bd/2Ba units"]
[null,"Prints Lofts","129 Guild Street","Norwood","2019-08-01","B: Torrington Properties\nS: Lager Real Estate Trust",40,2019,10000000,250000,null,"Converted from former Regal Press building in 2019. 25% of units restricted as affordable. Adjacent to Norwood Central commuter rail station"]
[null,"Vinnin Square Apartments","1 Carol Way","Salem","2019-07-01","B: Bell Partners\nS: Taymil/LEM Capital",148,2002,52200000,352702.70270270272,4.8000000000000001E-2,"100% Market Rate. 83 units fully renovated, 13 partially renvated. 125 underground garage spaces"]
[null,"840-846 Massachusetts Avenue","840-846 Massachusetts Avenue","Arlington","2019-07-01","B: Mount Vernon Company/Torrington Properties\nS: Centre Street Reality LLC/Churchill Apartments Inc",61,1940,16000000,262295.08196721313]
[null,"Cityview at Longwood","75 St. Alphonsus Street","Boston - Fenway","2019-06-01","B: JAG/LaSalle\nS: Equity Residential",289,1974,165250000,571799.30795847753,4.19E-2,"Renovated in 2013"]
[null,"Fountainhead Apartments","297 Turnpike Road","Westborough","2019-06-01","B: FPA Multifamily\nS: Northland",562,1971,130000000,231316.72597864768,4.5400000000000003E-2,"50 Units were upgraded in 2005"]
[null,"Currents on the Charles","36 River Street","Waltham","2019-06-01","B: UDR\nS: Hines",200,2015,84500000,422500,4.5199999999999997E-2,"10% of units are affordable at 80% AMI"]
[null,"Quinn35","35 Harrington Avenue","Shrewsbury","2019-06-01","B: Bluerock Residential\nS: Criterion Development Partners/BVT",250,2018,77000000,308000,4.7699999999999999E-2,"Five total buildings. 10% of units at 80% AMI"]
[null,"1047 Commonwealth Avenue","1047 Commonwealth Avenue","Boston - Allston","2019-05-01","B: GMH Associates\nS: Urban Spaces/Michaels Organization",180,2016,75000000,416666.66666666669,null,"100% Micro Units"]
[null,"The Charles Bellingham","151 North Main Street","Bellingham","2019-05-01","B: JRK\nS: The Wolff Company",285,2005,71500000,250877.19298245615,5.0700000000000002E-2,"25% restricted as affordable"]
[null,"Broadway Residences","2-8 Broadway","Somerville","2019-04-01","B: LaCourt Enterprises LLC\nS: City Realty Group",19,2018,12000000,631578.94736842101,0.05,"3,094 SF of commercial"]
[null,"Village at Cedar Heights","10 Connors Avenue","Mansfield","2019-04-01","B: Corigin Real Estate Group\nS: Turner Brothers LLC",66,2006,14650000,221969.69696969696,null,"25% of units at 80% AMI"]
[null,"22-26 West Broadway","22-26 West Broadway","Boston - South Boston","2019-03-01","B: John M. Corcoran/TH Real Estate\nS: The Cincotta Companies",31,2015,25000000,806451.61290322582,4.7E-2,"4,726 SF of commercial"]
[null,"Mave Apartments","225 Fallon Road","Stoneham","2019-03-01","B: Wakefield Investments\nS: Fairfield Residential",298,2018,128450000,431040.26845637587,4.65E-2,"100% Market Rate, 347-space free-standing parking garage"]
[null,"Woodview at Legacy Farms","5 Woodview Way","Hopkinton","2019-03-01","B: Blackstone\nS: Praedium Group",240,2013,64454248,268559.36666666664,4.5999999999999999E-2,"Seven 3-story buildings. 25% of units at 80% AMI. Part of a 14-property portfolio across 9 states"]
[null,"The Harlo","1350 Boylston Street","Boston - Fenway","2019-02-01","B: Invesco\nS: Skanska/PGIM",212,2017,150025000,707665.09433962265,0.04,"Includes 7,143 SF retail & 103-space garage"]
[null,"Serenity Apartments","101 S. Huntington Avenue","Boston - Jamaica Plain","2019-01-01","B: Oxford Properties\nS: Longwood Group/Parse Capital",195,2017,123250000,632051.282051282,4.4999999999999998E-2]
[null,"Modera Hopkinton","5 Constitution Court","Hopkinton","2019-01-01","B: GID\nS: Mill Creek Residential",280,2016,93200000,332857.14285714284,4.2000000000000003E-2,"One 4-story building for leasing and amenity space, fou 3-story residential buildings, 38 tounhouse units. 25% of units are affordable at 80% AMI"]
[null,"Madison Place Southborough","1200 Madison Place","Southborough","2019-01-01","B: Brickpoint Properties\nS: Moss Development",168,2014,53000000,315476.19047619047,4.7100000000000003E-2,"25% of units at 80% AMI. Buyer assumed in-place debt"]
[null,"Madison Place Shrewsbury","900 Madison Place","Shrewsbury","2019-01-01","B: Brickpoint Properties\nS: Moss Development",96,2010,24000000,250000,4.6699999999999998E-2,"16% of units at 80% AMI. Buyer assumed in-place debt"]

{"sheet":"Land Comparables","index":17,"n_rows":91,"n_cols":15,"rows_kept":91,"cut":false,"hidden":true,"merged":[[1,1,1,14]]}
[]
[null,"LAND COMPARABLES"]
[null,"Property Name","Address","City/Neighborhood","Sales Date","Buyer/Seller","Land Area \n(SF)","Land Area (Acres)","No. of Units","Status","Price","Price/SF","Price/Acre","Price/Unit","Notes"]
[null,"35 Garvey Street","35 Garvey Street","Everett","2022-03-01","B: Greystar\nS: Capital Hall Partners",203861,{"$f":"G4/43560","v":4.6800045913682276},450,"Approved",25000000,{"$f":"K4/G4","v":122.63257808016246},{"$f":"K4/H4","v":5341875.1011718772},{"$f":"IFERROR(K4/I4,\"TBD\")","v":55555.555555555555}]
[null,"800-810 Lynnway","800-810 Lynnway","Lynn","2022-01-01","B: Post Road Residential\nS: McGrath Enterprises",368713,8.4644857667584947,550,"Approved",21000000,56.954867335841158,2480954.0211492404,38181.818181818184,"100% Market Rate. 10,000 SF of retail space"]
[null,"449 Cambridge Street","449 Cambridge Street","Allston","2021-12-01","B: Exeter Property Group\nS: Anchorline Partners",32837,0.75383379247015614,152,"Approved",19750000,601.45567500076129,26199409.203033164,129934.21052631579]
[null,"305 Winter Street","305 Winter Street","Waltham","2021-11-01","B: Alliance Residential\nS: Electric Fasteners Inc.",217800,5,315,"Approved",16485000,75.688705234159784,3297000,52333.333333333336,"25% of units will be affordable (19% at 80% AMI and 6% at 60% AMI)"]
[null,"7 Dearborn Road","7 Dearborn Road","Peabody","2021-09-01","B: Fairfield Residential\nS: Seven Dearborn Limited Partnership",252212,5.7899908172635444,180,"Approved",8100000,32.115839056032229,1398965.9492807637,45000,"15% affordable"]
[null,"J Woburn Heights","1042 Main Street","Woburn","2021-09-01","B: Jefferson Apartment Group\nS: Woburn 38 Development LLC",408157,9.3699954086317714,168,"Approved",6584254,16.131669921133291,702695.54176456621,39191.988095238092,"25% affordable. Central clubhouse surrounded by four 3-story buildings"]
[null,"Hanover Crossing","80 Mill Street","Hanover","2021-08-01","B: Hanover Company/Crow Holdings\nS: PREP Property Group",572596,13.144995408631772,297,"Approved",13365000,23.341064205827493,1016736.7568058457,45000,"100% Market Rate"]
[null,"NoBo (Grandeville at Saugus)","860 Broadway","Saugus","2021-08-01","B: Lecasse Development\nS: 860 Broadway Saugus LLC",442570,10.160009182736456,245,"Approved",11200000,25.30673113857695,1102361.2083964117,45714.285714285717,"10% affordable"]
[null,"1043-1059 Cambridge Street","1043-1059 Cambridge Street","Cambridge","2021-06-01","B: TCR Development\nS: 418 Real Estate LLC",7728,0.17741046831955923,16,"Approved",4200000,543.47826086956525,23673913.043478262,262500]
[null,"3 Hawkins Street","3 Hawkins Street","Somerville","2021-06-01","B: Corcoran Management Company\nS: Hawkins Street Union Square LLC",13939,0.31999540863177228,59,"Approved",6950000,498.60104742090539,21719061.625654638,117796.61016949153]
[null,"85 Boston Street","85 Boston Street","Everett","2021-06-01","B: Greystar\nS: Thibeault Development",258550,5.9354912764003673,650,"Approved",50625000,195.80351962869852,8529201.3150261063,77884.61538461539]
[null,"65 Norman Street","65 Norman Street","Everett","2021-06-01","B: Lennar Multifamily\nS: 65 Norman Street LLC",273121,6.2699954086317726,396,"Proposed",18040000,66.05131059127639,2877195.0893559996,45555.555555555555,"Buyer obtained aprovals"]
[null,"Avalon North Andover (North Andover Mill)","0 & 4 High Street","North Andover","2021-05-01","B: AvalonBay\nS: RCG LLC",416942,9.571671258034895,170,"Approved",9400000,22.545102196468573,982064.65167817101,55294.117647058825,"100% Market Rate"]
[null,"Broadway Village","341 Broadway Road","Dracut","2021-04-01","B: World Realty & Development\nS: First Dracut Development LLC",2069100,47.5,278,"Approved",3425000,1.6553090715770142,72105.263157894733,12320.143884892086,"20-25% affordable"]
[null,"The Atwood","720R Broadway","Saugus","2021-03-01","B: Toll Brothers/Principal\nS: Broadcliff Realty Trust",1985900,45.589990817263548,300,"Approved",5250000,2.6436376454000703,115156.85583362707,17500,"25% of units will be affordable"]
[null,"The Pointe at Hills Farm (Phase I)","440 Hartford Turnpike","Shrewsbury","2021-02-01","B: GFI Partners\nS: Hartford Realty Trust",457380,10.5,156,"Approved",2000000,4.3727316454589182,190476.19047619047,12820.51282051282,"Second phase approved for 92 additional units at 526 Hartford Turnpike (separate transaction)"]
[null,"Alexan Kingston","101 Independence Mall Way","Kingston","2021-01-01","B: Trammell Crow Residential\nS: Pyramid Management Corp",438214,10.060009182736456,282,"Approved",6350000,14.490636994710346,631212.14748958265,22517.7304964539,"10% of units will be affordable"]
[null,"The Green District","107 Simarano Drive","Marlborough","2020-12-01","B: Post Road Residential\nS: Boston Properties",2102641,48.269995408631772,475,"Approved",14250000,6.7771911610208306,295214.44697406737,30000,"10% of units at 80% AMI"]
[null,"566 Columbus Avenue","566 Columbus Avenue","South End","2020-10-01","B: New Boston Ventures\nS: United South End Settlements",23000,0.52800734618916434,66,"Approved",13250000,576.08695652173913,25094347.826086957,200757.57575757575,"Includes 11 income-restricted live/work spaces, as well as 5,000 SF commercial space. The buyers will also provide the seller a new office space at an expense of $5M."]
[null,"20 Inner Belt Road","20 Inner Belt Road","Somerville","2020-09-01","B: Criterion Development Partners\nS: Paradigm /Somerville City Club",69199,1.5885904499540864,205,"Approved",10266660,148.36428272084856,6462748.1553201629,50081.268292682929,"Buyer obtained approvals; % of parking spaces allocated to abutters"]
[null,"646 Ocean Avenue","646 Ocean Avenue","Revere","2020-09-01","B: Hines/Belfonti/Bridge\nS: Alphonse Damico Sr.",61855,1.4199954086317723,209,"Approved",13350000,215.82733812949641,9401438.8489208631,63875.598086124402]
[null,"425 Quincy Street","425 Quincy Street","Dorchester","2020-09-01","B: Volnay Capital\nS: Virginia M. Carr",20038,0.46000918273645547,27,"Proposed",2000000,99.810360315400743,4347739.2953388561,74074.074074074073,"Portion of sales price subject to receipt of approvals"]
[null,"The Parkway","270 Baker Street","West Roxbury","2020-08-01","B: B'nai B'rith Housing\nS: Keystone Development LLC",71003,1.6300045913682277,60,"Approved",5250000,73.940537723758155,3220849.8232469051,87500]
[null,"15 Riverdale Avenue","15 Riverdale Avenue","Newton","2020-08-01","B: Criterion Development Partners\nS: Legacy Real Estate Ventures",148563,3.4105371900826444,204,"Approved",13260000,89.255063508410572,3887950.5664263647,65000,"25% of units will be affordable"]
[null,"Oasis at Plymouth","Home Depot Drive","Plymouth","2020-06-01","B: Picerne Real Estate Group\nS: Harald LLC",148563,3.4105371900826444,320,"Approved",6000000,40.38690656489166,1759253.6499666809,18750,"25% of units will be affordable"]
[null,"83 Pleasant Valley Street","83 Pleasant Valley Street","Methuen","2020-05-01","B: Criterion Development Partners\nS: Charles Construction Company",342817,7.8699954086317723,156,"Approved",4200000,12.251434438782207,533672.48415335291,26923.076923076922,"25% of units will be affordable"]
[null,"1400 Main Street","1400 Main Street","Weymouth","2020-02-01","B: D&D Properties LLC, LT&E Properties LLC\nS: Trinity Green Development",118483,2.7199954086317724,153,"Approved",5115873,43.178118379851959,1880838.8366263513,33437.078431372553,"100% Market Rate"]
[null,"5 Washington Street","5 Washington Street","Brighton","2020-01-01","B: KIG RE Advisors/Bedrock\nS: JMD 5 Wash LLC",43210,0.99196510560146922,108,"Approved",16780000,388.33603332561904,16915917.611663967,155370.37037037036]
[null,"212 Stuart Street","212 Stuart Street","Bay Village","2020-01-01","B: Greystar\nS: Transom Real Estate",8202,0.18829201101928375,126,"Approved",17700000,2158.0102414045355,94002926.115581557,140476.19047619047]
[null,"1515-1545 VFW Parkway","1515-1545 VFW Parkway","West Roxbury","2019-12-01","B: Lincoln Property Company\nS: James E. Clair Trust",200376,4.5999999999999996,254,"Proposed",8840000,44.117059927336605,1921739.1304347827,34803.149606299216]
[null,"40 Rugg Road","40 Rugg Road","Allston","2019-11-01","B: LMC\nS: The Michaels Organization",82328,1.8899908172635445,265,"Approved",31000000,376.5426100476144,16402196.093674084,116981.1320754717]
[null,"55 India Street","55 India Street","Downtown","2019-11-01","B: Boston Residential Group\nS: INGR Fifty Five LLC",7081,0.16255739210284664,29,"Approved",8200000,1158.0285270442027,50443722.638045475,282758.62068965519,"Approved for 44 units; buyer planned to build 29 units"]
[null,"55 Wheeler Street","55 Wheeler Street","North Cambridge","2019-11-01","B: Toll Brothers\nS: Westbrook Partners",234136,{"$f":"G36/43560","v":5.3750229568411383},525,"Approved",44105000,{"$f":"K36/G36","v":188.37342399289301},{"$f":"K36/H36","v":8205546.3491304209},{"$f":"IFERROR(K36/I36,\"TBD\")","v":84009.523809523816},"On site of existing office building"]
[null,"Avalon Woburn","300 Mishawum Road","Woburn","2019-11-01","B: Avalon Bay\nS: Edens Realty",217800,5,350,"Approved",21000000,96.418732782369148,4200000,60000,"25% of units will be affordable. Will include a 444 space parking garage"]
[null,"Stone Ridge","200 Deer Street","Milford","2019-11-01","B: Fairfield Residential\nS: Gutierrez Companies",732463,16.81503673094582,242,"Approved",5500000,7.5089117129465928,327088.19421595358,22727.272727272728,"25% of units will be affordable"]
[null,"30 Penniman Road","30 Penniman Road","Allston","2019-10-01","B: 30 Penn LLC\nS: 30 Penniman Realty Trust",10954,0.25146923783287417,46,"Approved",5000000,456.45426328281906,19883147.708599601,108695.65217391304]
[null,"Newbury College","129 Fisher Avenue","Brookline","2019-09-01","B: Welltower\nS: Newbury College",351637,8.0724747474747467,"TBD","Proposed",34000000,96.690621294118657,4211843.4635718092,"TBD","Buyer specializes in senior housing. Buyer is willing to sell one of the parcels back to the city for public/open space uses"]
[null,"Scape Davis Square","231-249 Elm Street\n6-12 Grove Street","Somerville","2019-07-01","B: Scape\nS: Dana Family Series LLC",78025,1.7912075298438934,"TBD","Proposed",9755000,125.024030759372,5446046.7798782447,"TBD","99-year ground lease with several retail/office buildings"]
[null,"Mira","301 Border Street","East Boston","2019-07-01","B: Gansett Ventures/City Realty\nS: City Realty",17817,0.40902203856749314,64,"Approved",6250000,350.78857271145534,15280350.227310995,97656.25,"Condominium units"]
[null,"Broadstone Middlesex","164 Lexington Road","Billerica","2019-07-01","B: Alliance Residential\nS: Boston Properties",182952,4.2,200,"Approved",4000000,21.863658227294589,952380.95238095231,20000,"25% of units will be affordable. Will include ground flor retail"]
[null,"Broadstone Watch City","341 Second Avenue","Waltham","2019-07-01","B: Alliance Residential\nS: Pierce Family Holdings LLC",78025,1.7912075298438934,195,"Approved",6350000,81.384171739826982,3545094.5209868634,32564.102564102563,"25% of units will be affordable"]
[null,"Brookview","462-466 East Main Road","Milford","2019-07-01","B: Route 85 Realty LLC (Kevin Meehan)\nS: Eden Management",5102078,117.12759412304867,268,"Approved",3350000,0.65659521473407501,28601.28755381631,12500,"25% of units will be affordable at 80% AMI"]
[null,"Hanover CambridgePark","50 CambridgePark Drive","North Cambridge","2019-06-01","B: The Hanover Company\nS: Vecna Technologies",79321,1.8209595959595959,294,"Approved",25600000,322.73924937910516,14058521.702953821,87074.829931972796,"Includes transfer of development rights from abutting property"]
[null,"50 Rogers Street","50 Rogers Street","East Cambridge","2019-06-01","B: AIMCO\nS: Alexandria Real Estate",35006,0.80362718089990814,136,"Approved",16103608,460.02422441867111,20038655.215677314,118408.88235294117]
[null,"1550 Soldiers Field Road","1550 Soldiers Field Road","Brighton","2019-05-01","B: SMC Management\nS: Dinosaur Capital",71984,1.6525252525252525,249,"Approved",29221916,405.95015559013115,17683188.777506113,117357.0923694779]
[null,"Avalon Marlborough Phase 2","Forest Street","Marlborough","2019-05-01","B: AvalonBay\nS: Atlantic-Marlboro Realty LLC",477418,10.960009182736455,123,"Approved",5227500,10.949524316217655,476961.27921444102,42500,"100% Market Rate. Avalon had to obtain a special permit to construct these additional units and closed on the land after receiving said approvals"]
[null,"2 Charlesgate West","2 Charlesgate West","Fenway","2019-04-01","B: Scape\nS: Charlesgate West Realty Trust",20325,0.4665977961432507,310,"Proposed",39000000,1918.8191881918819,83583763.837638378,125806.45161290323,"Unit count based on seller's proposal"]
[null,"Alta Xmbly","290 Revolution Drive","Somerville","2019-04-01","B: Wood Partners\nS: Cresset Development/Novaya",71935,1.6514003673094582,329,"Approved",34000000,472.64891916313337,20588586.918746091,103343.4650455927]
[null,"90 Ocean Avenue","90 Ocean Avenue","Revere","2019-04-01","B: Gansett Ventures LLC\nS: 90 Ocean Avenue LLC",23522,0.53999081726354459,75,"Approved",4125000,175.36774083836409,7639018.790919139,55000]
[null,"10 Congress Street","10 Congress Street","Beverly","2019-04-01","B: Procopio Construction\nS: Acorn Management",165657,3.802961432506887,62,"Approved",3500000,21.127993383919787,920335.39180354588,56451.612903225803]
[null,"Blvd at Revere Beach","320-329 Revere Beach Boulevard","Revere","2019-01-01","B: Revere Beach Apartments LLC\nS: Ash Family LP/Robert A. Fanara",49167,1.1287190082644629,145,"Approved",6525000,132.71096467142596,5780889.6210873146,45000,"Buyer received approvals"]
[null,"The Chandlery","270 Dorchester Avenue","South Boston","2019-01-01","B: Navem Partners\nS: Dorchester Ave LLC 270",21062,0.48351698806244259,114,"Proposed",14000000,664.70420662805054,28954515.24071788,122807.01754385965]
[null,"The Rockwell at Riverbridge","65 River Road West","Berlin","2019-01-01","B: NRP Group\nS: Riverbridge North LLC",512701,11.769995408631772,204,"Approved",3468000,6.764176391307994,294647.52360537625,17000,"Part of the larger Rockwell Village mixed-use development. 25% of units will be affordable"]
[null,"47-55 LaGrange Street","47-55 LaGrange Street","Downtown","2018-12-01","B: Fortis Property Group\nS: QMG LaGrange LLC",8759,0.20107897153351698,176,"Approved",17700000,2020.7786276972256,88025117.022491157,100568.18181818182]
[null,"Riverview Place","72 Flint Street","Salem","2018-12-01","B: The DSF Group\nS: Riverview Place LLC",180281,4.1386822773186411,130,"Approved",5200000,28.843860417903162,1256438.5598038617,40000,"10% of units will be affordable"]
[null,"Trader's Village","45 Trader's Way\n40 First Street","Salem","2018-12-01","B: Windover Development/Dolben Company\nS: Lyman Realty Trust",389862,8.9499999999999993,212,"Approved",10600000,27.189107940758525,1184357.5418994415,50000]
[null,"Harvard Mills at Wakefield Station","178 Albion Street","Wakefield","2018-12-01","B: NRP Group\nS: Taurus Investment Holdings",167100,3.8360881542699725,184,"Approved",11000000,65.828845002992225,2867504.4883303409,59782.608695652176,"Re-use of East portion of Harvard Mills office space (West will remain as office space). Depending on zoning, 18% of units will be affordable"]
[null,"144 Addison Street","144 Addison Street","East Boston","2018-11-01","B: Gate Residential\nS: Bulgroup Colorado LLC",143139,3.2860192837465565,230,"Proposed",10000000,69.862161954463843,3043195.7747364449,43478.260869565216]
[null,"Hanover Mystic River","61 Locust Street","Medford","2018-11-01","B: The Hanover Company\nS: Equity One",296208,6.8,350,"Approved",25705000,86.780235510182038,3780147.0588235296,73442.857142857145]
[null,"Alta Longwood","Executive Drive","Stoneham","2018-11-01","B: Wood Partners\nS: Langham Commons LLC",393412,9.0314967860422399,261,"Approved",20050000,50.964383394507536,2220008.5406647488,76819.923371647514,"100% market Rate. Adjacent to Boston Regional Medical Center"]
[null,"Boston Skating Club","1240 Soldiers Field Road","Brighton","2018-10-01","B: The Davis Companies\nS: The Skating Club of Boston",85650,1.9662534435261707,"TBD","Proposed",26250000,306.47985989492122,13350262.697022768,"TBD"]
[null,"Mission Hill Flats","1457 Tremont Street\n9 Faxon Street","Mission Hill","2018-10-01","B: Mission Hill Flats LLC\nS: Roxbury Knights of Columbus",7334,0.16836547291092746,40,"Approved",1000000,136.35124079629125,5939460.0490864469,25000]
[null,"The Oxford","34-38 Munroe Street","Lynn","2018-10-01","B: Procopio Enterprises/Carlyle Group\nS: Munroe Partners LLC",28953,0.66466942148760333,259,"Proposed",3000000,103.61620557455186,4513521.914827479,11583.011583011583,"100% Market Rate. 20,000 SF of retail"]
[null,"Milwood Farms Golf Course","175 Millwood Street & 9 Faxon Street","Framingham","2018-09-01","B: Capital Group Properties\nS: Milwood Farms Golf Course Inc.",3001284,68.900000000000006,129,"Approved",5500000,1.832549002360323,79825.834542815675,42635.65891472868,"Future site of a 55+ community. No affordbale units, so the developer had to pay an undisclosed payment in lieu of affordbale housing"]
[null,"21 Revere Beach Boulevard & \n20-50 Ocean Avenue","21 Revere Beach Boulevard & \n20-50 Ocean Avenue","Revere","2018-08-01","B: Gate Residential\nS: Capelli Organization",68135,{"$f":"G68/43560","v":1.5641643709825528},200,"Proposed",8000000,{"$f":"K68/G68","v":117.41395758420782},{"$f":"K68/H68","v":5114551.9923680928},{"$f":"IFERROR(K68/I68,\"TBD\")","v":40000}]
[null,"Hanover at Westford (Phase II)","NA","Westford","2018-08-01","B: Hanover Company\nS: WS NV 2 Robbins Road LLC",383764,8.8100091827364562,180,"Approved",3800000,9.9019188876497015,431327.58674602094,21111.111111111109,"Across the street from Phase I. Transaction represents the sale between original land owner and a developer taking the site, then selling the contract to Hanover Company after getting approval"]
[null,"Sharon Commons","Old Post Road","Sharon","2018-07-01","B: Boston Andes Capital\nS: Old Post Road Holdings LLC",438649,10.069995408631772,192,"Approved",6500000,14.818225961987832,645481.92290418991,33854.166666666664,"25% of units will be affordable. Has been greenlit for several years"]
[null,"Redbrook Apartments","220 Wareham Road","Plymouth","2018-07-01","B: Campanelli Construction\nS: ADM Agawam Development LLC",554297,12.724908172635445,184,"Approved",3864000,6.9709920854704244,303656.4152430917,21000,"Will contain 184 rentable apartments, for-sale condos, single family homes, on-site YMCA and retail tenants"]
[null,"120 Commerce Way","120 Commerce Way","Woburn","2018-06-01","B: Cabot, Cabot, & Forbes\nS: Nodraer Realty Group",146750,3.3689164370982554,289,"Approved",12442000,84.783645655877336,3693175.6047700169,43051.903114186855,"CC&F flipped the permits to Toll Brothers, but will remain in the deal. On the basis that Toll Brothers bought into the venture in the $20 million range ($69,204/unit)"]
[null,"Wellington Woods","320-330 Middlesex Avenue","Medford","2018-05-01","B: North Shore Residential Dev.\nS: 320-330 Middlesex Avenue LLC",284447,6.5300045913682281,192,"Proposed",8551507,30.063621694023844,1309571.3609916784,44539.098958333336,"Former GE site; buyer spent $1.5M to alleviate contaminated soil"]
[null,"Regency at Glen Ellen","84 Orchard Street","Millis","2018-05-01","B: Toll Brothers\nS: Glen Ellen Company",10171260,233.5,324,"Approved",14000000,1.3764273059581607,59957.173447537476,43209.876543209873,"55+ community"]
[null,"Hanover at Westford (Phase I)","312 Littleton Road","Westford","2018-05-01","B: Gutierrez Companies\nS: 495 North",968600,22.235996326905418,240,"Approved",8400000,8.6723105513111705,377765.84761511459,35000,"25% of units will be affordable"]
[null,"Westwood Place at University Station","130 University Avenue","Westwood","2018-05-01","B: Pulte Homes\nS: University Station Phase II LLC",119572,2.7449954086317723,100,"Approved",7999920,66.904626501187565,2914365.5303917304,79999.199999999997]
[null,"Commons at Walpole Station","100 Elm Street","Walpole","2018-04-01","B: John M Corcoran & Company\nS: TMC 100 Elm LLC",105851,2.4300045913682276,192,"Approved",4020576,37.983353959811431,1654554.8984893861,20940.5,"100% Market Rate. 5,400 SF of retail"]
[null,"Vue at Maynard Crossing","129 Parker Street","Maynard","2018-04-01","B: Lecesse Development\nS: Maynard Crossing JV LLC",375487,8.6199954086317714,180,"Approved",5760000,15.340078351580747,668213.81299485744,32000]
[null,"Modera Framingham","266 Waverly Street","Framingham","2018-04-01","B: Mill Creek Residential\nS: Pilavin Realty LLC",132684,3.0460055096418732,270,"Approved",3725000,28.074221458502908,1222913.0867323868,13796.296296296296,"7-year TIF agreement providing $2.8 million in tax benefits"]
[null,"13-19 Congress Street","13-19 Congress Street","Downtown","2018-03-01","B: HDG Congress LLC\nS: Thibeault Development",5010,0.11501377410468319,"TBD","Approved",19000000,3792.4151696606787,165197604.79041916,"TBD","Mixed-use site with approvals for 35 residential units, 370,000 SF office, and 6,725 SF retail"]
[null,"Turnpike Woods","104 Turnpike Woods","Chelmsford","2018-03-01","B: Kinloch Investments\nS: Altid Enterprises LLC",388991,8.9300045913682276,168,"Approved",1600000,4.1132057039880099,179171.24046571771,9523.8095238095229,"20% of units will be at 50% AMI"]
[null,"Fairfield at Dean Avenue","115-117 Dean Avenue","Franklin","2018-03-01","B: Fairfield Residential\nS: Sierra Heights LLC, Medway Auto Leasing LLC, Halligan Properties LLC",1009746,23.180578512396693,257,"Approved",6895000,6.8284499270113477,297447.27882061433,26828.793774319067]
[null,"Foundry Street Lofts","69 Foundry Street","Wakefield","2018-02-01","B: Melanson Development Group\nS: 69 Foundry Street LLC",67954,1.5600091827364555,83,"Approved",3160000,46.502045501368571,2025629.1020396149,38072.289156626503,"13% affordable units, down from zoning (18%) due to extensive environment cleanup"]
[null,"One Newport","1-13 Newport Avenue","Quincy","2018-02-01","B: Crugnale Properties/Artista Devlopment\nS: Norfolk Corporation",25460,0.58448117539026634,80,"Approved",3000000,117.8318931657502,5132757.2663000785,37500]
[null,"Rosegate","0 Ledgeview Way","Wrentham","2018-02-01","B: Trammell Crow Residential\nS: Ledgeview Way LLC",740956,17.010009182736457,240,"Approved",7500000,10.122058529791243,440916.86955770646,31250,"Mixed-use site of 650k SF and will include 240 residential units, retail, hotel, office, and an assisted living facility. 25% of units will be affordable"]
[null,"Broadstone Bare Cove","230 Beal Street","Hingham","2018-02-01","B: Alliance Residential\nS: Hingham Mutual Fire Insurance Co.",525334,12.060009182736456,220,"Approved",12000000,22.842610605824103,995024.11798969796,54545.454545454544]
[null,"1515 Commonwealth Avenue","1515 Commonwealth Avenue","Allston","2018-01-01","B: The Davis Companies\nS: Nautic Partners LLC",92273,2.1182966023875114,250,"Proposed",15750000,170.68915067246107,7435219.4032924045,63000]
[null,"Residences at Cross Point Towers","42 Wellman Street","Lowell","2018-01-01","B: SMC Management Group\nS: CP Land Partners LLC",289778,6.6523875114784206,240,"Approved",7500000,25.881881992421786,1127414.7795898931,31250]
[null,"Avalon Norwood","150-158, 165 Lenox Street","Norwood","2018-01-01","B: AvalonBay Communities\nS: Creative Development Management LLC & Plimpton Park Real Estate TR (Charlotte Maynard)",374616,8.6,198,"Approved",9900000,26.427061310782243,1151162.7906976745,50000,"25% of units will be income-restricted/affordable"]
[null,"59 Fountain Street","59 Fountain Street","Framingham","2018-01-01","B: KIG RE Advisors/Greenfield Partners\nS: 69 Foundry Street LLC",134600,3.0899908172635446,258,"Approved",1213592,9.0162852897473993,392749.38722139673,4703.8449612403101]
[null,"Alta Framingham","75 Concord Street\n57 Kendall Street","Framingham","2018-01-01","B: Wood Partners\nS: Apostolic Church Ministry, Ronald Isaacson/Ann-Elizabeth Realty Trust",89734,2.0600091827364553,197,"Approved",2725000,30.367530701852139,1322809.6373726793,13832.48730964467,"2,600 SF of ground floor retail, 10% affordable units"]

{"sheet":"SOFR-Prime Index","index":18,"n_rows":123,"n_cols":19,"rows_kept":123,"cut":false,"hidden":false,"merged":[[2,8,2,9],[3,8,3,9],[1,8,1,10],[4,8,4,9],[39,1,39,2],[39,3,39,4],[39,5,39,6],[39,7,39,8],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[40,5,40,6],[41,5,41,6],[42,5,42,6],[43,5,43,6],[44,5,44,6],[40,7,40,8],[41,7,41,8],[42,7,42,8],[43,7,43,8],[44,7,44,8]]}
[]
[null,null,null,null,null,null,null,null,"Spread",null,null,null,null,null,"Date","1 Month Term SOFR Forward Curve","Month","Spread Change MoM","PULL HERE"]
[null,null,null,null,null,null,null,null,"Initial",null,2.75E-2,null,null,null,45058,5.0583000000000003E-2,0,{"$f":"IF(Q3<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},{"$f":"MAX(P3+R3,$K$5)","v":7.8083E-2}]
[null,null,null,null,null,null,null,null,"Upon Stabilization",null,2.75E-2,null,null,null,45089,5.0718899999999997E-2,1,{"$f":"IF(Q4<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},{"$f":"MAX(P4+R4,$K$5)","v":7.8218899999999994E-2}]
[null,null,null,null,null,null,null,null,"Floor",null,0.05,null,null,null,45119,5.0285200000000002E-2,{"$f":"Q4+1","v":2},{"$f":"IF(Q5<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},{"$f":"MAX(P5+R5,$K$5)","v":7.7785199999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45152,4.9660700000000002E-2,{"$f":"Q5+1","v":3},{"$f":"IF(Q6<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},7.7160699999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45181,4.8753299999999999E-2,4,{"$f":"IF(Q7<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},7.6253299999999996E-2]
[null,"1 Month Term SOFR Forward Curve",null,null,null,null,null,null,null,null,null,null,null,null,45211,4.6987099999999997E-2,5,{"$f":"IF(Q8<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},7.4487100000000001E-2]
[null,45056,null,null,null,null,null,null,null,null,null,null,null,null,45243,4.5062600000000001E-2,6,{"$f":"IF(Q9<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},7.2562600000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45272,4.2632700000000003E-2,7,{"$f":"IF(Q10<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},7.0132700000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45303,4.17866E-2,8,{"$f":"IF(Q11<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},6.9286600000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45334,4.1781800000000001E-2,9,{"$f":"IF(Q12<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},6.9281800000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45363,3.7769799999999999E-2,10,{"$f":"IF(Q13<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},6.5269800000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45394,3.63729E-2,11,{"$f":"IF(Q14<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},6.3872899999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45425,3.63729E-2,12,{"$f":"IF(Q15<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},6.3872899999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45455,3.3068199999999999E-2,13,{"$f":"IF(Q16<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},6.0568200000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45485,3.1868800000000003E-2,14,{"$f":"IF(Q17<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9368799999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45516,3.1868800000000003E-2,15,{"$f":"IF(Q18<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9368799999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45547,3.0251900000000002E-2,16,{"$f":"IF(Q19<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.7751900000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45579,2.91411E-2,17,{"$f":"IF(Q20<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.66411E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45608,2.85171E-2,18,{"$f":"IF(Q21<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.60171E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45638,2.7921000000000001E-2,19,{"$f":"IF(Q22<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.5420999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45670,2.7422700000000001E-2,20,{"$f":"IF(Q23<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.4922700000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45700,2.7066300000000001E-2,21,{"$f":"IF(Q24<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.4566299999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45728,2.6797499999999998E-2,22,{"$f":"IF(Q25<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.4297499999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45761,2.66202E-2,23,{"$f":"IF(Q26<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.41202E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45789,2.65443E-2,24,{"$f":"IF(Q27<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.4044300000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45820,2.6480900000000002E-2,25,{"$f":"IF(Q28<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3980899999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45852,2.6422000000000001E-2,26,{"$f":"IF(Q29<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3921999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45881,2.63743E-2,27,{"$f":"IF(Q30<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.38743E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45912,2.63298E-2,28,{"$f":"IF(Q31<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3829799999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45943,2.6289699999999999E-2,29,{"$f":"IF(Q32<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3789699999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,45973,2.6258900000000002E-2,30,{"$f":"IF(Q33<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3758899999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46003,2.6233800000000002E-2,31,{"$f":"IF(Q34<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3733799999999998E-2]
[null,"For the latest rates, please visit:",null,null,null,"https://www.chathamfinancial.com/technology/us-forward-curves",null,null,null,null,null,null,null,null,46034,2.62136E-2,32,{"$f":"IF(Q35<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.37136E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46065,2.61972E-2,33,{"$f":"IF(Q36<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.36972E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46093,2.61931E-2,34,{"$f":"IF(Q37<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3693100000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46125,2.6189199999999999E-2,35,{"$f":"IF(Q38<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3689199999999999E-2]
[null,"Rate Forecast (WSJ Prime)",null,null,null,null,null,null,null,null,null,null,null,null,46154,2.61949E-2,36,{"$f":"IF(Q39<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3694900000000004E-2]
[null,"Start",null,"End",null,"Months",null,"Rate",null,null,null,null,null,null,46185,2.6210000000000001E-2,37,{"$f":"IF(Q40<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3710000000000001E-2]
[null,45049,null,{"$f":"EOMONTH(B41,F41-1)","v":45169},null,4,null,8.2500000000000004E-2,null,null,null,null,null,null,46216,2.6236300000000001E-2,38,{"$f":"IF(Q41<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3736300000000001E-2]
[null,{"$f":"D41+1","v":45170},null,{"$f":"EOMONTH(B42,F42-1)","v":45291},null,4,null,0.08,null,null,null,null,null,null,46246,2.6275799999999998E-2,39,{"$f":"IF(Q42<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3775799999999999E-2]
[null,{"$f":"D42+1","v":45292},null,{"$f":"EOMONTH(B43,F43-1)","v":45412},null,4,null,7.7499999999999999E-2,null,null,null,null,null,null,46279,2.6322499999999999E-2,40,{"$f":"IF(Q43<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3822499999999995E-2]
[null,{"$f":"D43+1","v":45413},null,{"$f":"EOMONTH(B44,F44-1)","v":45535},null,4,null,7.4999999999999997E-2,null,null,null,null,null,null,46307,2.6380399999999998E-2,41,{"$f":"IF(Q44<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3880399999999995E-2]
[null,{"$f":"D44+1","v":45536},null,{"$f":"Underwriting!EN23","v":49095},null,{"$f":"(D45-B45)/(365/12)","v":117.00821917808219},null,7.2499999999999995E-2,null,null,null,null,null,null,46338,2.6450999999999999E-2,42,{"$f":"IF(Q45<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.3950999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46370,2.6533299999999999E-2,43,{"$f":"IF(Q46<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.4033299999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46399,2.6620100000000001E-2,44,{"$f":"IF(Q47<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.4120100000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46430,2.67155E-2,45,{"$f":"IF(Q48<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.42155E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46458,2.68271E-2,46,{"$f":"IF(Q49<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.4327100000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46489,2.6949000000000001E-2,47,{"$f":"IF(Q50<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.4448999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46519,2.70881E-2,48,{"$f":"IF(Q51<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.4588100000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46552,2.7221499999999999E-2,49,{"$f":"IF(Q52<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.4721499999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46580,2.73447E-2,50,{"$f":"IF(Q53<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.4844699999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46611,2.7479400000000001E-2,51,{"$f":"IF(Q54<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.4979399999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46643,2.7607300000000001E-2,52,{"$f":"IF(Q55<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.5107299999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46672,2.77307E-2,53,{"$f":"IF(Q56<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.5230700000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46703,2.7857799999999999E-2,54,{"$f":"IF(Q57<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.5357799999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46734,2.7983399999999999E-2,55,{"$f":"IF(Q58<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.5483400000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46764,2.8109700000000001E-2,56,{"$f":"IF(Q59<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.5609699999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46797,2.8228E-2,57,{"$f":"IF(Q60<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.5728E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46825,2.8343699999999999E-2,58,{"$f":"IF(Q61<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.5843699999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46855,2.8456599999999999E-2,59,{"$f":"IF(Q62<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.5956599999999995E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46885,2.8574200000000001E-2,60,{"$f":"IF(Q63<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.6074200000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46916,2.8687600000000001E-2,61,{"$f":"IF(Q64<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.6187600000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46946,2.8807300000000001E-2,62,{"$f":"IF(Q65<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.6307300000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,46979,2.8920999999999999E-2,63,{"$f":"IF(Q66<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.6420999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47008,2.9021399999999999E-2,64,{"$f":"IF(Q67<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.6521399999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47038,2.91322E-2,65,{"$f":"IF(Q68<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.6632200000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47070,2.9236399999999999E-2,66,{"$f":"IF(Q69<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},{"$f":"MAX(P69+R69,$K$5)","v":5.6736399999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47099,2.9336999999999998E-2,{"$f":"Q69+1","v":67},{"$f":"IF(Q70<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.6836999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47130,2.94396E-2,68,{"$f":"IF(Q71<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.69396E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47161,2.9531700000000001E-2,69,{"$f":"IF(Q72<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.7031700000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47189,2.9629200000000001E-2,70,{"$f":"IF(Q73<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.7129200000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47220,2.97287E-2,71,{"$f":"IF(Q74<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.72287E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47252,2.9823700000000002E-2,72,{"$f":"IF(Q75<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.7323700000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47281,2.9907799999999998E-2,73,{"$f":"IF(Q76<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.7407799999999995E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47311,3.0001E-2,74,{"$f":"IF(Q77<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.7500999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47343,3.0089999999999999E-2,75,{"$f":"IF(Q78<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.7590000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47373,3.0171400000000001E-2,76,{"$f":"IF(Q79<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.7671399999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47403,3.0258699999999999E-2,77,{"$f":"IF(Q80<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.7758699999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47434,3.0339000000000001E-2,78,{"$f":"IF(Q81<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.7839000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47464,3.0422399999999999E-2,79,{"$f":"IF(Q82<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.7922399999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47497,3.0501199999999999E-2,80,{"$f":"IF(Q83<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8001200000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47526,3.0565499999999999E-2,81,{"$f":"IF(Q84<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8065499999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47554,3.0640799999999999E-2,82,{"$f":"IF(Q85<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8140799999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47585,3.0713899999999999E-2,83,{"$f":"IF(Q86<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8213899999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47616,3.0785199999999999E-2,84,{"$f":"IF(Q87<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8285199999999995E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47646,3.0850900000000001E-2,85,{"$f":"IF(Q88<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8350899999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47676,3.0920799999999998E-2,86,{"$f":"IF(Q89<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8420799999999995E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47707,3.0989900000000001E-2,87,{"$f":"IF(Q90<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8489899999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47738,3.1063199999999999E-2,88,{"$f":"IF(Q91<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8563199999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47770,3.1130399999999999E-2,89,{"$f":"IF(Q92<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8630399999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47799,3.1188500000000001E-2,90,{"$f":"IF(Q93<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8688500000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47829,3.1257600000000003E-2,91,{"$f":"IF(Q94<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8757600000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47861,3.13231E-2,92,{"$f":"IF(Q95<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8823100000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47891,3.1378799999999998E-2,93,{"$f":"IF(Q96<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8878799999999995E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47919,3.1448999999999998E-2,94,{"$f":"IF(Q97<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.8949000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47952,3.1509599999999999E-2,95,{"$f":"IF(Q98<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9009599999999995E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,47980,3.1569E-2,96,{"$f":"IF(Q99<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9068999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48011,3.1633799999999997E-2,97,{"$f":"IF(Q100<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.91338E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48043,3.16952E-2,98,{"$f":"IF(Q101<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9195200000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48072,3.1752299999999997E-2,99,{"$f":"IF(Q102<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9252299999999994E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48103,3.1815099999999999E-2,100,{"$f":"IF(Q103<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9315099999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48134,3.1874399999999997E-2,101,{"$f":"IF(Q104<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9374399999999994E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48164,3.1927299999999999E-2,102,{"$f":"IF(Q105<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9427300000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48194,3.1986100000000003E-2,103,{"$f":"IF(Q106<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.94861E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48225,3.20439E-2,104,{"$f":"IF(Q107<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9543899999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48256,3.2096300000000001E-2,105,{"$f":"IF(Q108<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9596300000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48285,3.21537E-2,106,{"$f":"IF(Q109<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9653700000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48316,3.2207199999999998E-2,107,{"$f":"IF(Q110<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9707200000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48346,3.2267400000000002E-2,108,{"$f":"IF(Q111<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9767399999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48379,3.2318399999999997E-2,109,{"$f":"IF(Q112<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9818399999999994E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48407,3.2369200000000001E-2,110,{"$f":"IF(Q113<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9869199999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48438,3.2424599999999998E-2,111,{"$f":"IF(Q114<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9924599999999995E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48470,3.2474099999999999E-2,112,{"$f":"IF(Q115<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},5.9974100000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48499,3.25248E-2,113,{"$f":"IF(Q116<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},6.0024800000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48530,3.2575899999999998E-2,114,{"$f":"IF(Q117<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},6.0075900000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48561,3.2626200000000001E-2,115,{"$f":"IF(Q118<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},6.0126200000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48591,3.2678899999999997E-2,116,{"$f":"IF(Q119<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},6.0178899999999994E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48624,3.27198E-2,117,{"$f":"IF(Q120<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},6.0219800000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48652,3.2770199999999999E-2,118,{"$f":"IF(Q121<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},6.0270199999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48681,3.28127E-2,119,{"$f":"IF(Q122<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},{"$f":"MAX(P122+R122,$K$5)","v":6.0312699999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,48711,3.2862700000000002E-2,120,{"$f":"IF(Q123<Stabilization_1st_Month,'SOFR-Prime Index'!$K$3,'SOFR-Prime Index'!$K$4)","v":2.75E-2},{"$f":"MAX(P123+R123,$K$5)","v":6.0362700000000005E-2}]

{"sheet":"Affordable Rent Tables","index":19,"n_rows":254,"n_cols":27,"rows_kept":254,"cut":false,"hidden":true,"merged":[[1,1,1,14],[1,16,1,24],[11,1,11,14]]}
[]
[null,"BPDA IDP Unit Rent Limits - Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BHA Unit Rents"]
[null,"Bedrooms","30% AMI","40% AMI","50% AMI","60% AMI","65% AMI","70% AMI","75% AMI","80% AMI","90% AMI","100% AMI","110% AMI","120% AMI","150% AMI",null,"City","Zip","Studio",1,{"$f":"T3+1","v":2},{"$f":"U3+1","v":3},4,5,6]
[null,"SRO",375,517,659,801,871,943,1015,1085,1227,1369,1511,1653,2079,null,"Abington",2351,1175,1350,1770,2250,2575,2950,3350,3725,4125]
[null,"Studio",499,690,879,1068,1162,1257,1353,1447,1636,1825,2014,2204,2772,null,"Acton",1720,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,1,590,811,1031,1252,1361,1473,1584,1695,1914,2136,2357,2577,3240,null,"Acushnet",2743,925,1100,1346,1650,1800,2075,2350,2625,2900]
[null,{"$f":"B6+1","v":2},659,911,1164,1417,1542,1668,1795,1921,2174,2426,2679,2931,3689,null,"Amesbury",1913,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,{"$f":"B7+1","v":3},734,1018,1303,1586,1727,1869,2011,2154,2437,2721,3007,3290,4141,null,"Andover",1810,1650,1900,2468,3000,3325,3825,4325,4800,5300]
[null,4,809,1123,1440,1755,1912,2070,2228,2386,2701,3017,3333,3647,4595,null,"Arlington",2474,2375,2550,3077,3750,4125,4750,5375,6000,6625]
[null,5,884,1225,1566,1907,2077,2247,2417,2589,2928,3270,3610,3950,4973,null,"Arlington",2476,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ashland",1721,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,"BPDA IDP Unit Rent Limits - Compact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attleboro",2703,1250,1375,1670,2025,2500,2875,3250,3650,4025]
[null,"Bedrooms","30% AMI","40% AMI","50% AMI","60% AMI","65% AMI","70% AMI","75% AMI","80% AMI","90% AMI","100% AMI","110% AMI","120% AMI","150% AMI",null,"Avon",2322,1550,1700,2050,2360,2775,2975,3625,3750,4450]
[null,"Studio",449,621,790,960,1045,1130,1217,1302,1472,1642,1813,1984,2494,null,"Ayer",1432,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,1,531,729,928,1126,1224,1326,1425,1524,1722,1922,2121,2319,2915,null,"Bedford",1730,2450,2675,3192,3875,4275,4925,5575,6200,6850]
[null,2,593,820,1047,1275,1388,1502,1615,1729,1957,2183,2411,2638,3320,null,"Bellingham",2019,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,3,661,916,1172,1427,1554,1682,1810,1939,2194,2449,2706,2961,3727,null,"Belmont",2478,2525,2750,3297,4000,4425,5100,5750,6425,7100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berkley",2779,1175,1350,1764,2225,2425,2800,3150,3525,3875]
[null,"HUD Maximum Allowable Rents (2022)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beverly",1915,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,"Bedrooms","30% AMI","50% AMI","60% AMI","80% AMI",null,null,null,null,null,null,null,null,null,null,"Billerica",1821,1300,1450,1900,2350,2575,2950,3350,3700,4125]
[null,"SRO",552,1227,1473,1467,null,null,null,null,null,null,null,null,null,null,"Bolton",1740,1375,1500,1932,2500,2900,3350,3775,4225,4650]
[null,"Studio",736,1227,1473,1957,null,null,null,null,null,null,null,null,null,null,"Boston",2109,3200,3475,4148,5050,5575,6400,7250,8075,8925]
[null,1,788,1315,1578,2097,null,null,null,null,null,null,null,null,null,null,"Boston - Allston",2134,2300,2500,2980,3625,4000,4600,5200,5800,6400]
[null,2,946,1577,1893,2517,null,null,null,null,null,null,null,null,null,null,"Boston - Back Bay",2116,3050,3325,3980,4850,5350,6150,6950,7750,8550]
[null,3,1093,1823,2187,2908,null,null,null,null,null,null,null,null,null,null,"Boston - Beacon Hill",2108,3200,3475,4148,5050,5575,6400,7250,8075,8925]
[null,4,1220,2033,2440,3243,null,null,null,null,null,null,null,null,null,null,"Boston - Brighton",2135,2450,2650,3190,3875,4300,4925,5575,6225,6875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Charlestown",2129,2725,2950,3540,4300,4750,5475,6200,6900,7625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Chinatown",2111,2750,2975,3570,4350,4800,5525,6250,6950,7675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Dorchester",2122,2025,2200,2635,3200,3550,4075,4600,5125,5675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Dorchester",2124,2025,2200,2635,3200,3550,4075,4600,5125,5675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Dorchester",2125,2025,2200,2635,3200,3550,4075,4600,5125,5675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Dorchester / Roxbury",2121,2025,2200,2635,3200,3550,4075,4600,5125,5675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Downtown",2199,3200,3475,4148,5050,5575,6400,7250,8075,8925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - East Boston",2128,1850,2000,2410,2925,3250,3725,4200,4700,5175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Fenway",2115,2375,2575,3100,3775,4175,4800,5425,6050,6675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Financial Disctrict",2110,3200,3475,4148,5050,5575,6400,7250,8075,8925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Harvard Business",2163,2900,3150,3770,4600,5050,5825,6575,7325,8100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Hyde Park",2136,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Jamaica Plain",2130,2300,2500,2980,3625,4000,4600,5200,5800,6400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Kenmore",2215,2875,3125,3740,4550,5025,5775,6525,7275,8025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Mattapan",2126,2025,2200,2635,3200,3550,4075,4600,5125,5675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - North End",2113,2675,2900,3476,4225,4675,5375,6075,6775,7475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Roslindale",2131,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Roxbury",2119,2025,2200,2635,3200,3550,4075,4600,5125,5675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Roxbury",2120,2025,2200,2635,3200,3550,4075,4600,5125,5675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - Seaport",2210,3050,3300,3950,4800,5300,6100,6900,7700,8500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - South Boston",2127,2375,2575,3080,3750,4150,4750,5375,6000,6625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - South End / Roxbury",2118,2275,2450,2950,3600,3950,4550,5150,5750,6325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - West End",2114,3050,3300,3950,4800,5300,6100,6900,7700,8500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boston - West Roxbury",2132,2175,2350,2814,3425,3775,4350,4925,5475,6050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boxborough",1719,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boxford",1921,1700,1875,2268,2800,3075,3525,4000,4450,4925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Braintree",2184,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bridgewater",2324,1575,1800,2373,3025,3450,3975,4500,5000,5525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brockton",2301,1175,1350,1770,2250,2575,2950,3350,3725,4125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brockton",2302,1550,1700,2050,2360,2775,2975,3625,3750,4450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brookline",2445,3000,3250,3896,4750,5225,6025,6800,7575,8375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brookline",2446,3200,3475,4148,5050,5575,6400,7250,8075,8925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington",1803,2025,2200,2650,3275,3600,4125,4675,5220,5750]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buzzards Bay",2532,1725,1875,2275,2800,3075,3550,4000,4531,4950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge",2138,3200,3475,4148,5050,5575,6400,7250,8075,8925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge",2139,3075,3350,4022,4900,5400,6225,7025,7850,8650]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge",2140,2925,3175,3801,4625,5100,5875,6625,7400,8175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge",2141,2725,2950,3549,4325,4775,5475,6200,6900,7625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge",2142,3200,3475,4148,5050,5575,6400,7250,8075,8925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canton",2021,2250,2450,2940,3575,3950,4550,5125,5725,6325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carlisle",1741,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carver",2330,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chelmsford",1824,1750,1925,2541,3100,3425,3925,4425,4950,5450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chelsea",2150,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chestnut Hill",2467,2825,3075,3696,4500,4975,5700,6450,7200,7950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cohasset",2025,2300,2475,2982,3625,4000,4600,5200,5800,6400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concord",1742,2625,2850,3413,4150,4600,5275,5975,6650,7350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Danvers",1923,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dartmouth",2745,850,1000,1218,1475,1625,1875,2125,2375,2625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dartmouth",2747,975,1150,1400,1700,1900,2175,2475,2725,3000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dartmouth",2748,850,1000,1218,1475,1625,1875,2125,2375,2625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dedham",2026,2225,2425,2898,3525,3900,4475,5050,5650,6225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dighton",2715,1125,1300,1700,2150,2350,2700,3050,3400,3750]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dover",2030,3000,3250,3906,4750,5250,6050,6825,7625,8400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dracut",1826,1275,1425,1857,2250,2500,2875,3250,3625,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duxbury",2332,2325,2525,3035,3700,4075,4675,5300,5900,6525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East Bridgewater",2333,1325,1500,1964,2500,2850,3275,3700,4150,4575]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East Walpole",2032,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East Wareham",2538,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East Weymouth",2189,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Easton",2334,1550,1550,2055,2500,3100,3550,4025,4500,4950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Easton",2356,1725,1725,2271,2775,3425,3925,4450,4950,5475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex",1929,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Everett",2149,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fairhaven",2719,975,1150,1418,1725,1900,2200,2475,2750,3050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fall River",2720,1025,1100,1339,1625,2000,2325,2625,2925,3225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fall River",2721,1025,1100,1339,1625,2000,2325,2625,2925,3225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fall River",2723,1025,1100,1339,1625,2000,2325,2625,2925,3225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fall River",2724,1025,1100,1339,1625,2000,2325,2625,2925,3225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foxboro",2035,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Framingham",1701,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Framingham",1702,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Franklin",2038,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freetown",2779,1200,1375,1764,2200,2425,2800,3175,3525,3900]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgetown",1833,1750,2025,2615,3175,3500,4025,4550,5075,5600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloucester",1930,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groveland",1834,1325,1550,1995,2425,2675,3075,3475,3875,4300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halifax",2338,1700,1875,2268,2800,3075,3525,4000,4450,4925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hanover",2339,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hanson",2341,1550,1700,2050,2360,2775,2975,3625,3750,4450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvard",1451,1700,1875,2268,2800,3075,3525,4000,4450,4925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haverhill",1830,1125,1300,1687,2050,2275,2600,2950,3275,3625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haverhill",1832,1125,1300,1687,2050,2275,2600,2950,3275,3625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haverhill",1835,1125,1300,1687,2050,2275,2600,2950,3275,3625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hingham",2043,2300,2500,3003,3650,4025,4625,5250,5850,6450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Holbrook",2343,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Holliston",1746,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hopkinton",1748,2275,2475,2961,3600,3975,4575,5175,5775,6375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hudson",1749,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hull",2045,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ipswich",1938,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston",2364,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeville",2347,1500,1700,2226,2825,3225,3725,4200,4700,5175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lawrence",1840,1125,1300,1687,2050,2275,2600,2950,3275,3625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lawrence",1841,1125,1300,1687,2050,2275,2600,2950,3275,3625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lawrence",1843,1125,1300,1687,2050,2275,2600,2950,3275,3625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lexington",2420,2850,3100,3717,4525,5000,5750,6500,7250,8000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lexington",2421,3200,3475,4148,5050,5575,6400,7250,8075,8925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lincoln",1773,2225,2425,2898,3525,3900,4475,5050,5650,6225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Littleton",1460,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lowell",1850,1275,1425,1857,2250,2500,2875,3250,3625,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lowell",1851,1275,1425,1857,2250,2500,2875,3250,3625,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lowell",1852,1275,1425,1857,2250,2500,2875,3250,3625,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lowell",1854,1275,1425,1857,2250,2500,2875,3250,3625,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lynn",1901,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lynn",1902,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lynn",1904,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lynn",1905,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lynnfield",1940,2350,2550,3066,3725,4125,4725,5350,5975,6600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malden",2148,2175,2375,2835,3450,3800,4375,4950,5525,6100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manchester",1944,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mansfield",2048,1700,1875,2268,2800,3075,3525,4000,4450,4925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marblehead",1945,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marion",2738,1700,1875,2268,2800,3075,3525,4000,4450,4925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marlborough",1752,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marshfield",2050,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mattapoisett",2739,1350,1550,2037,2600,2950,3400,3850,4300,4725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maynard",1754,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medfield",2052,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medford",2155,2000,2175,2600,3225,3525,4050,4575,5075,5650]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medway",2053,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Melrose",2176,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mendon",1756,1700,1875,2268,2925,3475,4000,4525,5050,5575]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Merrimac",1860,1575,1750,2100,2600,2850,3275,3700,4125,4550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Methuen",1844,1125,1300,1687,2050,2275,2600,2950,3275,3625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Middleboro",2346,1650,1825,2200,2725,2975,3425,3875,4325,4775]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Middleton",1949,2325,2525,3025,3675,4100,4725,5350,5900,6500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milford",1757,1050,1200,1580,2150,2550,2925,3300,3700,4075]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millis",2054,2175,2375,2835,3450,3800,4375,4950,5525,6100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton",2186,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nahant",1908,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natick",1760,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Needham",2492,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Needham Hills",2494,2275,2475,2972,3600,4000,4600,5175,5775,6375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Bedford",2740,850,1000,1218,1475,1625,1875,2125,2375,2625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Bedford",2744,850,1000,1218,1475,1625,1875,2125,2375,2625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Bedford",2745,850,1000,1218,1475,1625,1875,2125,2375,2625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Bedford",2746,850,1000,1218,1475,1625,1875,2125,2375,2625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newbury",1951,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newburyport",1950,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newton",2458,2350,2550,3056,3725,4100,4725,5325,5950,6575]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newton - Auburndale",2466,2525,2750,3297,4000,4425,5100,5750,6425,7100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newton - Lower Falls",2462,2125,2300,2767,3375,3725,4275,4825,5691,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newton - Newtonville",2460,2425,2625,3140,3825,4225,4850,5475,6125,6750]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newton - Upper Falls",2464,2525,2750,3287,4000,4400,5075,5725,6400,7050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newton - Waban",2468,3200,3475,4148,5050,5575,6400,7250,8075,8925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newton - West Newton",2465,2450,2650,3182,3875,4275,4925,5550,6200,6850]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newton Center",2459,2800,3025,3633,4425,4875,5625,6350,7075,7800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newton Highlands",2461,3075,3350,4022,4900,5400,6225,7025,7850,8650]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk",2056,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Andover",1845,1650,1900,2447,2975,3275,3775,4275,4775,5250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Attleboro",2760,1175,1300,1565,1900,2350,2700,3050,3400,3775]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Billerica",1862,1275,1425,1857,2250,2500,2875,3250,3625,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Easton",2356,1725,1725,2271,2775,3425,3925,4450,4950,5475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Easton",2357,1550,1550,2055,2500,3100,3550,4025,4500,4950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Reading",1864,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Weymouth",2191,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norton",2766,1550,1775,2310,2900,3175,3650,4125,4625,5100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norwell",2061,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norwood",2062,2175,2375,2846,3475,3825,4400,4975,5550,6125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Onset",2558,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peabody",1960,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pembroke",2359,2150,2350,2804,3400,3775,4325,4900,5450,6025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plainville",2762,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plymouth",2360,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plympton",2367,1700,1875,2268,2800,3075,3525,4000,4450,4925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quincy",2169,2175,2350,2814,3425,3775,4350,4925,5475,6050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quincy",2170,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quincy",2171,2150,2325,2793,3400,3750,4325,4875,5450,6000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Randolph",2368,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Raynham",2767,1725,1725,2271,2775,3425,3925,4450,4950,5475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reading",1867,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rehoboth",2769,1250,1375,1659,2025,2500,2875,3250,3625,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revere",2151,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rochester",2770,1300,1475,1956,2500,2850,3275,3700,4125,4550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rockland",2370,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rockport",1966,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rowley",1969,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salem",1970,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salisbury",1952,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saugus",1906,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scituate",2066,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seekonk",2771,1300,1425,1701,2075,2550,2950,3325,3725,4100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sharon",2067,2350,2550,3045,3700,4100,4700,5325,5950,6550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sherborn",1770,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Somerset",2725,1125,1225,1479,1800,2225,2550,2900,3225,3550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Somerset",2726,1225,1350,1628,1975,2450,2825,3175,3550,3925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Somerville",2143,2450,2675,3192,3875,4275,4925,5575,6200,6850]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Somerville",2144,2675,2900,3476,4225,4675,5375,6075,6775,7475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Somerville",2145,2375,2575,3087,3750,4150,4775,5400,6025,6625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Easton",2375,1775,1775,2342,2850,3525,4050,4575,5125,5650]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Weymouth",2190,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southborough",1772,1700,1875,2268,2800,3150,3625,4100,4575,5050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stoneham",2180,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stoughton",2072,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stow",1775,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sudbury",1776,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swampscott",1907,2400,2600,3129,3800,4200,4825,5475,6100,6725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swansea",2777,1125,1225,1479,1800,2225,2550,2900,3225,3550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taunton",2780,1025,1175,1538,1925,2125,2425,2750,3081,3400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tewksbury",1876,2050,2275,2993,3650,4025,4625,5225,5825,6425]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsfield",1983,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tyngsboro",1854,1275,1425,1857,2250,2500,2875,3250,3625,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tyngsboro",1879,1275,1425,1857,2250,2500,2875,3250,3625,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wakefield",1880,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Walpole",2081,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waltham",2451,1925,2100,2503,3100,3400,3900,4400,4893,5425]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waltham",2452,1925,2100,2503,3100,3400,3900,4400,4893,5425]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waltham",2453,1925,2100,2503,3100,3400,3900,4400,4875,5425]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wareham",2571,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Watertown",2472,1925,2100,2503,3100,3400,3900,4400,4930,5425]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wayland",1778,2425,2625,3161,3850,4250,4875,5525,6150,6800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellesley",2482,2500,2725,3255,3950,4375,5025,5675,6488,7000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellesley Hills",2481,3200,3475,4148,5050,5575,6400,7250,8075,8925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wenham",1984,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Bridgewater",2379,1450,1650,2184,2775,3175,3650,4125,4600,5075]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Newbury",1985,1725,2000,2583,3150,3475,3975,4500,5025,5550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westford",1886,2100,2325,3056,3725,4100,4725,5325,5950,6575]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weston",2493,2450,2675,3203,3900,4300,4950,5575,6225,6875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westport",2790,1025,1100,1339,1625,2000,2325,2625,2925,3225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westwood",2090,2275,2475,2961,3600,3975,4575,5175,5775,6375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weymouth",2188,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitman",2382,1175,1350,1770,2250,2575,2950,3350,3725,4125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wilmington",1887,2550,2775,3318,4050,4475,5125,5800,6475,7150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winchester",1890,2425,2625,3161,3850,4250,4875,5525,6150,6800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winthrop",2152,2125,2300,2767,3375,3725,4275,4825,5400,5950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woburn",1801,1925,2100,2503,3050,3375,3875,4375,4875,5375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wrentham",2093,2125,2300,2767,3375,3725,4275,4825,5400,5950]

{"sheet":"Data","index":20,"n_rows":354,"n_cols":141,"rows_kept":354,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Cities",null,"Tax Rates",null,null,null,"S-Curve Steepness (1-10)",null,4,null,"Numeric Text",null,null,"Neighborhood Description"]
[null,"Abington",null,"Source:","https://joeshimkus.com/MA-Tax-Rates.aspx",null," ",null,null,null,null,1,"one",null,"Neighborhood","Description"]
[null,"Acton",null,"City","Residential","Commercial",null,"Other Income Calcs",null,null,null,2,"two",null,"Allston","The Allston/Brighton neighborhood had a population of 74,558 as of 2020 and continues to grow. Allston/Brighton has a significantly large rental market, with over 75% of all residences being renter-occupied. Most renters in Allston/Brighton are well-educated young professionals, with a median age of only 29, a median household income of $67,883 and nearly 70% hold a bachelor’s degree or higher. Allston/Brighton also has a vacancy rate of 5.4%, which is less than the Massachusetts state average of about 9% (as of 2020)."]
[null,"Allston",null,"Abington",14.21,14.21,null,"Per Unit","Per Space","Per Year",null,3,"three",null,"Brighton",{"$f":"P4","v":"The Allston/Brighton neighborhood had a population of 74,558 as of 2020 and continues to grow. Allston/Brighton has a significantly large rental market, with over 75% of all residences being renter-occupied. Most renters in Allston/Brighton are well-educated young professionals, with a median age of only 29, a median household income of $67,883 and nearly 70% hold a bachelor’s degree or higher. Allston/Brighton also has a vacancy rate of 5.4%, which is less than the Massachusetts state average of about 9% (as of 2020)."}]
[null,"Amesbury",null,"Acton",17.559999999999999,17.559999999999999,null,{"$f":"'Residential Income'!E52*Units*'Residential Income'!G52","v":12350},{"$f":"'Residential Income'!E52*'Residential Income'!D52*12*'Residential Income'!G52","v":39900},{"$f":"'Residential Income'!E52*'Residential Income'!G52","v":237.5},null,4,"four",null,"Charlestown","With a population of 19,890 as of 2020, Charlestown is home to a strong rental market made up mostly young professionals with a median age of 35.7. Nearly 70% of residents 25 and older have a bachelor’s degree or higher and a median household income of $127,400. These young professionals would make fantastic candidates for tenants in a city in which 53% of residences are renter-occupied. Furthermore, Charlestown boasts a vacancy rate of only 4.3%, far less than the Massachusetts average of 9%."]
[null,"Andover",null,"Acushnet",12,16.98,null,{"$f":"'Residential Income'!E53*Units*'Residential Income'!G53","v":0},{"$f":"'Residential Income'!E53*'Residential Income'!D53*12*'Residential Income'!G53","v":0},{"$f":"'Residential Income'!E53*'Residential Income'!G53","v":0},null,5,"five",null,"Dorchester","The Dorchester neighborhood of Boston is home to the largest population out of all Boston neighborhoods with 126,929 residents as of 2020. Dorchester is also the home of the largest rental market in Boston in terms of the total number of rental units (28,296), and about 64% of all Dorchester residences are renter-occupied. About 30% of Dorchester residents 25 and older hold a bachelor’s degree or higher and have a median household income of $55,009. The neighborhood has a vacancy rate of 9.3%, which is about on par with the state average of 9%."]
[null,"Arlington",null,"Adams",18.55,25.65,null,{"$f":"'Residential Income'!E54*Units*'Residential Income'!G54","v":0},{"$f":"'Residential Income'!E54*'Residential Income'!D54*12*'Residential Income'!G54","v":0},{"$f":"'Residential Income'!E54*'Residential Income'!G54","v":0},null,6,"six",null,"East Boston","As of 2020, East Boston has a population of 47,263 and is home to a large rental market in which 72.2% of all residences are renter-occupied. Most renters are likely to be younger given the neighborhood’s median age of 30.6. About 30% of East Boston residents over 25 years old have a bachelor’s degree of higher and have a median household income of $60,510. East Boston also boasts a vacancy rate that is slightly less than the Massachusetts state average (7.8% compared to 9%)."]
[null,"Ashland",null,"Agawam",15.78,30.19,null,{"$f":"'Residential Income'!E55*Units*'Residential Income'!G55","v":0},{"$f":"'Residential Income'!E55*'Residential Income'!D55*12*'Residential Income'!G55","v":0},{"$f":"'Residential Income'!E55*'Residential Income'!G55","v":0},null,7,"seven",null,"Fenway","With a population of 38,840 as of 2020, the Fenway/Longwood neighborhood of Boston is almost entirely made up of rental units, which a great indicator of a strong rental market. About 80% of residences are renter-occupied, and the vast majority of tenants are well-educated young professionals. About 73% of the population over 25 years old has a bachelor’s degree or higher and have a median household income of $41,722. The neighborhood has a vacancy rate of 11.5%, which is slightly above average for Massachusetts (9%). "]
[null,"Attleboro",null,"Alford",5,5,null,{"$f":"'Residential Income'!E56*Units*'Residential Income'!G56","v":63382.000000000007},{"$f":"'Residential Income'!E56*'Residential Income'!D56*12*'Residential Income'!G56","v":760584.00000000012},{"$f":"'Residential Income'!E56*'Residential Income'!G56","v":1218.8846153846155},null,8,"eight",null,"Hyde Park","As of 2020, the Hyde Park neighborhood of Boston has a population of 38,924. A largely residential area, Hyde Park is 40.4% renter-occupied and a median household income of $72,953, which about the same as Boston as a whole. The neighborhood also has a median age of 39.4. The vacancy rate for Hyde Park is an impressive 4.4%, much lower than the state average of 9% and one of the lowest in all of Boston."]
[null,"Avon",null,"Amesbury",16.34,16.34,null,{"$f":"'Residential Income'!E57*Units*'Residential Income'!G57","v":0},{"$f":"'Residential Income'!E57*'Residential Income'!D57*12*'Residential Income'!G57","v":0},{"$f":"'Residential Income'!E57*'Residential Income'!G57","v":0},null,9,"nine",null,"Jamaica Plain","As of 2020, the Jamaica Plain neighborhood of Boston has a population of 40,867 and has a relatively even split of owner-occupied and renter-occupied residential units (53.7% renter-occupied). Most renters are young professionals with a median age of 34.8, a median household income of $97,069 and 65% hold a bachelor’s degree or higher. Another noteworthy aspect of Jamaica Plain is that it has the lowest vacancy rate in the entire city of Boston at 4.1% compared to the Massachusetts average of 9%. "]
[null,"Ayer",null,"Amherst",20.100000000000001,20.100000000000001,null,{"$f":"'Residential Income'!E58*Units*(1-'Residential Income'!G58)","v":0},{"$f":"'Residential Income'!E58*'Residential Income'!D58*12*(1-'Residential Income'!G58)","v":0},{"$f":"'Residential Income'!E58*'Residential Income'!G58","v":0},null,10,"ten",null,"Mattapan","As of 2020, the Mattapan neighborhood of Boston had a population of 26,659 and has a large rental market for the area. With nearly 62% of residences being renter-occupied, Mattapan is home to a population with a median age of 36.7 and a median household income of $55,968. Over 20% of residents hold a bachelor’s degree or higher, and the vacancy rate is 8.2% which is slightly less than the Massachusetts state average of about 9%."]
[null,"Back Bay",null,"Andover",13.66,27.32,null,{"$f":"'Residential Income'!E59*Units*(1-'Residential Income'!G59)","v":0},{"$f":"'Residential Income'!E59*'Residential Income'!D59*12*(1-'Residential Income'!G59)","v":0},{"$f":"'Residential Income'!E59*'Residential Income'!G59","v":0},null,11,11,null,"Roslindale","As of 2020, the Roslindale neighborhood of Boston had a population of 30,021 and is home to many young professionals with a median age of 39.8 and nearly 50% of which hold a bachelor’s degree or higher. About 45% of residences in Roslindale are renter-occupied and numerous residential projects have been recently approved for construction indicating high demand for rental housing in the neighborhood. Another indication for high demand for rental housing is Roslindale’s low vacancy rate of 4.8% which is much lower than the state average of 9%."]
[null,"Bay Village",null,"Aquinnah",6.1,6.1,null,null,null,null,null,12,12,null,"Roxbury","As of 2020, the Roxbury neighborhood of Boston had a population of 54,161 and has a very large rental market for the area. With 78.3% of residences being renter-occupied, Roxbury is home to a population with a median age of 32.5 and a median household income of $30,534. About 23% of residents hold a bachelor’s degree or higher, and the vacancy rate is 8.3% which is slightly less than the Massachusetts state average of about 9%."]
[null,"Beacon Hill",null,"Arlington",11.21,11.21,null,"Expense Calcs",null,null,null,13,13,null,"South Boston","As of 2020, South Boston and the Waterfront had a population of 41,175. South Boston’s population consists mostly of well-educated young professionals with a median age of 33.2 as well as the highest median household income in the entire city of Boston at $132,543, compared to the city’s average of $71,259. Furthermore, nearly 70% of the population over 25 years old holds a bachelor’s degree or higher. South Boston’s vacancy rate is just under 10%, only slightly higher than the Massachusetts state average of 9%."]
[null,"Bedford",null,"Ashburnham",16.55,16.55,null,"Per Unit","Per Year","% EGI",null,14,14,null,"Seaport",{"$f":"P15","v":"As of 2020, South Boston and the Waterfront had a population of 41,175. South Boston’s population consists mostly of well-educated young professionals with a median age of 33.2 as well as the highest median household income in the entire city of Boston at $132,543, compared to the city’s average of $71,259. Furthermore, nearly 70% of the population over 25 years old holds a bachelor’s degree or higher. South Boston’s vacancy rate is just under 10%, only slightly higher than the Massachusetts state average of 9%."}]
[null,"Bellingham",null,"Ashby",16.420000000000002,16.420000000000002,null,{"$f":"Expenses!E4*Units","v":31200},{"$f":"Expenses!E4","v":600},{"$f":"Expenses!E4*Underwriting!$I$139","v":1272706200},null,15,15,null,"South End","As of 2020, the South End neighborhood of Boston had a population of 32,571 and has a large rental market in the area. With 62.2% of residences being renter-occupied, the South End is home to a population of young professionals with a median age of 37.1 and a median household income of $86,950. About 66% of residents hold a bachelor’s degree or higher, and the vacancy rate is 8.1% which is slightly less than the Massachusetts state average of about 9%."]
[null,"Belmont",null,"Ashfield",17.61,17.61,null,{"$f":"Expenses!E5*Units","v":62400},{"$f":"Expenses!E5","v":1200},{"$f":"Expenses!E5*Underwriting!$I$139","v":2545412400},null,16,16,null,"West Roxbury","As of 2020, the West Roxbury neighborhood of Boston had a population of 33,526 and has a relatively smaller rental market compared to other Boston neighborhoods. With 36.1% of residences being renter-occupied, West Roxbury is home to a large population of well-educated working adults with a median age of 42.8 and a median household income of $94,538. 54.3% of residents hold a bachelor’s degree or higher, and the vacancy rate is 5.1% which is far less than the Massachusetts state average of 9%."]
[null,"Berkley",null,"Ashland",13.77,13.77,null,{"$f":"Expenses!E6*Units","v":57200},{"$f":"Expenses!E6","v":1100},{"$f":"Expenses!E6*Underwriting!$I$139","v":2333294700},null,17,17,null,"Arlington","As of 2020, Arlington had 46,308 total residents, representing a population growth of 7.5% since 2010. Arlington is home to a large rental market in which about two thirds of all residences are renter occupied. Furthermore, many of these residents are young professionals with a median age of 31.5 and a median household income of $102,311. Furthermore, nearly two thirds of the adult population hold a bachelor’s degree or higher and only 6% of residences remain vacant as of 2020, which is less than the Massachusetts average of around 9%."]
[null,"Berlin",null,"Athol",14.04,14.04,null,{"$f":"Expenses!E7*Units","v":41600},{"$f":"Expenses!E7","v":800},{"$f":"Expenses!E7*Underwriting!$I$139","v":1696941600},null,18,18,null,"Cambridge","As of 2020, Cambridge had 118,403 representing a population growth of 11.2% since 2010. Cambridge is home to a large rental market in which about two thirds of all residences are renter occupied. Furthermore, many of these residents are young professionals with a median age of 30.6 and a median household income of $107,490. Furthermore, a massive 80% of the adult population hold a bachelor’s degree or higher. About 8% of residences remain vacant as of 2020, which is only slightly less than the Massachusetts average of around 9%."]
[null,"Beverly",null,"Attleboro",13.69,20.27,null,{"$f":"Expenses!E8*Units","v":15600},{"$f":"Expenses!E8","v":300},{"$f":"Expenses!E8*Underwriting!$I$139","v":636353100},null,19,19,null,"Everett","As of 2020, Everett had 49,075 total residents, representing a population growth of about 15% since 2010. Everett is home to a large rental market and a relatively young population with a median age of 35, meaning this is a great market to be a part of. Over 60% of all residences are renter-occupied and the city-wide vacancy rate is 5% and these metrics are much better than Massachusetts state averages of 37% renter occupation and 9% vacancy rate, further reinforcing Everett’s thriving rental market."]
[null,"Billerica",null,"Auburn",15.88,18.579999999999998,null,{"$f":"Expenses!E9*Units","v":31200},{"$f":"Expenses!E9","v":600},{"$f":"Expenses!E9*Underwriting!$I$139","v":1272706200},null,20,20,null,"Malden","As of 2020, Malden had 66,263 total residents, representing a population growth of 9.3% since 2010. Malden is home to a large rental market in which about 58% of all residences are renter occupied. Furthermore, many of these residents are young professionals with a median age of 35.1 and a median household income of $73,399. Furthermore, nearly 41% of the adult population hold a bachelor’s degree or higher and only 6% of residences remain vacant as of 2020, which is less than the Massachusetts average of around 9%."]
[null,"Blackstone",null,"Avon",13.62,27,null,{"$f":"Expenses!E10*Units","v":1.3},{"$f":"Expenses!E10","v":2.5000000000000001E-2},{"$f":"Expenses!E10*Underwriting!$I$139","v":53029.425000000003},null,21,21,null,"Medford","As of 2020, Medford had a population of 59,659, representing a population growth of 5.8% since 2010. A large portion of Medford’s population consists of young professionals with a median age of 35 and about 55% of the population hold a bachelor’s degree or higher as well as boasting a median household income of over $100,000. Slightly less than half of all residences in the city are renter-occupied (45%), yet this is still higher than the state average of 37%. Furthermore, the vacancy rate is only 5% across the city, below the state average of 9%, meaning that Medford has a strong and thriving rental market."]
[null,"Bolton",null,"Ayer",12.42,27.45,null,{"$f":"Expenses!E11*Units","v":20800},{"$f":"Expenses!E11","v":400},{"$f":"Expenses!E11*Underwriting!$I$139","v":848470800},null,22,22,null,"Melrose","As of 2020, Melrose had 29,817 total residents, representing a population growth of 9.4% since 2010. Melrose is home to a relatively small rental market in which about one third of all residences are renter occupied. Many of these residents are professionals with a median age of 41.7 (which about 10% higher than the Boston Metro area) and a median household income of $114,604. Furthermore, about 61% of the adult population hold a bachelor’s degree or higher and only 3% of residences remain vacant as of 2020, which is much lower than the Massachusetts average of around 9%."]
[null,"Boston",null,"Barnstable",7.07,6.43,null,{"$f":"Expenses!E12*Units","v":195000},{"$f":"Expenses!E12","v":3750},{"$f":"Expenses!E12*Underwriting!$I$139","v":7954413750},null,23,23,null,"Quincy","As of 2020, Quincy had 101,636 total residents, representing a population growth of 9.2% since 2010. Quincy is home to a large rental market in which just over half of all residences (56%) are renter occupied and are scattered throughout several beautiful neighborhoods such as Merrymount, Squantum and Marina Bay. Many of these residents are professionals with a median age of 38.5, and a median household income of $80,462. Furthermore, about 46% of the adult population hold a bachelor’s degree or higher and only 5% of residences remain vacant as of 2020, which is much lower than the Massachusetts average of around 9%."]
[null,"Boxborough",null,"Barre",15.86,15.86,null,null,null,null,null,24,24,null,"Revere","As of 2020, Revere had 46,308 total residents, representing a significant population growth of 13% since 2010. Revere is home to a rental market in which one half of all residences are renter occupied. Furthermore, residents of Revere have a median age of 39.2 and have a median household income of $68,331. About one quarter of the adult population holds a bachelor’s degree or higher and about 8% of residences remain vacant as of 2020, which is slightly less than the Massachusetts average of around 9%."]
[null,"Boxford",null,"Becket",10.76,10.76,null,null,null,null,null,25,25,null,"Somerville","As of 2020, Somerville had 82,103 residents, representing a population growth of 1.31% since 2010. With a median age of 31.5 and 65.7% of the population having a bachelor’s degree or higher, Somerville is home to a large population of young professionals, which is great news for a city in which 66.5% of residences are renter-occupied. This rental market boasts a vacancy rate of only 6% across the city, which is about average for the Greater Boston area and less than the state of Massachusetts average vacancy rate of 9%. Rents are typically lower on average compared to Boston, yet Somerville’s proximity to the city and public transport allows for easy access to all that Boston has to offer.  "]
[null,"Boylston",null,"Bedford",12.48,28.16,null,null,null,null,null,26,26,null,"Norwood","As of 2020, Norwood had 31,624 total residents, representing a population growth of 10.6% since 2010. Norwood is home to a relatively modest rental market in which about half of all residences are renter occupied. Many of these residents are professionals with a median age of 40.8 (which about 10% higher than the Boston Metro area) and a median household income of $90,341. Furthermore, about 50% of the adult population hold a bachelor’s degree or higher."]
[null,"Braintree",null,"Belchertown",16.32,16.32,null,null,null,null,null,27,27]
[null,"Bridgewater",null,"Bellingham",13.05,18.57,null,null,null,null,null,28,28]
[null,"Brighton",null,"Belmont",11.24,11.24,null,null,null,null,null,29,29]
[null,"Brockton",null,"Berkley",13.22,13.22,null,null,null,null,null,30,30]
[null,"Burlington",null,"Berlin",13.84,23.49]
[null,"Cambridge",null,"Bernardston",15.99,15.99,null,"Interest Rate Calculations"]
[null,"Canton",null,"Beverly",11.26,22.07,null,"Month",{"$f":"Underwriting!EV22","v":0},{"$f":"Underwriting!EW22","v":1},{"$f":"Underwriting!EX22","v":2},{"$f":"Underwriting!EY22","v":3},{"$f":"Underwriting!EZ22","v":4},{"$f":"Underwriting!FA22","v":5},{"$f":"Underwriting!FB22","v":6},{"$f":"Underwriting!FC22","v":7},{"$f":"Underwriting!FD22","v":8},{"$f":"Underwriting!FE22","v":9},{"$f":"Underwriting!FF22","v":10},{"$f":"Underwriting!FG22","v":11},{"$f":"Underwriting!FH22","v":12},{"$f":"Underwriting!FI22","v":13},{"$f":"Underwriting!FJ22","v":14},{"$f":"Underwriting!FK22","v":15},{"$f":"Underwriting!FL22","v":16},{"$f":"Underwriting!FM22","v":17},{"$f":"Underwriting!FN22","v":18},{"$f":"Underwriting!FO22","v":19},{"$f":"Underwriting!FP22","v":20},{"$f":"Underwriting!FQ22","v":21},{"$f":"Underwriting!FR22","v":22},{"$f":"Underwriting!FS22","v":23},{"$f":"Underwriting!FT22","v":24},{"$f":"Underwriting!FU22","v":25},{"$f":"Underwriting!FV22","v":26},{"$f":"Underwriting!FW22","v":27},{"$f":"Underwriting!FX22","v":28},{"$f":"Underwriting!FY22","v":29},{"$f":"Underwriting!FZ22","v":30},{"$f":"Underwriting!GA22","v":31},{"$f":"Underwriting!GB22","v":32},{"$f":"Underwriting!GC22","v":33},{"$f":"Underwriting!GD22","v":34},{"$f":"Underwriting!GE22","v":35},{"$f":"Underwriting!GF22","v":36},{"$f":"Underwriting!GG22","v":37},{"$f":"Underwriting!GH22","v":38},{"$f":"Underwriting!GI22","v":39},{"$f":"Underwriting!GJ22","v":40},{"$f":"Underwriting!GK22","v":41},{"$f":"Underwriting!GL22","v":42},{"$f":"Underwriting!GM22","v":43},{"$f":"Underwriting!GN22","v":44},{"$f":"Underwriting!GO22","v":45},{"$f":"Underwriting!GP22","v":46},{"$f":"Underwriting!GQ22","v":47},{"$f":"Underwriting!GR22","v":48},{"$f":"Underwriting!GS22","v":49},{"$f":"Underwriting!GT22","v":50},{"$f":"Underwriting!GU22","v":51},{"$f":"Underwriting!GV22","v":52},{"$f":"Underwriting!GW22","v":53},{"$f":"Underwriting!GX22","v":54},{"$f":"Underwriting!GY22","v":55},{"$f":"Underwriting!GZ22","v":56},{"$f":"Underwriting!HA22","v":57},{"$f":"Underwriting!HB22","v":58},{"$f":"Underwriting!HC22","v":59},{"$f":"Underwriting!HD22","v":60},{"$f":"Underwriting!HE22","v":61},{"$f":"Underwriting!HF22","v":62},{"$f":"Underwriting!HG22","v":63},{"$f":"Underwriting!HH22","v":64},{"$f":"Underwriting!HI22","v":65},{"$f":"Underwriting!HJ22","v":66},{"$f":"Underwriting!HK22","v":67},{"$f":"Underwriting!HL22","v":68},{"$f":"Underwriting!HM22","v":69},{"$f":"Underwriting!HN22","v":70},{"$f":"Underwriting!HO22","v":71},{"$f":"Underwriting!HP22","v":72},{"$f":"Underwriting!HQ22","v":73},{"$f":"Underwriting!HR22","v":74},{"$f":"Underwriting!HS22","v":75},{"$f":"Underwriting!HT22","v":76},{"$f":"Underwriting!HU22","v":77},{"$f":"Underwriting!HV22","v":78},{"$f":"Underwriting!HW22","v":79},{"$f":"Underwriting!HX22","v":80},{"$f":"Underwriting!HY22","v":81},{"$f":"Underwriting!HZ22","v":82},{"$f":"Underwriting!IA22","v":83},{"$f":"Underwriting!IB22","v":84},{"$f":"Underwriting!IC22","v":85},{"$f":"Underwriting!ID22","v":86},{"$f":"Underwriting!IE22","v":87},{"$f":"Underwriting!IF22","v":88},{"$f":"Underwriting!IG22","v":89},{"$f":"Underwriting!IH22","v":90},{"$f":"Underwriting!II22","v":91},{"$f":"Underwriting!IJ22","v":92},{"$f":"Underwriting!IK22","v":93},{"$f":"Underwriting!IL22","v":94},{"$f":"Underwriting!IM22","v":95},{"$f":"Underwriting!IN22","v":96},{"$f":"Underwriting!IO22","v":97},{"$f":"Underwriting!IP22","v":98},{"$f":"Underwriting!IQ22","v":99},{"$f":"Underwriting!IR22","v":100},{"$f":"Underwriting!IS22","v":101},{"$f":"Underwriting!IT22","v":102},{"$f":"Underwriting!IU22","v":103},{"$f":"Underwriting!IV22","v":104},{"$f":"Underwriting!IW22","v":105},{"$f":"Underwriting!IX22","v":106},{"$f":"Underwriting!IY22","v":107},{"$f":"Underwriting!IZ22","v":108},{"$f":"Underwriting!JA22","v":109},{"$f":"Underwriting!JB22","v":110},{"$f":"Underwriting!JC22","v":111},{"$f":"Underwriting!JD22","v":112},{"$f":"Underwriting!JE22","v":113},{"$f":"Underwriting!JF22","v":114},{"$f":"Underwriting!JG22","v":115},{"$f":"Underwriting!JH22","v":116},{"$f":"Underwriting!JI22","v":117},{"$f":"Underwriting!JJ22","v":118},{"$f":"Underwriting!JK22","v":119},{"$f":"Underwriting!JL22","v":120},{"$f":"Underwriting!JM22","v":121},{"$f":"Underwriting!JN22","v":122},{"$f":"Underwriting!JO22","v":123},{"$f":"Underwriting!JP22","v":124},{"$f":"Underwriting!JQ22","v":125},{"$f":"Underwriting!JR22","v":126},{"$f":"Underwriting!JS22","v":127},{"$f":"Underwriting!JT22","v":128},{"$f":"Underwriting!JU22","v":129},{"$f":"Underwriting!JV22","v":130},{"$f":"Underwriting!JW22","v":131},{"$f":"Underwriting!JX22","v":132}]
[null,"Carlisle",null,"Billerica",11.87,26.45,null,"Date",{"$f":"Underwriting!EV23","v":"2023-05-31"},{"$f":"Underwriting!EW23","v":"2023-06-30"},{"$f":"Underwriting!EX23","v":"2023-07-31"},{"$f":"Underwriting!EY23","v":"2023-08-31"},{"$f":"Underwriting!EZ23","v":"2023-09-30"},{"$f":"Underwriting!FA23","v":"2023-10-31"},{"$f":"Underwriting!FB23","v":"2023-11-30"},{"$f":"Underwriting!FC23","v":"2023-12-31"},{"$f":"Underwriting!FD23","v":"2024-01-31"},{"$f":"Underwriting!FE23","v":"2024-02-29"},{"$f":"Underwriting!FF23","v":"2024-03-31"},{"$f":"Underwriting!FG23","v":"2024-04-30"},{"$f":"Underwriting!FH23","v":"2024-05-31"},{"$f":"Underwriting!FI23","v":"2024-06-30"},{"$f":"Underwriting!FJ23","v":"2024-07-31"},{"$f":"Underwriting!FK23","v":"2024-08-31"},{"$f":"Underwriting!FL23","v":"2024-09-30"},{"$f":"Underwriting!FM23","v":"2024-10-31"},{"$f":"Underwriting!FN23","v":"2024-11-30"},{"$f":"Underwriting!FO23","v":"2024-12-31"},{"$f":"Underwriting!FP23","v":"2025-01-31"},{"$f":"Underwriting!FQ23","v":"2025-02-28"},{"$f":"Underwriting!FR23","v":"2025-03-31"},{"$f":"Underwriting!FS23","v":"2025-04-30"},{"$f":"Underwriting!FT23","v":"2025-05-31"},{"$f":"Underwriting!FU23","v":"2025-06-30"},{"$f":"Underwriting!FV23","v":"2025-07-31"},{"$f":"Underwriting!FW23","v":"2025-08-31"},{"$f":"Underwriting!FX23","v":"2025-09-30"},{"$f":"Underwriting!FY23","v":"2025-10-31"},{"$f":"Underwriting!FZ23","v":"2025-11-30"},{"$f":"Underwriting!GA23","v":"2025-12-31"},{"$f":"Underwriting!GB23","v":"2026-01-31"},{"$f":"Underwriting!GC23","v":"2026-02-28"},{"$f":"Underwriting!GD23","v":"2026-03-31"},{"$f":"Underwriting!GE23","v":"2026-04-30"},{"$f":"Underwriting!GF23","v":"2026-05-31"},{"$f":"Underwriting!GG23","v":"2026-06-30"},{"$f":"Underwriting!GH23","v":"2026-07-31"},{"$f":"Underwriting!GI23","v":"2026-08-31"},{"$f":"Underwriting!GJ23","v":"2026-09-30"},{"$f":"Underwriting!GK23","v":"2026-10-31"},{"$f":"Underwriting!GL23","v":"2026-11-30"},{"$f":"Underwriting!GM23","v":"2026-12-31"},{"$f":"Underwriting!GN23","v":"2027-01-31"},{"$f":"Underwriting!GO23","v":"2027-02-28"},{"$f":"Underwriting!GP23","v":"2027-03-31"},{"$f":"Underwriting!GQ23","v":"2027-04-30"},{"$f":"Underwriting!GR23","v":"2027-05-31"},{"$f":"Underwriting!GS23","v":"2027-06-30"},{"$f":"Underwriting!GT23","v":"2027-07-31"},{"$f":"Underwriting!GU23","v":"2027-08-31"},{"$f":"Underwriting!GV23","v":"2027-09-30"},{"$f":"Underwriting!GW23","v":"2027-10-31"},{"$f":"Underwriting!GX23","v":"2027-11-30"},{"$f":"Underwriting!GY23","v":"2027-12-31"},{"$f":"Underwriting!GZ23","v":"2028-01-31"},{"$f":"Underwriting!HA23","v":"2028-02-29"},{"$f":"Underwriting!HB23","v":"2028-03-31"},{"$f":"Underwriting!HC23","v":"2028-04-30"},{"$f":"Underwriting!HD23","v":"2028-05-31"},{"$f":"Underwriting!HE23","v":"2028-06-30"},{"$f":"Underwriting!HF23","v":"2028-07-31"},{"$f":"Underwriting!HG23","v":"2028-08-31"},{"$f":"Underwriting!HH23","v":"2028-09-30"},{"$f":"Underwriting!HI23","v":"2028-10-31"},{"$f":"Underwriting!HJ23","v":"2028-11-30"},{"$f":"Underwriting!HK23","v":"2028-12-31"},{"$f":"Underwriting!HL23","v":"2029-01-31"},{"$f":"Underwriting!HM23","v":"2029-02-28"},{"$f":"Underwriting!HN23","v":"2029-03-31"},{"$f":"Underwriting!HO23","v":"2029-04-30"},{"$f":"Underwriting!HP23","v":"2029-05-31"},{"$f":"Underwriting!HQ23","v":"2029-06-30"},{"$f":"Underwriting!HR23","v":"2029-07-31"},{"$f":"Underwriting!HS23","v":"2029-08-31"},{"$f":"Underwriting!HT23","v":"2029-09-30"},{"$f":"Underwriting!HU23","v":"2029-10-31"},{"$f":"Underwriting!HV23","v":"2029-11-30"},{"$f":"Underwriting!HW23","v":"2029-12-31"},{"$f":"Underwriting!HX23","v":"2030-01-31"},{"$f":"Underwriting!HY23","v":"2030-02-28"},{"$f":"Underwriting!HZ23","v":"2030-03-31"},{"$f":"Underwriting!IA23","v":"2030-04-30"},{"$f":"Underwriting!IB23","v":"2030-05-31"},{"$f":"Underwriting!IC23","v":"2030-06-30"},{"$f":"Underwriting!ID23","v":"2030-07-31"},{"$f":"Underwriting!IE23","v":"2030-08-31"},{"$f":"Underwriting!IF23","v":"2030-09-30"},{"$f":"Underwriting!IG23","v":"2030-10-31"},{"$f":"Underwriting!IH23","v":"2030-11-30"},{"$f":"Underwriting!II23","v":"2030-12-31"},{"$f":"Underwriting!IJ23","v":"2031-01-31"},{"$f":"Underwriting!IK23","v":"2031-02-28"},{"$f":"Underwriting!IL23","v":"2031-03-31"},{"$f":"Underwriting!IM23","v":"2031-04-30"},{"$f":"Underwriting!IN23","v":"2031-05-31"},{"$f":"Underwriting!IO23","v":"2031-06-30"},{"$f":"Underwriting!IP23","v":"2031-07-31"},{"$f":"Underwriting!IQ23","v":"2031-08-31"},{"$f":"Underwriting!IR23","v":"2031-09-30"},{"$f":"Underwriting!IS23","v":"2031-10-31"},{"$f":"Underwriting!IT23","v":"2031-11-30"},{"$f":"Underwriting!IU23","v":"2031-12-31"},{"$f":"Underwriting!IV23","v":"2032-01-31"},{"$f":"Underwriting!IW23","v":"2032-02-29"},{"$f":"Underwriting!IX23","v":"2032-03-31"},{"$f":"Underwriting!IY23","v":"2032-04-30"},{"$f":"Underwriting!IZ23","v":"2032-05-31"},{"$f":"Underwriting!JA23","v":"2032-06-30"},{"$f":"Underwriting!JB23","v":"2032-07-31"},{"$f":"Underwriting!JC23","v":"2032-08-31"},{"$f":"Underwriting!JD23","v":"2032-09-30"},{"$f":"Underwriting!JE23","v":"2032-10-31"},{"$f":"Underwriting!JF23","v":"2032-11-30"},{"$f":"Underwriting!JG23","v":"2032-12-31"},{"$f":"Underwriting!JH23","v":"2033-01-31"},{"$f":"Underwriting!JI23","v":"2033-02-28"},{"$f":"Underwriting!JJ23","v":"2033-03-31"},{"$f":"Underwriting!JK23","v":"2033-04-30"},{"$f":"Underwriting!JL23","v":"2033-05-31"},{"$f":"Underwriting!JM23","v":"2033-06-30"},{"$f":"Underwriting!JN23","v":"2033-07-31"},{"$f":"Underwriting!JO23","v":"2033-08-31"},{"$f":"Underwriting!JP23","v":"2033-09-30"},{"$f":"Underwriting!JQ23","v":"2033-10-31"},{"$f":"Underwriting!JR23","v":"2033-11-30"},{"$f":"Underwriting!JS23","v":"2033-12-31"},{"$f":"Underwriting!JT23","v":"2034-01-31"},{"$f":"Underwriting!JU23","v":"2034-02-28"},{"$f":"Underwriting!JV23","v":"2034-03-31"},{"$f":"Underwriting!JW23","v":"2034-04-30"},{"$f":"Underwriting!JX23","v":"2034-05-31"}]
[null,"Carver",null,"Blackstone",16.18,16.18,null,"30/360","NA",{"$f":"Underwriting!EW$71/12","v":6.5182416666666665E-3},{"$f":"Underwriting!EX$71/12","v":6.4821000000000002E-3},{"$f":"Underwriting!EY$71/12","v":6.4300583333333329E-3},{"$f":"Underwriting!EZ$71/12","v":6.3544416666666661E-3},{"$f":"Underwriting!FA$71/12","v":6.2072583333333334E-3},{"$f":"Underwriting!FB$71/12","v":6.0468833333333335E-3},{"$f":"Underwriting!FC$71/12","v":5.8443916666666672E-3},{"$f":"Underwriting!FD$71/12","v":5.7738833333333336E-3},{"$f":"Underwriting!FE$71/12","v":5.7734833333333334E-3},{"$f":"Underwriting!FF$71/12","v":5.4391500000000002E-3},{"$f":"Underwriting!FG$71/12","v":5.3227416666666661E-3},{"$f":"Underwriting!FH$71/12","v":5.3227416666666661E-3},{"$f":"Underwriting!FI$71/12","v":5.0473499999999999E-3},{"$f":"Underwriting!FJ$71/12","v":4.9474000000000002E-3},{"$f":"Underwriting!FK$71/12","v":4.9474000000000002E-3},{"$f":"Underwriting!FL$71/12","v":4.8126583333333341E-3},{"$f":"Underwriting!FM$71/12","v":4.7200916666666664E-3},{"$f":"Underwriting!FN$71/12","v":4.6680916666666673E-3},{"$f":"Underwriting!FO$71/12","v":4.6184166666666656E-3},{"$f":"Underwriting!FP$71/12","v":4.5768916666666668E-3},{"$f":"Underwriting!FQ$71/12","v":4.5471916666666662E-3},{"$f":"Underwriting!FR$71/12","v":4.5247916666666665E-3},{"$f":"Underwriting!FS$71/12","v":4.5100166666666667E-3},{"$f":"Underwriting!FT$71/12","v":4.503691666666667E-3},{"$f":"Underwriting!FU$71/12","v":4.4984083333333329E-3},{"$f":"Underwriting!FV$71/12","v":4.4935000000000001E-3},{"$f":"Underwriting!FW$71/12","v":4.4895250000000003E-3},{"$f":"Underwriting!FX$71/12","v":4.4858166666666664E-3},{"$f":"Underwriting!FY$71/12","v":4.4824749999999997E-3},{"$f":"Underwriting!FZ$71/12","v":4.4799083333333335E-3},{"$f":"Underwriting!GA$71/12","v":4.4778166666666662E-3},{"$f":"Underwriting!GB$71/12","v":4.4761333333333334E-3},{"$f":"Underwriting!GC$71/12","v":4.474766666666667E-3},{"$f":"Underwriting!GD$71/12","v":4.4744249999999998E-3},{"$f":"Underwriting!GE$71/12","v":4.4741E-3},{"$f":"Underwriting!GF$71/12","v":4.4745750000000006E-3},{"$f":"Underwriting!GG$71/12","v":4.4758333333333334E-3},{"$f":"Underwriting!GH$71/12","v":4.4780250000000001E-3},{"$f":"Underwriting!GI$71/12","v":4.4813166666666663E-3},{"$f":"Underwriting!GJ$71/12","v":4.4852083333333332E-3},{"$f":"Underwriting!GK$71/12","v":4.4900333333333332E-3},{"$f":"Underwriting!GL$71/12","v":4.4959166666666663E-3},{"$f":"Underwriting!GM$71/12","v":4.5027749999999997E-3},{"$f":"Underwriting!GN$71/12","v":4.5100083333333334E-3},{"$f":"Underwriting!GO$71/12","v":4.517958333333333E-3},{"$f":"Underwriting!GP$71/12","v":4.5272583333333333E-3},{"$f":"Underwriting!GQ$71/12","v":4.5374166666666662E-3},{"$f":"Underwriting!GR$71/12","v":4.5490083333333334E-3},{"$f":"Underwriting!GS$71/12","v":4.5601249999999999E-3},{"$f":"Underwriting!GT$71/12","v":4.5703916666666664E-3},{"$f":"Underwriting!GU$71/12","v":4.5816166666666665E-3},{"$f":"Underwriting!GV$71/12","v":4.5922749999999998E-3},{"$f":"Underwriting!GW$71/12","v":4.6025583333333337E-3},{"$f":"Underwriting!GX$71/12","v":4.6131499999999999E-3},{"$f":"Underwriting!GY$71/12","v":4.6236166666666668E-3},{"$f":"Underwriting!GZ$71/12","v":4.6341416666666668E-3},{"$f":"Underwriting!HA$71/12","v":4.6439999999999997E-3},{"$f":"Underwriting!HB$71/12","v":4.6536416666666663E-3},{"$f":"Underwriting!HC$71/12","v":4.6630499999999993E-3},{"$f":"Underwriting!HD$71/12","v":4.6728500000000001E-3},{"$f":"Underwriting!HE$71/12","v":4.6823000000000004E-3},{"$f":"Underwriting!HF$71/12","v":4.6922750000000001E-3},{"$f":"Underwriting!HG$71/12","v":4.7017500000000002E-3},{"$f":"Underwriting!HH$71/12","v":4.7101166666666666E-3},{"$f":"Underwriting!HI$71/12","v":4.7193499999999998E-3},{"$f":"Underwriting!HJ$71/12","v":4.7280333333333336E-3},{"$f":"Underwriting!HK$71/12","v":4.7364166666666666E-3},{"$f":"Underwriting!HL$71/12","v":4.744966666666667E-3},{"$f":"Underwriting!HM$71/12","v":4.7526416666666673E-3},{"$f":"Underwriting!HN$71/12","v":4.7607666666666668E-3},{"$f":"Underwriting!HO$71/12","v":4.7690583333333337E-3},{"$f":"Underwriting!HP$71/12","v":4.7769750000000001E-3},{"$f":"Underwriting!HQ$71/12","v":4.7839833333333326E-3},{"$f":"Underwriting!HR$71/12","v":4.79175E-3},{"$f":"Underwriting!HS$71/12","v":4.7991666666666669E-3},{"$f":"Underwriting!HT$71/12","v":4.8059499999999998E-3},{"$f":"Underwriting!HU$71/12","v":4.813225E-3},{"$f":"Underwriting!HV$71/12","v":4.8199166666666668E-3},{"$f":"Underwriting!HW$71/12","v":4.8268666666666663E-3},{"$f":"Underwriting!HX$71/12","v":4.8334333333333339E-3},{"$f":"Underwriting!HY$71/12","v":4.8387916666666666E-3},{"$f":"Underwriting!HZ$71/12","v":4.8450666666666666E-3},{"$f":"Underwriting!IA$71/12","v":4.8511583333333335E-3},{"$f":"Underwriting!IB$71/12","v":4.8570999999999996E-3},{"$f":"Underwriting!IC$71/12","v":4.8625750000000001E-3},{"$f":"Underwriting!ID$71/12","v":4.8683999999999993E-3},{"$f":"Underwriting!IE$71/12","v":4.8741583333333331E-3},{"$f":"Underwriting!IF$71/12","v":4.8802666666666666E-3},{"$f":"Underwriting!IG$71/12","v":4.8858666666666663E-3},{"$f":"Underwriting!IH$71/12","v":4.8907083333333337E-3},{"$f":"Underwriting!II$71/12","v":4.8964666666666675E-3},{"$f":"Underwriting!IJ$71/12","v":4.9019250000000006E-3},{"$f":"Underwriting!IK$71/12","v":4.9065666666666665E-3},{"$f":"Underwriting!IL$71/12","v":4.9124166666666665E-3},{"$f":"Underwriting!IM$71/12","v":4.917466666666666E-3},{"$f":"Underwriting!IN$71/12","v":4.9224166666666661E-3},{"$f":"Underwriting!IO$71/12","v":4.927816666666667E-3},{"$f":"Underwriting!IP$71/12","v":4.9329333333333336E-3},{"$f":"Underwriting!IQ$71/12","v":4.9376916666666664E-3},{"$f":"Underwriting!IR$71/12","v":4.9429249999999999E-3},{"$f":"Underwriting!IS$71/12","v":4.9478666666666659E-3},{"$f":"Underwriting!IT$71/12","v":4.9522749999999999E-3},{"$f":"Underwriting!IU$71/12","v":4.9571750000000003E-3},{"$f":"Underwriting!IV$71/12","v":4.9619916666666661E-3},{"$f":"Underwriting!IW$71/12","v":4.9663583333333337E-3},{"$f":"Underwriting!IX$71/12","v":4.9711416666666673E-3},{"$f":"Underwriting!IY$71/12","v":4.9756000000000002E-3},{"$f":"Underwriting!IZ$71/12","v":4.9806166666666665E-3},{"$f":"Underwriting!JA$71/12","v":4.9848666666666664E-3},{"$f":"Underwriting!JB$71/12","v":4.9890999999999998E-3},{"$f":"Underwriting!JC$71/12","v":4.9937166666666659E-3},{"$f":"Underwriting!JD$71/12","v":4.9978416666666666E-3},{"$f":"Underwriting!JE$71/12","v":5.0020666666666666E-3},{"$f":"Underwriting!JF$71/12","v":5.0063249999999998E-3},{"$f":"Underwriting!JG$71/12","v":5.0105166666666668E-3},{"$f":"Underwriting!JH$71/12","v":5.0149083333333325E-3},{"$f":"Underwriting!JI$71/12","v":5.0183166666666673E-3},{"$f":"Underwriting!JJ$71/12","v":5.0225166666666666E-3},{"$f":"Underwriting!JK$71/12","v":5.0260583333333331E-3},{"$f":"Underwriting!JL$71/12","v":5.0302250000000001E-3},{"$f":"Underwriting!JM$71/12","v":5.0302250000000001E-3},{"$f":"Underwriting!JN$71/12","v":5.0302250000000001E-3},{"$f":"Underwriting!JO$71/12","v":5.0302250000000001E-3},{"$f":"Underwriting!JP$71/12","v":5.0302250000000001E-3},{"$f":"Underwriting!JQ$71/12","v":5.0302250000000001E-3},{"$f":"Underwriting!JR$71/12","v":5.0302250000000001E-3},{"$f":"Underwriting!JS$71/12","v":5.0302250000000001E-3},{"$f":"Underwriting!JT$71/12","v":5.0302250000000001E-3},{"$f":"Underwriting!JU$71/12","v":5.0302250000000001E-3},{"$f":"Underwriting!JV$71/12","v":5.0302250000000001E-3},{"$f":"Underwriting!JW$71/12","v":5.0302250000000001E-3},{"$f":"Underwriting!JX$71/12","v":5.0302250000000001E-3}]
[null,"Charlestown",null,"Blandford",13.66,13.66,null,"Actual/360","NA",{"$f":"Underwriting!EW$71/360*(J$36-I$36)","v":6.5182416666666665E-3},{"$f":"Underwriting!EX$71/360*(K$36-J$36)","v":6.6981700000000007E-3},{"$f":"Underwriting!EY$71/360*(L$36-K$36)","v":6.6443936111111107E-3},{"$f":"Underwriting!EZ$71/360*(M$36-L$36)","v":6.3544416666666661E-3},{"$f":"Underwriting!FA$71/360*(N$36-M$36)","v":6.4141669444444443E-3},{"$f":"Underwriting!FB$71/360*(O$36-N$36)","v":6.0468833333333343E-3},{"$f":"Underwriting!FC$71/360*(P$36-O$36)","v":6.0392047222222233E-3},{"$f":"Underwriting!FD$71/360*(Q$36-P$36)","v":5.9663461111111116E-3},{"$f":"Underwriting!FE$71/360*(R$36-Q$36)","v":5.5810338888888896E-3},{"$f":"Underwriting!FF$71/360*(S$36-R$36)","v":5.6204550000000008E-3},{"$f":"Underwriting!FG$71/360*(T$36-S$36)","v":5.3227416666666661E-3},{"$f":"Underwriting!FH$71/360*(U$36-T$36)","v":5.5001663888888889E-3},{"$f":"Underwriting!FI$71/360*(V$36-U$36)","v":5.0473499999999999E-3},{"$f":"Underwriting!FJ$71/360*(W$36-V$36)","v":5.1123133333333334E-3},{"$f":"Underwriting!FK$71/360*(X$36-W$36)","v":5.1123133333333343E-3},{"$f":"Underwriting!FL$71/360*(Y$36-X$36)","v":4.8126583333333341E-3},{"$f":"Underwriting!FM$71/360*(Z$36-Y$36)","v":4.8774280555555554E-3},{"$f":"Underwriting!FN$71/360*(AA$36-Z$36)","v":4.6680916666666673E-3},{"$f":"Underwriting!FO$71/360*(AB$36-AA$36)","v":4.7723638888888878E-3},{"$f":"Underwriting!FP$71/360*(AC$36-AB$36)","v":4.7294547222222231E-3},{"$f":"Underwriting!FQ$71/360*(AD$36-AC$36)","v":4.2440455555555557E-3},{"$f":"Underwriting!FR$71/360*(AE$36-AD$36)","v":4.6756180555555553E-3},{"$f":"Underwriting!FS$71/360*(AF$36-AE$36)","v":4.5100166666666667E-3},{"$f":"Underwriting!FT$71/360*(AG$36-AF$36)","v":4.653814722222223E-3},{"$f":"Underwriting!FU$71/360*(AH$36-AG$36)","v":4.4984083333333338E-3},{"$f":"Underwriting!FV$71/360*(AI$36-AH$36)","v":4.6432833333333329E-3},{"$f":"Underwriting!FW$71/360*(AJ$36-AI$36)","v":4.6391758333333335E-3},{"$f":"Underwriting!FX$71/360*(AK$36-AJ$36)","v":4.4858166666666664E-3},{"$f":"Underwriting!FY$71/360*(AL$36-AK$36)","v":4.6318908333333325E-3},{"$f":"Underwriting!FZ$71/360*(AM$36-AL$36)","v":4.4799083333333335E-3},{"$f":"Underwriting!GA$71/360*(AN$36-AM$36)","v":4.6270772222222218E-3},{"$f":"Underwriting!GB$71/360*(AO$36-AN$36)","v":4.6253377777777773E-3},{"$f":"Underwriting!GC$71/360*(AP$36-AO$36)","v":4.1764488888888897E-3},{"$f":"Underwriting!GD$71/360*(AQ$36-AP$36)","v":4.6235725E-3},{"$f":"Underwriting!GE$71/360*(AR$36-AQ$36)","v":4.4741E-3},{"$f":"Underwriting!GF$71/360*(AS$36-AR$36)","v":4.6237275E-3},{"$f":"Underwriting!GG$71/360*(AT$36-AS$36)","v":4.4758333333333334E-3},{"$f":"Underwriting!GH$71/360*(AU$36-AT$36)","v":4.6272924999999996E-3},{"$f":"Underwriting!GI$71/360*(AV$36-AU$36)","v":4.6306938888888887E-3},{"$f":"Underwriting!GJ$71/360*(AW$36-AV$36)","v":4.4852083333333332E-3},{"$f":"Underwriting!GK$71/360*(AX$36-AW$36)","v":4.6397011111111103E-3},{"$f":"Underwriting!GL$71/360*(AY$36-AX$36)","v":4.4959166666666672E-3},{"$f":"Underwriting!GM$71/360*(AZ$36-AY$36)","v":4.6528675000000004E-3},{"$f":"Underwriting!GN$71/360*(BA$36-AZ$36)","v":4.6603419444444447E-3},{"$f":"Underwriting!GO$71/360*(BB$36-BA$36)","v":4.2167611111111111E-3},{"$f":"Underwriting!GP$71/360*(BC$36-BB$36)","v":4.6781669444444446E-3},{"$f":"Underwriting!GQ$71/360*(BD$36-BC$36)","v":4.5374166666666662E-3},{"$f":"Underwriting!GR$71/360*(BE$36-BD$36)","v":4.7006419444444439E-3},{"$f":"Underwriting!GS$71/360*(BF$36-BE$36)","v":4.5601249999999999E-3},{"$f":"Underwriting!GT$71/360*(BG$36-BF$36)","v":4.7227380555555547E-3},{"$f":"Underwriting!GU$71/360*(BH$36-BG$36)","v":4.7343372222222214E-3},{"$f":"Underwriting!GV$71/360*(BI$36-BH$36)","v":4.5922749999999998E-3},{"$f":"Underwriting!GW$71/360*(BJ$36-BI$36)","v":4.7559769444444448E-3},{"$f":"Underwriting!GX$71/360*(BK$36-BJ$36)","v":4.6131499999999999E-3},{"$f":"Underwriting!GY$71/360*(BL$36-BK$36)","v":4.777737222222223E-3},{"$f":"Underwriting!GZ$71/360*(BM$36-BL$36)","v":4.7886130555555555E-3},{"$f":"Underwriting!HA$71/360*(BN$36-BM$36)","v":4.4891999999999996E-3},{"$f":"Underwriting!HB$71/360*(BO$36-BN$36)","v":4.8087630555555547E-3},{"$f":"Underwriting!HC$71/360*(BP$36-BO$36)","v":4.6630500000000002E-3},{"$f":"Underwriting!HD$71/360*(BQ$36-BP$36)","v":4.8286116666666663E-3},{"$f":"Underwriting!HE$71/360*(BR$36-BQ$36)","v":4.6823000000000004E-3},{"$f":"Underwriting!HF$71/360*(BS$36-BR$36)","v":4.8486841666666673E-3},{"$f":"Underwriting!HG$71/360*(BT$36-BS$36)","v":4.8584750000000001E-3},{"$f":"Underwriting!HH$71/360*(BU$36-BT$36)","v":4.7101166666666666E-3},{"$f":"Underwriting!HI$71/360*(BV$36-BU$36)","v":4.8766616666666672E-3},{"$f":"Underwriting!HJ$71/360*(BW$36-BV$36)","v":4.7280333333333336E-3},{"$f":"Underwriting!HK$71/360*(BX$36-BW$36)","v":4.8942972222222221E-3},{"$f":"Underwriting!HL$71/360*(BY$36-BX$36)","v":4.9031322222222225E-3},{"$f":"Underwriting!HM$71/360*(BZ$36-BY$36)","v":4.4357988888888891E-3},{"$f":"Underwriting!HN$71/360*(CA$36-BZ$36)","v":4.9194588888888885E-3},{"$f":"Underwriting!HO$71/360*(CB$36-CA$36)","v":4.7690583333333337E-3},{"$f":"Underwriting!HP$71/360*(CC$36-CB$36)","v":4.9362075000000004E-3},{"$f":"Underwriting!HQ$71/360*(CD$36-CC$36)","v":4.7839833333333326E-3},{"$f":"Underwriting!HR$71/360*(CE$36-CD$36)","v":4.9514749999999995E-3},{"$f":"Underwriting!HS$71/360*(CF$36-CE$36)","v":4.9591388888888897E-3},{"$f":"Underwriting!HT$71/360*(CG$36-CF$36)","v":4.8059499999999998E-3},{"$f":"Underwriting!HU$71/360*(CH$36-CG$36)","v":4.9736658333333333E-3},{"$f":"Underwriting!HV$71/360*(CI$36-CH$36)","v":4.8199166666666668E-3},{"$f":"Underwriting!HW$71/360*(CJ$36-CI$36)","v":4.9877622222222221E-3},{"$f":"Underwriting!HX$71/360*(CK$36-CJ$36)","v":4.9945477777777782E-3},{"$f":"Underwriting!HY$71/360*(CL$36-CK$36)","v":4.5162055555555553E-3},{"$f":"Underwriting!HZ$71/360*(CM$36-CL$36)","v":5.006568888888889E-3},{"$f":"Underwriting!IA$71/360*(CN$36-CM$36)","v":4.8511583333333335E-3},{"$f":"Underwriting!IB$71/360*(CO$36-CN$36)","v":5.0190033333333325E-3},{"$f":"Underwriting!IC$71/360*(CP$36-CO$36)","v":4.8625749999999992E-3},{"$f":"Underwriting!ID$71/360*(CQ$36-CP$36)","v":5.03068E-3},{"$f":"Underwriting!IE$71/360*(CR$36-CQ$36)","v":5.0366302777777776E-3},{"$f":"Underwriting!IF$71/360*(CS$36-CR$36)","v":4.8802666666666657E-3},{"$f":"Underwriting!IG$71/360*(CT$36-CS$36)","v":5.0487288888888893E-3},{"$f":"Underwriting!IH$71/360*(CU$36-CT$36)","v":4.8907083333333337E-3},{"$f":"Underwriting!II$71/360*(CV$36-CU$36)","v":5.0596822222222226E-3},{"$f":"Underwriting!IJ$71/360*(CW$36-CV$36)","v":5.0653225000000003E-3},{"$f":"Underwriting!IK$71/360*(CX$36-CW$36)","v":4.5794622222222218E-3},{"$f":"Underwriting!IL$71/360*(CY$36-CX$36)","v":5.0761638888888894E-3},{"$f":"Underwriting!IM$71/360*(CZ$36-CY$36)","v":4.917466666666666E-3},{"$f":"Underwriting!IN$71/360*(DA$36-CZ$36)","v":5.0864972222222221E-3},{"$f":"Underwriting!IO$71/360*(DB$36-DA$36)","v":4.927816666666667E-3},{"$f":"Underwriting!IP$71/360*(DC$36-DB$36)","v":5.0973644444444449E-3},{"$f":"Underwriting!IQ$71/360*(DD$36-DC$36)","v":5.1022813888888892E-3},{"$f":"Underwriting!IR$71/360*(DE$36-DD$36)","v":4.9429249999999999E-3},{"$f":"Underwriting!IS$71/360*(DF$36-DE$36)","v":5.1127955555555554E-3},{"$f":"Underwriting!IT$71/360*(DG$36-DF$36)","v":4.9522749999999999E-3},{"$f":"Underwriting!IU$71/360*(DH$36-DG$36)","v":5.1224141666666662E-3},{"$f":"Underwriting!IV$71/360*(DI$36-DH$36)","v":5.1273913888888883E-3},{"$f":"Underwriting!IW$71/360*(DJ$36-DI$36)","v":4.8008130555555559E-3},{"$f":"Underwriting!IX$71/360*(DK$36-DJ$36)","v":5.1368463888888894E-3},{"$f":"Underwriting!IY$71/360*(DL$36-DK$36)","v":4.9756000000000002E-3},{"$f":"Underwriting!IZ$71/360*(DM$36-DL$36)","v":5.1466372222222214E-3},{"$f":"Underwriting!JA$71/360*(DN$36-DM$36)","v":4.9848666666666664E-3},{"$f":"Underwriting!JB$71/360*(DO$36-DN$36)","v":5.1554033333333325E-3},{"$f":"Underwriting!JC$71/360*(DP$36-DO$36)","v":5.1601738888888884E-3},{"$f":"Underwriting!JD$71/360*(DQ$36-DP$36)","v":4.9978416666666674E-3},{"$f":"Underwriting!JE$71/360*(DR$36-DQ$36)","v":5.1688022222222225E-3},{"$f":"Underwriting!JF$71/360*(DS$36-DR$36)","v":5.0063250000000007E-3},{"$f":"Underwriting!JG$71/360*(DT$36-DS$36)","v":5.1775338888888885E-3},{"$f":"Underwriting!JH$71/360*(DU$36-DT$36)","v":5.1820719444444436E-3},{"$f":"Underwriting!JI$71/360*(DV$36-DU$36)","v":4.6837622222222226E-3},{"$f":"Underwriting!JJ$71/360*(DW$36-DV$36)","v":5.1899338888888886E-3},{"$f":"Underwriting!JK$71/360*(DX$36-DW$36)","v":5.0260583333333331E-3},{"$f":"Underwriting!JL$71/360*(DY$36-DX$36)","v":5.1978991666666663E-3},{"$f":"Underwriting!JM$71/360*(DZ$36-DY$36)","v":5.0302250000000001E-3},{"$f":"Underwriting!JN$71/360*(EA$36-DZ$36)","v":5.1978991666666663E-3},{"$f":"Underwriting!JO$71/360*(EB$36-EA$36)","v":5.1978991666666663E-3},{"$f":"Underwriting!JP$71/360*(EC$36-EB$36)","v":5.0302250000000001E-3},{"$f":"Underwriting!JQ$71/360*(ED$36-EC$36)","v":5.1978991666666663E-3},{"$f":"Underwriting!JR$71/360*(EE$36-ED$36)","v":5.0302250000000001E-3},{"$f":"Underwriting!JS$71/360*(EF$36-EE$36)","v":5.1978991666666663E-3},{"$f":"Underwriting!JT$71/360*(EG$36-EF$36)","v":5.1978991666666663E-3},{"$f":"Underwriting!JU$71/360*(EH$36-EG$36)","v":4.6948766666666669E-3},{"$f":"Underwriting!JV$71/360*(EI$36-EH$36)","v":5.1978991666666663E-3},{"$f":"Underwriting!JW$71/360*(EJ$36-EI$36)","v":5.0302250000000001E-3},{"$f":"Underwriting!JX$71/360*(EK$36-EJ$36)","v":5.1978991666666663E-3}]
[null,"Chelmsford",null,"Bolton",17.5,17.5,null,"Actual/365","NA",{"$f":"Underwriting!EW$71/365*(J$36-I$36)","v":6.4289506849315066E-3},{"$f":"Underwriting!EX$71/365*(K$36-J$36)","v":6.6064142465753423E-3},{"$f":"Underwriting!EY$71/365*(L$36-K$36)","v":6.5533745205479457E-3},{"$f":"Underwriting!EZ$71/365*(M$36-L$36)","v":6.2673945205479449E-3},{"$f":"Underwriting!FA$71/365*(N$36-M$36)","v":6.3263016438356162E-3},{"$f":"Underwriting!FB$71/365*(O$36-N$36)","v":5.9640493150684938E-3},{"$f":"Underwriting!FC$71/365*(P$36-O$36)","v":5.9564758904109586E-3},{"$f":"Underwriting!FD$71/365*(Q$36-P$36)","v":5.8846153424657538E-3},{"$f":"Underwriting!FE$71/365*(R$36-Q$36)","v":5.5045813698630141E-3},{"$f":"Underwriting!FF$71/365*(S$36-R$36)","v":5.5434624657534253E-3},{"$f":"Underwriting!FG$71/365*(T$36-S$36)","v":5.2498273972602736E-3},{"$f":"Underwriting!FH$71/365*(U$36-T$36)","v":5.4248216438356166E-3},{"$f":"Underwriting!FI$71/365*(V$36-U$36)","v":4.9782082191780824E-3},{"$f":"Underwriting!FJ$71/365*(W$36-V$36)","v":5.0422816438356159E-3},{"$f":"Underwriting!FK$71/365*(X$36-W$36)","v":5.0422816438356168E-3},{"$f":"Underwriting!FL$71/365*(Y$36-X$36)","v":4.7467315068493157E-3},{"$f":"Underwriting!FM$71/365*(Z$36-Y$36)","v":4.8106139726027397E-3},{"$f":"Underwriting!FN$71/365*(AA$36-Z$36)","v":4.6041452054794525E-3},{"$f":"Underwriting!FO$71/365*(AB$36-AA$36)","v":4.7069890410958897E-3},{"$f":"Underwriting!FP$71/365*(AC$36-AB$36)","v":4.6646676712328774E-3},{"$f":"Underwriting!FQ$71/365*(AD$36-AC$36)","v":4.185907945205479E-3},{"$f":"Underwriting!FR$71/365*(AE$36-AD$36)","v":4.6115684931506851E-3},{"$f":"Underwriting!FS$71/365*(AF$36-AE$36)","v":4.4482356164383561E-3},{"$f":"Underwriting!FT$71/365*(AG$36-AF$36)","v":4.5900638356164382E-3},{"$f":"Underwriting!FU$71/365*(AH$36-AG$36)","v":4.4367863013698629E-3},{"$f":"Underwriting!FV$71/365*(AI$36-AH$36)","v":4.5796767123287667E-3},{"$f":"Underwriting!FW$71/365*(AJ$36-AI$36)","v":4.5756254794520543E-3},{"$f":"Underwriting!FX$71/365*(AK$36-AJ$36)","v":4.4243671232876702E-3},{"$f":"Underwriting!FY$71/365*(AL$36-AK$36)","v":4.5684402739726024E-3},{"$f":"Underwriting!FZ$71/365*(AM$36-AL$36)","v":4.418539726027397E-3},{"$f":"Underwriting!GA$71/365*(AN$36-AM$36)","v":4.5636926027397265E-3},{"$f":"Underwriting!GB$71/365*(AO$36-AN$36)","v":4.5619769863013701E-3},{"$f":"Underwriting!GC$71/365*(AP$36-AO$36)","v":4.1192372602739729E-3},{"$f":"Underwriting!GD$71/365*(AQ$36-AP$36)","v":4.5602358904109587E-3},{"$f":"Underwriting!GE$71/365*(AR$36-AQ$36)","v":4.4128109589041094E-3},{"$f":"Underwriting!GF$71/365*(AS$36-AR$36)","v":4.5603887671232879E-3},{"$f":"Underwriting!GG$71/365*(AT$36-AS$36)","v":4.4145205479452056E-3},{"$f":"Underwriting!GH$71/365*(AU$36-AT$36)","v":4.5639049315068488E-3},{"$f":"Underwriting!GI$71/365*(AV$36-AU$36)","v":4.5672597260273968E-3},{"$f":"Underwriting!GJ$71/365*(AW$36-AV$36)","v":4.4237671232876712E-3},{"$f":"Underwriting!GK$71/365*(AX$36-AW$36)","v":4.5761435616438351E-3},{"$f":"Underwriting!GL$71/365*(AY$36-AX$36)","v":4.4343287671232872E-3},{"$f":"Underwriting!GM$71/365*(AZ$36-AY$36)","v":4.5891295890410954E-3},{"$f":"Underwriting!GN$71/365*(BA$36-AZ$36)","v":4.596501643835617E-3},{"$f":"Underwriting!GO$71/365*(BB$36-BA$36)","v":4.1589972602739727E-3},{"$f":"Underwriting!GP$71/365*(BC$36-BB$36)","v":4.6140824657534248E-3},{"$f":"Underwriting!GQ$71/365*(BD$36-BC$36)","v":4.4752602739726024E-3},{"$f":"Underwriting!GR$71/365*(BE$36-BD$36)","v":4.6362495890410957E-3},{"$f":"Underwriting!GS$71/365*(BF$36-BE$36)","v":4.4976575342465753E-3},{"$f":"Underwriting!GT$71/365*(BG$36-BF$36)","v":4.6580430136986296E-3},{"$f":"Underwriting!GU$71/365*(BH$36-BG$36)","v":4.6694832876712326E-3},{"$f":"Underwriting!GV$71/365*(BI$36-BH$36)","v":4.5293671232876712E-3},{"$f":"Underwriting!GW$71/365*(BJ$36-BI$36)","v":4.6908265753424659E-3},{"$f":"Underwriting!GX$71/365*(BK$36-BJ$36)","v":4.5499561643835614E-3},{"$f":"Underwriting!GY$71/365*(BL$36-BK$36)","v":4.7122887671232879E-3},{"$f":"Underwriting!GZ$71/365*(BM$36-BL$36)","v":4.7230156164383558E-3},{"$f":"Underwriting!HA$71/365*(BN$36-BM$36)","v":4.4277041095890412E-3},{"$f":"Underwriting!HB$71/365*(BO$36-BN$36)","v":4.7428895890410955E-3},{"$f":"Underwriting!HC$71/365*(BP$36-BO$36)","v":4.5991726027397256E-3},{"$f":"Underwriting!HD$71/365*(BQ$36-BP$36)","v":4.762466301369863E-3},{"$f":"Underwriting!HE$71/365*(BR$36-BQ$36)","v":4.61815890410959E-3},{"$f":"Underwriting!HF$71/365*(BS$36-BR$36)","v":4.782263835616439E-3},{"$f":"Underwriting!HG$71/365*(BT$36-BS$36)","v":4.7919205479452056E-3},{"$f":"Underwriting!HH$71/365*(BU$36-BT$36)","v":4.6455945205479453E-3},{"$f":"Underwriting!HI$71/365*(BV$36-BU$36)","v":4.8098580821917805E-3},{"$f":"Underwriting!HJ$71/365*(BW$36-BV$36)","v":4.6632657534246575E-3},{"$f":"Underwriting!HK$71/365*(BX$36-BW$36)","v":4.8272520547945202E-3},{"$f":"Underwriting!HL$71/365*(BY$36-BX$36)","v":4.8359660273972604E-3},{"$f":"Underwriting!HM$71/365*(BZ$36-BY$36)","v":4.3750345205479458E-3},{"$f":"Underwriting!HN$71/365*(CA$36-BZ$36)","v":4.8520690410958911E-3},{"$f":"Underwriting!HO$71/365*(CB$36-CA$36)","v":4.7037287671232875E-3},{"$f":"Underwriting!HP$71/365*(CC$36-CB$36)","v":4.868588219178082E-3},{"$f":"Underwriting!HQ$71/365*(CD$36-CC$36)","v":4.7184493150684926E-3},{"$f":"Underwriting!HR$71/365*(CE$36-CD$36)","v":4.8836465753424648E-3},{"$f":"Underwriting!HS$71/365*(CF$36-CE$36)","v":4.8912054794520553E-3},{"$f":"Underwriting!HT$71/365*(CG$36-CF$36)","v":4.7401150684931509E-3},{"$f":"Underwriting!HU$71/365*(CH$36-CG$36)","v":4.9055334246575332E-3},{"$f":"Underwriting!HV$71/365*(CI$36-CH$36)","v":4.7538904109589043E-3},{"$f":"Underwriting!HW$71/365*(CJ$36-CI$36)","v":4.9194367123287673E-3},{"$f":"Underwriting!HX$71/365*(CK$36-CJ$36)","v":4.9261293150684934E-3},{"$f":"Underwriting!HY$71/365*(CL$36-CK$36)","v":4.4543397260273969E-3},{"$f":"Underwriting!HZ$71/365*(CM$36-CL$36)","v":4.9379857534246575E-3},{"$f":"Underwriting!IA$71/365*(CN$36-CM$36)","v":4.7847041095890417E-3},{"$f":"Underwriting!IB$71/365*(CO$36-CN$36)","v":4.9502498630136981E-3},{"$f":"Underwriting!IC$71/365*(CP$36-CO$36)","v":4.7959643835616432E-3},{"$f":"Underwriting!ID$71/365*(CQ$36-CP$36)","v":4.9617665753424649E-3},{"$f":"Underwriting!IE$71/365*(CR$36-CQ$36)","v":4.9676353424657526E-3},{"$f":"Underwriting!IF$71/365*(CS$36-CR$36)","v":4.8134136986301371E-3},{"$f":"Underwriting!IG$71/365*(CT$36-CS$36)","v":4.9795682191780821E-3},{"$f":"Underwriting!IH$71/365*(CU$36-CT$36)","v":4.8237123287671237E-3},{"$f":"Underwriting!II$71/365*(CV$36-CU$36)","v":4.9903715068493155E-3},{"$f":"Underwriting!IJ$71/365*(CW$36-CV$36)","v":4.9959345205479455E-3},{"$f":"Underwriting!IK$71/365*(CX$36-CW$36)","v":4.5167298630136975E-3},{"$f":"Underwriting!IL$71/365*(CY$36-CX$36)","v":5.0066273972602746E-3},{"$f":"Underwriting!IM$71/365*(CZ$36-CY$36)","v":4.850104109589041E-3},{"$f":"Underwriting!IN$71/365*(DA$36-CZ$36)","v":5.0168191780821918E-3},{"$f":"Underwriting!IO$71/365*(DB$36-DA$36)","v":4.8603123287671232E-3},{"$f":"Underwriting!IP$71/365*(DC$36-DB$36)","v":5.0275375342465753E-3},{"$f":"Underwriting!IQ$71/365*(DD$36-DC$36)","v":5.0323871232876701E-3},{"$f":"Underwriting!IR$71/365*(DE$36-DD$36)","v":4.8752136986301361E-3},{"$f":"Underwriting!IS$71/365*(DF$36-DE$36)","v":5.0427572602739718E-3},{"$f":"Underwriting!IT$71/365*(DG$36-DF$36)","v":4.8844356164383564E-3},{"$f":"Underwriting!IU$71/365*(DH$36-DG$36)","v":5.052244109589041E-3},{"$f":"Underwriting!IV$71/365*(DI$36-DH$36)","v":5.0571531506849307E-3},{"$f":"Underwriting!IW$71/365*(DJ$36-DI$36)","v":4.7350484931506856E-3},{"$f":"Underwriting!IX$71/365*(DK$36-DJ$36)","v":5.066478630136987E-3},{"$f":"Underwriting!IY$71/365*(DL$36-DK$36)","v":4.9074410958904113E-3},{"$f":"Underwriting!IZ$71/365*(DM$36-DL$36)","v":5.0761353424657527E-3},{"$f":"Underwriting!JA$71/365*(DN$36-DM$36)","v":4.9165808219178084E-3},{"$f":"Underwriting!JB$71/365*(DO$36-DN$36)","v":5.0847813698630135E-3},{"$f":"Underwriting!JC$71/365*(DP$36-DO$36)","v":5.0894865753424653E-3},{"$f":"Underwriting!JD$71/365*(DQ$36-DP$36)","v":4.929378082191781E-3},{"$f":"Underwriting!JE$71/365*(DR$36-DQ$36)","v":5.0979967123287668E-3},{"$f":"Underwriting!JF$71/365*(DS$36-DR$36)","v":4.9377452054794524E-3},{"$f":"Underwriting!JG$71/365*(DT$36-DS$36)","v":5.1066087671232888E-3},{"$f":"Underwriting!JH$71/365*(DU$36-DT$36)","v":5.1110846575342459E-3},{"$f":"Underwriting!JI$71/365*(DV$36-DU$36)","v":4.6196010958904112E-3},{"$f":"Underwriting!JJ$71/365*(DW$36-DV$36)","v":5.1188389041095881E-3},{"$f":"Underwriting!JK$71/365*(DX$36-DW$36)","v":4.9572082191780813E-3},{"$f":"Underwriting!JL$71/365*(DY$36-DX$36)","v":5.1266950684931509E-3},{"$f":"Underwriting!JM$71/365*(DZ$36-DY$36)","v":4.9613178082191789E-3},{"$f":"Underwriting!JN$71/365*(EA$36-DZ$36)","v":5.1266950684931509E-3},{"$f":"Underwriting!JO$71/365*(EB$36-EA$36)","v":5.1266950684931509E-3},{"$f":"Underwriting!JP$71/365*(EC$36-EB$36)","v":4.9613178082191789E-3},{"$f":"Underwriting!JQ$71/365*(ED$36-EC$36)","v":5.1266950684931509E-3},{"$f":"Underwriting!JR$71/365*(EE$36-ED$36)","v":4.9613178082191789E-3},{"$f":"Underwriting!JS$71/365*(EF$36-EE$36)","v":5.1266950684931509E-3},{"$f":"Underwriting!JT$71/365*(EG$36-EF$36)","v":5.1266950684931509E-3},{"$f":"Underwriting!JU$71/365*(EH$36-EG$36)","v":4.6305632876712331E-3},{"$f":"Underwriting!JV$71/365*(EI$36-EH$36)","v":5.1266950684931509E-3},{"$f":"Underwriting!JW$71/365*(EJ$36-EI$36)","v":4.9613178082191789E-3},{"$f":"Underwriting!JX$71/365*(EK$36-EJ$36)","v":5.1266950684931509E-3}]
[null,"Chelsea",null,"Boston",10.74,24.68,null,"PULL FROM","NA",{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,J37,IF(_xlpm.calc=$H$38,J38,IF(_xlpm.calc=$H$39,J39))))","v":6.5182416666666665E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,K37,IF(_xlpm.calc=$H$38,K38,IF(_xlpm.calc=$H$39,K39))))","v":6.6981700000000007E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,L37,IF(_xlpm.calc=$H$38,L38,IF(_xlpm.calc=$H$39,L39))))","v":6.6443936111111107E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,M37,IF(_xlpm.calc=$H$38,M38,IF(_xlpm.calc=$H$39,M39))))","v":6.3544416666666661E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,N37,IF(_xlpm.calc=$H$38,N38,IF(_xlpm.calc=$H$39,N39))))","v":6.4141669444444443E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,O37,IF(_xlpm.calc=$H$38,O38,IF(_xlpm.calc=$H$39,O39))))","v":6.0468833333333343E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,P37,IF(_xlpm.calc=$H$38,P38,IF(_xlpm.calc=$H$39,P39))))","v":6.0392047222222233E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,Q37,IF(_xlpm.calc=$H$38,Q38,IF(_xlpm.calc=$H$39,Q39))))","v":5.9663461111111116E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,R37,IF(_xlpm.calc=$H$38,R38,IF(_xlpm.calc=$H$39,R39))))","v":5.5810338888888896E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,S37,IF(_xlpm.calc=$H$38,S38,IF(_xlpm.calc=$H$39,S39))))","v":5.6204550000000008E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,T37,IF(_xlpm.calc=$H$38,T38,IF(_xlpm.calc=$H$39,T39))))","v":5.3227416666666661E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,U37,IF(_xlpm.calc=$H$38,U38,IF(_xlpm.calc=$H$39,U39))))","v":5.5001663888888889E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,V37,IF(_xlpm.calc=$H$38,V38,IF(_xlpm.calc=$H$39,V39))))","v":5.0473499999999999E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,W37,IF(_xlpm.calc=$H$38,W38,IF(_xlpm.calc=$H$39,W39))))","v":5.1123133333333334E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,X37,IF(_xlpm.calc=$H$38,X38,IF(_xlpm.calc=$H$39,X39))))","v":5.1123133333333343E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,Y37,IF(_xlpm.calc=$H$38,Y38,IF(_xlpm.calc=$H$39,Y39))))","v":4.8126583333333341E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,Z37,IF(_xlpm.calc=$H$38,Z38,IF(_xlpm.calc=$H$39,Z39))))","v":4.8774280555555554E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AA37,IF(_xlpm.calc=$H$38,AA38,IF(_xlpm.calc=$H$39,AA39))))","v":4.6680916666666673E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AB37,IF(_xlpm.calc=$H$38,AB38,IF(_xlpm.calc=$H$39,AB39))))","v":4.7723638888888878E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AC37,IF(_xlpm.calc=$H$38,AC38,IF(_xlpm.calc=$H$39,AC39))))","v":4.7294547222222231E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AD37,IF(_xlpm.calc=$H$38,AD38,IF(_xlpm.calc=$H$39,AD39))))","v":4.2440455555555557E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AE37,IF(_xlpm.calc=$H$38,AE38,IF(_xlpm.calc=$H$39,AE39))))","v":4.6756180555555553E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AF37,IF(_xlpm.calc=$H$38,AF38,IF(_xlpm.calc=$H$39,AF39))))","v":4.5100166666666667E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AG37,IF(_xlpm.calc=$H$38,AG38,IF(_xlpm.calc=$H$39,AG39))))","v":4.653814722222223E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AH37,IF(_xlpm.calc=$H$38,AH38,IF(_xlpm.calc=$H$39,AH39))))","v":4.4984083333333338E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AI37,IF(_xlpm.calc=$H$38,AI38,IF(_xlpm.calc=$H$39,AI39))))","v":4.6432833333333329E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AJ37,IF(_xlpm.calc=$H$38,AJ38,IF(_xlpm.calc=$H$39,AJ39))))","v":4.6391758333333335E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AK37,IF(_xlpm.calc=$H$38,AK38,IF(_xlpm.calc=$H$39,AK39))))","v":4.4858166666666664E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AL37,IF(_xlpm.calc=$H$38,AL38,IF(_xlpm.calc=$H$39,AL39))))","v":4.6318908333333325E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AM37,IF(_xlpm.calc=$H$38,AM38,IF(_xlpm.calc=$H$39,AM39))))","v":4.4799083333333335E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AN37,IF(_xlpm.calc=$H$38,AN38,IF(_xlpm.calc=$H$39,AN39))))","v":4.6270772222222218E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AO37,IF(_xlpm.calc=$H$38,AO38,IF(_xlpm.calc=$H$39,AO39))))","v":4.6253377777777773E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AP37,IF(_xlpm.calc=$H$38,AP38,IF(_xlpm.calc=$H$39,AP39))))","v":4.1764488888888897E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AQ37,IF(_xlpm.calc=$H$38,AQ38,IF(_xlpm.calc=$H$39,AQ39))))","v":4.6235725E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AR37,IF(_xlpm.calc=$H$38,AR38,IF(_xlpm.calc=$H$39,AR39))))","v":4.4741E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AS37,IF(_xlpm.calc=$H$38,AS38,IF(_xlpm.calc=$H$39,AS39))))","v":4.6237275E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AT37,IF(_xlpm.calc=$H$38,AT38,IF(_xlpm.calc=$H$39,AT39))))","v":4.4758333333333334E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AU37,IF(_xlpm.calc=$H$38,AU38,IF(_xlpm.calc=$H$39,AU39))))","v":4.6272924999999996E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AV37,IF(_xlpm.calc=$H$38,AV38,IF(_xlpm.calc=$H$39,AV39))))","v":4.6306938888888887E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AW37,IF(_xlpm.calc=$H$38,AW38,IF(_xlpm.calc=$H$39,AW39))))","v":4.4852083333333332E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AX37,IF(_xlpm.calc=$H$38,AX38,IF(_xlpm.calc=$H$39,AX39))))","v":4.6397011111111103E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AY37,IF(_xlpm.calc=$H$38,AY38,IF(_xlpm.calc=$H$39,AY39))))","v":4.4959166666666672E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,AZ37,IF(_xlpm.calc=$H$38,AZ38,IF(_xlpm.calc=$H$39,AZ39))))","v":4.6528675000000004E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BA37,IF(_xlpm.calc=$H$38,BA38,IF(_xlpm.calc=$H$39,BA39))))","v":4.6603419444444447E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BB37,IF(_xlpm.calc=$H$38,BB38,IF(_xlpm.calc=$H$39,BB39))))","v":4.2167611111111111E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BC37,IF(_xlpm.calc=$H$38,BC38,IF(_xlpm.calc=$H$39,BC39))))","v":4.6781669444444446E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BD37,IF(_xlpm.calc=$H$38,BD38,IF(_xlpm.calc=$H$39,BD39))))","v":4.5374166666666662E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BE37,IF(_xlpm.calc=$H$38,BE38,IF(_xlpm.calc=$H$39,BE39))))","v":4.7006419444444439E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BF37,IF(_xlpm.calc=$H$38,BF38,IF(_xlpm.calc=$H$39,BF39))))","v":4.5601249999999999E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BG37,IF(_xlpm.calc=$H$38,BG38,IF(_xlpm.calc=$H$39,BG39))))","v":4.7227380555555547E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BH37,IF(_xlpm.calc=$H$38,BH38,IF(_xlpm.calc=$H$39,BH39))))","v":4.7343372222222214E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BI37,IF(_xlpm.calc=$H$38,BI38,IF(_xlpm.calc=$H$39,BI39))))","v":4.5922749999999998E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BJ37,IF(_xlpm.calc=$H$38,BJ38,IF(_xlpm.calc=$H$39,BJ39))))","v":4.7559769444444448E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BK37,IF(_xlpm.calc=$H$38,BK38,IF(_xlpm.calc=$H$39,BK39))))","v":4.6131499999999999E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BL37,IF(_xlpm.calc=$H$38,BL38,IF(_xlpm.calc=$H$39,BL39))))","v":4.777737222222223E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BM37,IF(_xlpm.calc=$H$38,BM38,IF(_xlpm.calc=$H$39,BM39))))","v":4.7886130555555555E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BN37,IF(_xlpm.calc=$H$38,BN38,IF(_xlpm.calc=$H$39,BN39))))","v":4.4891999999999996E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BO37,IF(_xlpm.calc=$H$38,BO38,IF(_xlpm.calc=$H$39,BO39))))","v":4.8087630555555547E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BP37,IF(_xlpm.calc=$H$38,BP38,IF(_xlpm.calc=$H$39,BP39))))","v":4.6630500000000002E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BQ37,IF(_xlpm.calc=$H$38,BQ38,IF(_xlpm.calc=$H$39,BQ39))))","v":4.8286116666666663E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BR37,IF(_xlpm.calc=$H$38,BR38,IF(_xlpm.calc=$H$39,BR39))))","v":4.6823000000000004E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BS37,IF(_xlpm.calc=$H$38,BS38,IF(_xlpm.calc=$H$39,BS39))))","v":4.8486841666666673E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BT37,IF(_xlpm.calc=$H$38,BT38,IF(_xlpm.calc=$H$39,BT39))))","v":4.8584750000000001E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BU37,IF(_xlpm.calc=$H$38,BU38,IF(_xlpm.calc=$H$39,BU39))))","v":4.7101166666666666E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BV37,IF(_xlpm.calc=$H$38,BV38,IF(_xlpm.calc=$H$39,BV39))))","v":4.8766616666666672E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BW37,IF(_xlpm.calc=$H$38,BW38,IF(_xlpm.calc=$H$39,BW39))))","v":4.7280333333333336E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BX37,IF(_xlpm.calc=$H$38,BX38,IF(_xlpm.calc=$H$39,BX39))))","v":4.8942972222222221E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BY37,IF(_xlpm.calc=$H$38,BY38,IF(_xlpm.calc=$H$39,BY39))))","v":4.9031322222222225E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,BZ37,IF(_xlpm.calc=$H$38,BZ38,IF(_xlpm.calc=$H$39,BZ39))))","v":4.4357988888888891E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CA37,IF(_xlpm.calc=$H$38,CA38,IF(_xlpm.calc=$H$39,CA39))))","v":4.9194588888888885E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CB37,IF(_xlpm.calc=$H$38,CB38,IF(_xlpm.calc=$H$39,CB39))))","v":4.7690583333333337E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CC37,IF(_xlpm.calc=$H$38,CC38,IF(_xlpm.calc=$H$39,CC39))))","v":4.9362075000000004E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CD37,IF(_xlpm.calc=$H$38,CD38,IF(_xlpm.calc=$H$39,CD39))))","v":4.7839833333333326E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CE37,IF(_xlpm.calc=$H$38,CE38,IF(_xlpm.calc=$H$39,CE39))))","v":4.9514749999999995E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CF37,IF(_xlpm.calc=$H$38,CF38,IF(_xlpm.calc=$H$39,CF39))))","v":4.9591388888888897E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CG37,IF(_xlpm.calc=$H$38,CG38,IF(_xlpm.calc=$H$39,CG39))))","v":4.8059499999999998E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CH37,IF(_xlpm.calc=$H$38,CH38,IF(_xlpm.calc=$H$39,CH39))))","v":4.9736658333333333E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CI37,IF(_xlpm.calc=$H$38,CI38,IF(_xlpm.calc=$H$39,CI39))))","v":4.8199166666666668E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CJ37,IF(_xlpm.calc=$H$38,CJ38,IF(_xlpm.calc=$H$39,CJ39))))","v":4.9877622222222221E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CK37,IF(_xlpm.calc=$H$38,CK38,IF(_xlpm.calc=$H$39,CK39))))","v":4.9945477777777782E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CL37,IF(_xlpm.calc=$H$38,CL38,IF(_xlpm.calc=$H$39,CL39))))","v":4.5162055555555553E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CM37,IF(_xlpm.calc=$H$38,CM38,IF(_xlpm.calc=$H$39,CM39))))","v":5.006568888888889E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CN37,IF(_xlpm.calc=$H$38,CN38,IF(_xlpm.calc=$H$39,CN39))))","v":4.8511583333333335E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CO37,IF(_xlpm.calc=$H$38,CO38,IF(_xlpm.calc=$H$39,CO39))))","v":5.0190033333333325E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CP37,IF(_xlpm.calc=$H$38,CP38,IF(_xlpm.calc=$H$39,CP39))))","v":4.8625749999999992E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CQ37,IF(_xlpm.calc=$H$38,CQ38,IF(_xlpm.calc=$H$39,CQ39))))","v":5.03068E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CR37,IF(_xlpm.calc=$H$38,CR38,IF(_xlpm.calc=$H$39,CR39))))","v":5.0366302777777776E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CS37,IF(_xlpm.calc=$H$38,CS38,IF(_xlpm.calc=$H$39,CS39))))","v":4.8802666666666657E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CT37,IF(_xlpm.calc=$H$38,CT38,IF(_xlpm.calc=$H$39,CT39))))","v":5.0487288888888893E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CU37,IF(_xlpm.calc=$H$38,CU38,IF(_xlpm.calc=$H$39,CU39))))","v":4.8907083333333337E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CV37,IF(_xlpm.calc=$H$38,CV38,IF(_xlpm.calc=$H$39,CV39))))","v":5.0596822222222226E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CW37,IF(_xlpm.calc=$H$38,CW38,IF(_xlpm.calc=$H$39,CW39))))","v":5.0653225000000003E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CX37,IF(_xlpm.calc=$H$38,CX38,IF(_xlpm.calc=$H$39,CX39))))","v":4.5794622222222218E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CY37,IF(_xlpm.calc=$H$38,CY38,IF(_xlpm.calc=$H$39,CY39))))","v":5.0761638888888894E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,CZ37,IF(_xlpm.calc=$H$38,CZ38,IF(_xlpm.calc=$H$39,CZ39))))","v":4.917466666666666E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DA37,IF(_xlpm.calc=$H$38,DA38,IF(_xlpm.calc=$H$39,DA39))))","v":5.0864972222222221E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DB37,IF(_xlpm.calc=$H$38,DB38,IF(_xlpm.calc=$H$39,DB39))))","v":4.927816666666667E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DC37,IF(_xlpm.calc=$H$38,DC38,IF(_xlpm.calc=$H$39,DC39))))","v":5.0973644444444449E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DD37,IF(_xlpm.calc=$H$38,DD38,IF(_xlpm.calc=$H$39,DD39))))","v":5.1022813888888892E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DE37,IF(_xlpm.calc=$H$38,DE38,IF(_xlpm.calc=$H$39,DE39))))","v":4.9429249999999999E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DF37,IF(_xlpm.calc=$H$38,DF38,IF(_xlpm.calc=$H$39,DF39))))","v":5.1127955555555554E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DG37,IF(_xlpm.calc=$H$38,DG38,IF(_xlpm.calc=$H$39,DG39))))","v":4.9522749999999999E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DH37,IF(_xlpm.calc=$H$38,DH38,IF(_xlpm.calc=$H$39,DH39))))","v":5.1224141666666662E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DI37,IF(_xlpm.calc=$H$38,DI38,IF(_xlpm.calc=$H$39,DI39))))","v":5.1273913888888883E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DJ37,IF(_xlpm.calc=$H$38,DJ38,IF(_xlpm.calc=$H$39,DJ39))))","v":4.8008130555555559E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DK37,IF(_xlpm.calc=$H$38,DK38,IF(_xlpm.calc=$H$39,DK39))))","v":5.1368463888888894E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DL37,IF(_xlpm.calc=$H$38,DL38,IF(_xlpm.calc=$H$39,DL39))))","v":4.9756000000000002E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DM37,IF(_xlpm.calc=$H$38,DM38,IF(_xlpm.calc=$H$39,DM39))))","v":5.1466372222222214E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DN37,IF(_xlpm.calc=$H$38,DN38,IF(_xlpm.calc=$H$39,DN39))))","v":4.9848666666666664E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DO37,IF(_xlpm.calc=$H$38,DO38,IF(_xlpm.calc=$H$39,DO39))))","v":5.1554033333333325E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DP37,IF(_xlpm.calc=$H$38,DP38,IF(_xlpm.calc=$H$39,DP39))))","v":5.1601738888888884E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DQ37,IF(_xlpm.calc=$H$38,DQ38,IF(_xlpm.calc=$H$39,DQ39))))","v":4.9978416666666674E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DR37,IF(_xlpm.calc=$H$38,DR38,IF(_xlpm.calc=$H$39,DR39))))","v":5.1688022222222225E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DS37,IF(_xlpm.calc=$H$38,DS38,IF(_xlpm.calc=$H$39,DS39))))","v":5.0063250000000007E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DT37,IF(_xlpm.calc=$H$38,DT38,IF(_xlpm.calc=$H$39,DT39))))","v":5.1775338888888885E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DU37,IF(_xlpm.calc=$H$38,DU38,IF(_xlpm.calc=$H$39,DU39))))","v":5.1820719444444436E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DV37,IF(_xlpm.calc=$H$38,DV38,IF(_xlpm.calc=$H$39,DV39))))","v":4.6837622222222226E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DW37,IF(_xlpm.calc=$H$38,DW38,IF(_xlpm.calc=$H$39,DW39))))","v":5.1899338888888886E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DX37,IF(_xlpm.calc=$H$38,DX38,IF(_xlpm.calc=$H$39,DX39))))","v":5.0260583333333331E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DY37,IF(_xlpm.calc=$H$38,DY38,IF(_xlpm.calc=$H$39,DY39))))","v":5.1978991666666663E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,DZ37,IF(_xlpm.calc=$H$38,DZ38,IF(_xlpm.calc=$H$39,DZ39))))","v":5.0302250000000001E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,EA37,IF(_xlpm.calc=$H$38,EA38,IF(_xlpm.calc=$H$39,EA39))))","v":5.1978991666666663E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,EB37,IF(_xlpm.calc=$H$38,EB38,IF(_xlpm.calc=$H$39,EB39))))","v":5.1978991666666663E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,EC37,IF(_xlpm.calc=$H$38,EC38,IF(_xlpm.calc=$H$39,EC39))))","v":5.0302250000000001E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,ED37,IF(_xlpm.calc=$H$38,ED38,IF(_xlpm.calc=$H$39,ED39))))","v":5.1978991666666663E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,EE37,IF(_xlpm.calc=$H$38,EE38,IF(_xlpm.calc=$H$39,EE39))))","v":5.0302250000000001E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,EF37,IF(_xlpm.calc=$H$38,EF38,IF(_xlpm.calc=$H$39,EF39))))","v":5.1978991666666663E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,EG37,IF(_xlpm.calc=$H$38,EG38,IF(_xlpm.calc=$H$39,EG39))))","v":5.1978991666666663E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,EH37,IF(_xlpm.calc=$H$38,EH38,IF(_xlpm.calc=$H$39,EH39))))","v":4.6948766666666669E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,EI37,IF(_xlpm.calc=$H$38,EI38,IF(_xlpm.calc=$H$39,EI39))))","v":5.1978991666666663E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,EJ37,IF(_xlpm.calc=$H$38,EJ38,IF(_xlpm.calc=$H$39,EJ39))))","v":5.0302250000000001E-3},{"$f":"_xlfn.LET(_xlpm.calc,Underwriting!$E$73,IF(_xlpm.calc=$H$37,EK37,IF(_xlpm.calc=$H$38,EK38,IF(_xlpm.calc=$H$39,EK39))))","v":5.1978991666666663E-3}]
[null,"Clinton",null,"Bourne",8.81,8.81]
[null,"Cohasset",null,"Boxborough",15.52,15.52,null,"Rate Indexes"]
[null,"Concord",null,"Boxford",13.84,13.84,null,"Source:","https://www.global-rates.com/en/interest-rates/sofr/sofr.aspx",null," "]
[null,"Danvers",null,"Boylston",14.4,14.4,null,"Date","SOFR","WSJ Prime","LOAN 1 PULL","LOAN 2 PULL"]
[null,"Dedham",null,"Braintree",9.76,21.18,{"$f":"EOMONTH(H45,1-1)","v":44742},"2022-06-01",8.0000000000000002E-3,4.7500000000000001E-2,{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I45+'Loan Analysis'!$E$15,J45+'Loan Analysis'!$E$15)","v":6.7500000000000004E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I45+'Loan Analysis'!$E$29,J45+'Loan Analysis'!$E$29)","v":0.20250000000000001}]
[null,"Dorchester",null,"Brewster",6.99,6.99,44773,{"$f":"EDATE(H45,1)","v":"2022-07-01"},1.52E-2,4.7500000000000001E-2,{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I46+'Loan Analysis'!$E$15,J46+'Loan Analysis'!$E$15)","v":6.7500000000000004E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I46+'Loan Analysis'!$E$29,J46+'Loan Analysis'!$E$29)","v":0.20250000000000001}]
[null,"Dover",null,"Bridgewater",12.84,12.84,44804,"2022-08-01",2.2800000000000001E-2,5.5E-2,{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I47+'Loan Analysis'!$E$15,J47+'Loan Analysis'!$E$15)","v":7.4999999999999997E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I47+'Loan Analysis'!$E$29,J47+'Loan Analysis'!$E$29)","v":0.21}]
[null,"Dracut",null,"Brimfield",15.21,15.21,44834,"2022-09-01",2.29E-2,6.25E-2,{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I48+'Loan Analysis'!$E$15,J48+'Loan Analysis'!$E$15)","v":8.2500000000000004E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I48+'Loan Analysis'!$E$29,J48+'Loan Analysis'!$E$29)","v":0.2175}]
[null,"Dunstable",null,"Brockton",12.98,26.02,44865,"2022-10-01",0.03,6.25E-2,{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I49+'Loan Analysis'!$E$15,J49+'Loan Analysis'!$E$15)","v":8.2500000000000004E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I49+'Loan Analysis'!$E$29,J49+'Loan Analysis'!$E$29)","v":0.2175}]
[null,"Duxbury",null,"Brookfield",15.98,15.98,44895,"2022-11-01",3.0499999999999999E-2,7.0000000000000007E-2,{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I50+'Loan Analysis'!$E$15,J50+'Loan Analysis'!$E$15)","v":9.0000000000000011E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I50+'Loan Analysis'!$E$29,J50+'Loan Analysis'!$E$29)","v":0.22500000000000001}]
[null,"East Boston",null,"Brookline",9.9700000000000006,16.7,44926,"2022-12-01",3.8199999999999998E-2,7.4999999999999997E-2,{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I51+'Loan Analysis'!$E$15,J51+'Loan Analysis'!$E$15)","v":9.5000000000000001E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I51+'Loan Analysis'!$E$29,J51+'Loan Analysis'!$E$29)","v":0.22999999999999998}]
[null,"East Bridgewater",null,"Buckland",16.940000000000001,16.940000000000001,44957,"2023-01-01",4.3099999999999999E-2,7.4999999999999997E-2,{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I52+'Loan Analysis'!$E$15,J52+'Loan Analysis'!$E$15)","v":9.5000000000000001E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I52+'Loan Analysis'!$E$29,J52+'Loan Analysis'!$E$29)","v":0.22999999999999998}]
[null,"Easton",null,"Burlington",9.4,26.15,44985,"2023-02-01",4.3099999999999999E-2,7.7499999999999999E-2,{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I53+'Loan Analysis'!$E$15,J53+'Loan Analysis'!$E$15)","v":9.7500000000000003E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I53+'Loan Analysis'!$E$29,J53+'Loan Analysis'!$E$29)","v":0.23249999999999998}]
[null,"Essex",null,"Cambridge",5.86,10.38,45016,"2023-03-01",4.5499999999999999E-2,7.7499999999999999E-2,{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I54+'Loan Analysis'!$E$15,J54+'Loan Analysis'!$E$15)","v":9.7500000000000003E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I54+'Loan Analysis'!$E$29,J54+'Loan Analysis'!$E$29)","v":0.23249999999999998}]
[null,"Everett",null,"Canton",10.57,21.57,45046,"2023-04-01",4.8399999999999999E-2,0.08,{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I55+'Loan Analysis'!$E$15,J55+'Loan Analysis'!$E$15)","v":0.1},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I55+'Loan Analysis'!$E$29,J55+'Loan Analysis'!$E$29)","v":0.23499999999999999}]
[null,"Fenway",null,"Carlisle",14.15,14.15,45077,{"$f":"'SOFR-Prime Index'!O3","v":"2023-05-12"},{"$f":"'SOFR-Prime Index'!P3","v":5.0583000000000003E-2},8.2500000000000004E-2,{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I56+'Loan Analysis'!$E$15,J56+'Loan Analysis'!$E$15)","v":0.10250000000000001},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I56+'Loan Analysis'!$E$29,J56+'Loan Analysis'!$E$29)","v":0.23749999999999999}]
[null,"Foxborough",null,"Carver",14.59,22.98,45107,{"$f":"'SOFR-Prime Index'!O4","v":"2023-06-12"},{"$f":"'SOFR-Prime Index'!P4","v":5.0718899999999997E-2},{"$f":"IF(AND(H57>='SOFR-Prime Index'!$B$41,H57<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H57>='SOFR-Prime Index'!$B$42,H57<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H57>='SOFR-Prime Index'!$B$43,H57<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H57>='SOFR-Prime Index'!$B$44,H57<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":8.2500000000000004E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I57+'Loan Analysis'!$E$15,J57+'Loan Analysis'!$E$15)","v":0.10250000000000001},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I57+'Loan Analysis'!$E$29,J57+'Loan Analysis'!$E$29)","v":0.23749999999999999}]
[null,"Framingham",null,"Charlemont",20.63,20.63,45138,{"$f":"'SOFR-Prime Index'!O5","v":"2023-07-12"},{"$f":"'SOFR-Prime Index'!P5","v":5.0285200000000002E-2},{"$f":"IF(AND(H58>='SOFR-Prime Index'!$B$41,H58<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H58>='SOFR-Prime Index'!$B$42,H58<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H58>='SOFR-Prime Index'!$B$43,H58<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H58>='SOFR-Prime Index'!$B$44,H58<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":8.2500000000000004E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I58+'Loan Analysis'!$E$15,J58+'Loan Analysis'!$E$15)","v":0.10250000000000001},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I58+'Loan Analysis'!$E$29,J58+'Loan Analysis'!$E$29)","v":0.23749999999999999}]
[null,"Franklin",null,"Charlton",12.17,12.17,45169,{"$f":"'SOFR-Prime Index'!O6","v":"2023-08-14"},{"$f":"'SOFR-Prime Index'!P6","v":4.9660700000000002E-2},{"$f":"IF(AND(H59>='SOFR-Prime Index'!$B$41,H59<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H59>='SOFR-Prime Index'!$B$42,H59<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H59>='SOFR-Prime Index'!$B$43,H59<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H59>='SOFR-Prime Index'!$B$44,H59<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":8.2500000000000004E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I59+'Loan Analysis'!$E$15,J59+'Loan Analysis'!$E$15)","v":0.10250000000000001},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I59+'Loan Analysis'!$E$29,J59+'Loan Analysis'!$E$29)","v":0.23749999999999999}]
[null,"Freetown",null,"Chatham",3.88,3.88,45199,{"$f":"'SOFR-Prime Index'!O7","v":"2023-09-12"},{"$f":"'SOFR-Prime Index'!P7","v":4.8753299999999999E-2},{"$f":"IF(AND(H60>='SOFR-Prime Index'!$B$41,H60<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H60>='SOFR-Prime Index'!$B$42,H60<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H60>='SOFR-Prime Index'!$B$43,H60<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H60>='SOFR-Prime Index'!$B$44,H60<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":0.08},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I60+'Loan Analysis'!$E$15,J60+'Loan Analysis'!$E$15)","v":0.1},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I60+'Loan Analysis'!$E$29,J60+'Loan Analysis'!$E$29)","v":0.23499999999999999}]
[null,"Georgetown",null,"Chelmsford",14.37,18.170000000000002,45230,{"$f":"'SOFR-Prime Index'!O8","v":"2023-10-12"},{"$f":"'SOFR-Prime Index'!P8","v":4.6987099999999997E-2},{"$f":"IF(AND(H61>='SOFR-Prime Index'!$B$41,H61<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H61>='SOFR-Prime Index'!$B$42,H61<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H61>='SOFR-Prime Index'!$B$43,H61<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H61>='SOFR-Prime Index'!$B$44,H61<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":0.08},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I61+'Loan Analysis'!$E$15,J61+'Loan Analysis'!$E$15)","v":0.1},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I61+'Loan Analysis'!$E$29,J61+'Loan Analysis'!$E$29)","v":0.23499999999999999}]
[null,"Gloucester",null,"Chelsea",12.38,24.88,45260,{"$f":"'SOFR-Prime Index'!O9","v":"2023-11-13"},{"$f":"'SOFR-Prime Index'!P9","v":4.5062600000000001E-2},{"$f":"IF(AND(H62>='SOFR-Prime Index'!$B$41,H62<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H62>='SOFR-Prime Index'!$B$42,H62<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H62>='SOFR-Prime Index'!$B$43,H62<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H62>='SOFR-Prime Index'!$B$44,H62<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":0.08},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I62+'Loan Analysis'!$E$15,J62+'Loan Analysis'!$E$15)","v":0.1},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I62+'Loan Analysis'!$E$29,J62+'Loan Analysis'!$E$29)","v":0.23499999999999999}]
[null,"Grafton",null,"Cheshire",11.97,11.97,45291,{"$f":"'SOFR-Prime Index'!O10","v":"2023-12-12"},{"$f":"'SOFR-Prime Index'!P10","v":4.2632700000000003E-2},{"$f":"IF(AND(H63>='SOFR-Prime Index'!$B$41,H63<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H63>='SOFR-Prime Index'!$B$42,H63<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H63>='SOFR-Prime Index'!$B$43,H63<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H63>='SOFR-Prime Index'!$B$44,H63<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":0.08},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I63+'Loan Analysis'!$E$15,J63+'Loan Analysis'!$E$15)","v":0.1},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I63+'Loan Analysis'!$E$29,J63+'Loan Analysis'!$E$29)","v":0.23499999999999999}]
[null,"Groton",null,"Chester",17.829999999999998,17.829999999999998,45322,{"$f":"'SOFR-Prime Index'!O11","v":"2024-01-12"},{"$f":"'SOFR-Prime Index'!P11","v":4.17866E-2},{"$f":"IF(AND(H64>='SOFR-Prime Index'!$B$41,H64<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H64>='SOFR-Prime Index'!$B$42,H64<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H64>='SOFR-Prime Index'!$B$43,H64<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H64>='SOFR-Prime Index'!$B$44,H64<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.7499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I64+'Loan Analysis'!$E$15,J64+'Loan Analysis'!$E$15)","v":9.7500000000000003E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I64+'Loan Analysis'!$E$29,J64+'Loan Analysis'!$E$29)","v":0.23249999999999998}]
[null,"Groveland",null,"Chesterfield",15.92,15.92,45351,{"$f":"'SOFR-Prime Index'!O12","v":"2024-02-12"},{"$f":"'SOFR-Prime Index'!P12","v":4.1781800000000001E-2},{"$f":"IF(AND(H65>='SOFR-Prime Index'!$B$41,H65<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H65>='SOFR-Prime Index'!$B$42,H65<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H65>='SOFR-Prime Index'!$B$43,H65<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H65>='SOFR-Prime Index'!$B$44,H65<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.7499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I65+'Loan Analysis'!$E$15,J65+'Loan Analysis'!$E$15)","v":9.7500000000000003E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I65+'Loan Analysis'!$E$29,J65+'Loan Analysis'!$E$29)","v":0.23249999999999998}]
[null,"Halifax",null,"Chicopee",15.15,32.83,45382,{"$f":"'SOFR-Prime Index'!O13","v":"2024-03-12"},{"$f":"'SOFR-Prime Index'!P13","v":3.7769799999999999E-2},{"$f":"IF(AND(H66>='SOFR-Prime Index'!$B$41,H66<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H66>='SOFR-Prime Index'!$B$42,H66<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H66>='SOFR-Prime Index'!$B$43,H66<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H66>='SOFR-Prime Index'!$B$44,H66<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.7499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I66+'Loan Analysis'!$E$15,J66+'Loan Analysis'!$E$15)","v":9.7500000000000003E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I66+'Loan Analysis'!$E$29,J66+'Loan Analysis'!$E$29)","v":0.23249999999999998}]
[null,"Hamilton",null,"Chilmark",2.63,2.63,45412,{"$f":"'SOFR-Prime Index'!O14","v":"2024-04-12"},{"$f":"'SOFR-Prime Index'!P14","v":3.63729E-2},{"$f":"IF(AND(H67>='SOFR-Prime Index'!$B$41,H67<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H67>='SOFR-Prime Index'!$B$42,H67<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H67>='SOFR-Prime Index'!$B$43,H67<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H67>='SOFR-Prime Index'!$B$44,H67<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.7499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I67+'Loan Analysis'!$E$15,J67+'Loan Analysis'!$E$15)","v":9.7500000000000003E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I67+'Loan Analysis'!$E$29,J67+'Loan Analysis'!$E$29)","v":0.23249999999999998}]
[null,"Hanover",null,"Clarksburg",15.46,15.46,45443,{"$f":"'SOFR-Prime Index'!O15","v":"2024-05-13"},{"$f":"'SOFR-Prime Index'!P15","v":3.63729E-2},{"$f":"IF(AND(H68>='SOFR-Prime Index'!$B$41,H68<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H68>='SOFR-Prime Index'!$B$42,H68<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H68>='SOFR-Prime Index'!$B$43,H68<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H68>='SOFR-Prime Index'!$B$44,H68<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.4999999999999997E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I68+'Loan Analysis'!$E$15,J68+'Loan Analysis'!$E$15)","v":9.5000000000000001E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I68+'Loan Analysis'!$E$29,J68+'Loan Analysis'!$E$29)","v":0.22999999999999998}]
[null,"Hanson",null,"Clinton",13.37,22.42,45473,{"$f":"'SOFR-Prime Index'!O16","v":"2024-06-12"},{"$f":"'SOFR-Prime Index'!P16","v":3.3068199999999999E-2},{"$f":"IF(AND(H69>='SOFR-Prime Index'!$B$41,H69<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H69>='SOFR-Prime Index'!$B$42,H69<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H69>='SOFR-Prime Index'!$B$43,H69<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H69>='SOFR-Prime Index'!$B$44,H69<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.4999999999999997E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I69+'Loan Analysis'!$E$15,J69+'Loan Analysis'!$E$15)","v":9.5000000000000001E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I69+'Loan Analysis'!$E$29,J69+'Loan Analysis'!$E$29)","v":0.22999999999999998}]
[null,"Harvard",null,"Cohasset",11.8,11.8,45504,{"$f":"'SOFR-Prime Index'!O17","v":"2024-07-12"},{"$f":"'SOFR-Prime Index'!P17","v":3.1868800000000003E-2},{"$f":"IF(AND(H70>='SOFR-Prime Index'!$B$41,H70<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H70>='SOFR-Prime Index'!$B$42,H70<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H70>='SOFR-Prime Index'!$B$43,H70<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H70>='SOFR-Prime Index'!$B$44,H70<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.4999999999999997E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I70+'Loan Analysis'!$E$15,J70+'Loan Analysis'!$E$15)","v":9.5000000000000001E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I70+'Loan Analysis'!$E$29,J70+'Loan Analysis'!$E$29)","v":0.22999999999999998}]
[null,"Haverhill",null,"Colrain",19.63,19.63,45535,{"$f":"'SOFR-Prime Index'!O18","v":"2024-08-12"},{"$f":"'SOFR-Prime Index'!P18","v":3.1868800000000003E-2},{"$f":"IF(AND(H71>='SOFR-Prime Index'!$B$41,H71<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H71>='SOFR-Prime Index'!$B$42,H71<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H71>='SOFR-Prime Index'!$B$43,H71<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H71>='SOFR-Prime Index'!$B$44,H71<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.4999999999999997E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I71+'Loan Analysis'!$E$15,J71+'Loan Analysis'!$E$15)","v":9.5000000000000001E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I71+'Loan Analysis'!$E$29,J71+'Loan Analysis'!$E$29)","v":0.22999999999999998}]
[null,"Hingham",null,"Concord",12.96,12.96,45565,{"$f":"'SOFR-Prime Index'!O19","v":"2024-09-12"},{"$f":"'SOFR-Prime Index'!P19","v":3.0251900000000002E-2},{"$f":"IF(AND(H72>='SOFR-Prime Index'!$B$41,H72<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H72>='SOFR-Prime Index'!$B$42,H72<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H72>='SOFR-Prime Index'!$B$43,H72<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H72>='SOFR-Prime Index'!$B$44,H72<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I72+'Loan Analysis'!$E$15,J72+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I72+'Loan Analysis'!$E$29,J72+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Holbrook",null,"Conway",17.149999999999999,17.149999999999999,45596,{"$f":"'SOFR-Prime Index'!O20","v":"2024-10-14"},{"$f":"'SOFR-Prime Index'!P20","v":2.91411E-2},{"$f":"IF(AND(H73>='SOFR-Prime Index'!$B$41,H73<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H73>='SOFR-Prime Index'!$B$42,H73<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H73>='SOFR-Prime Index'!$B$43,H73<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H73>='SOFR-Prime Index'!$B$44,H73<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I73+'Loan Analysis'!$E$15,J73+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I73+'Loan Analysis'!$E$29,J73+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Holliston",null,"Cummington",14.06,14.06,45626,{"$f":"'SOFR-Prime Index'!O21","v":"2024-11-12"},{"$f":"'SOFR-Prime Index'!P21","v":2.85171E-2},{"$f":"IF(AND(H74>='SOFR-Prime Index'!$B$41,H74<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H74>='SOFR-Prime Index'!$B$42,H74<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H74>='SOFR-Prime Index'!$B$43,H74<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H74>='SOFR-Prime Index'!$B$44,H74<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I74+'Loan Analysis'!$E$15,J74+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I74+'Loan Analysis'!$E$29,J74+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Hopedale",null,"Dalton",18.37,18.37,45657,{"$f":"'SOFR-Prime Index'!O22","v":"2024-12-12"},{"$f":"'SOFR-Prime Index'!P22","v":2.7921000000000001E-2},{"$f":"IF(AND(H75>='SOFR-Prime Index'!$B$41,H75<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H75>='SOFR-Prime Index'!$B$42,H75<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H75>='SOFR-Prime Index'!$B$43,H75<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H75>='SOFR-Prime Index'!$B$44,H75<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I75+'Loan Analysis'!$E$15,J75+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I75+'Loan Analysis'!$E$29,J75+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Hopkinton",null,"Danvers",11.75,19.98,45688,{"$f":"'SOFR-Prime Index'!O23","v":"2025-01-13"},{"$f":"'SOFR-Prime Index'!P23","v":2.7422700000000001E-2},{"$f":"IF(AND(H76>='SOFR-Prime Index'!$B$41,H76<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H76>='SOFR-Prime Index'!$B$42,H76<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H76>='SOFR-Prime Index'!$B$43,H76<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H76>='SOFR-Prime Index'!$B$44,H76<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I76+'Loan Analysis'!$E$15,J76+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I76+'Loan Analysis'!$E$29,J76+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Hudson",null,"Dartmouth",8.7799999999999994,17.62,{"$f":"EOMONTH(H77,1-1)","v":45716},{"$f":"'SOFR-Prime Index'!O24","v":"2025-02-12"},{"$f":"'SOFR-Prime Index'!P24","v":2.7066300000000001E-2},{"$f":"IF(AND(H77>='SOFR-Prime Index'!$B$41,H77<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H77>='SOFR-Prime Index'!$B$42,H77<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H77>='SOFR-Prime Index'!$B$43,H77<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H77>='SOFR-Prime Index'!$B$44,H77<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I77+'Loan Analysis'!$E$15,J77+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I77+'Loan Analysis'!$E$29,J77+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Hull",null,"Dedham",12.84,26.55,45747,{"$f":"'SOFR-Prime Index'!O25","v":"2025-03-12"},{"$f":"'SOFR-Prime Index'!P25","v":2.6797499999999998E-2},{"$f":"IF(AND(H78>='SOFR-Prime Index'!$B$41,H78<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H78>='SOFR-Prime Index'!$B$42,H78<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H78>='SOFR-Prime Index'!$B$43,H78<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H78>='SOFR-Prime Index'!$B$44,H78<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I78+'Loan Analysis'!$E$15,J78+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I78+'Loan Analysis'!$E$29,J78+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Hyde Park",null,"Deerfield",14.97,14.97,45777,{"$f":"'SOFR-Prime Index'!O26","v":"2025-04-14"},{"$f":"'SOFR-Prime Index'!P26","v":2.66202E-2},{"$f":"IF(AND(H79>='SOFR-Prime Index'!$B$41,H79<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H79>='SOFR-Prime Index'!$B$42,H79<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H79>='SOFR-Prime Index'!$B$43,H79<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H79>='SOFR-Prime Index'!$B$44,H79<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I79+'Loan Analysis'!$E$15,J79+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I79+'Loan Analysis'!$E$29,J79+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Ipswich",null,"Dennis",4.67,4.67,45808,{"$f":"'SOFR-Prime Index'!O27","v":"2025-05-12"},{"$f":"'SOFR-Prime Index'!P27","v":2.65443E-2},{"$f":"IF(AND(H80>='SOFR-Prime Index'!$B$41,H80<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H80>='SOFR-Prime Index'!$B$42,H80<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H80>='SOFR-Prime Index'!$B$43,H80<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H80>='SOFR-Prime Index'!$B$44,H80<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I80+'Loan Analysis'!$E$15,J80+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I80+'Loan Analysis'!$E$29,J80+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Jamaica Plain",null,"Dighton",13.94,25.64,45838,{"$f":"'SOFR-Prime Index'!O28","v":"2025-06-12"},{"$f":"'SOFR-Prime Index'!P28","v":2.6480900000000002E-2},{"$f":"IF(AND(H81>='SOFR-Prime Index'!$B$41,H81<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H81>='SOFR-Prime Index'!$B$42,H81<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H81>='SOFR-Prime Index'!$B$43,H81<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H81>='SOFR-Prime Index'!$B$44,H81<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I81+'Loan Analysis'!$E$15,J81+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I81+'Loan Analysis'!$E$29,J81+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Kingston",null,"Douglas",14.36,14.36,45869,{"$f":"'SOFR-Prime Index'!O29","v":"2025-07-14"},{"$f":"'SOFR-Prime Index'!P29","v":2.6422000000000001E-2},{"$f":"IF(AND(H82>='SOFR-Prime Index'!$B$41,H82<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H82>='SOFR-Prime Index'!$B$42,H82<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H82>='SOFR-Prime Index'!$B$43,H82<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H82>='SOFR-Prime Index'!$B$44,H82<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I82+'Loan Analysis'!$E$15,J82+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I82+'Loan Analysis'!$E$29,J82+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Lakeville",null,"Dover",12.19,12.19,45900,{"$f":"'SOFR-Prime Index'!O30","v":"2025-08-12"},{"$f":"'SOFR-Prime Index'!P30","v":2.63743E-2},{"$f":"IF(AND(H83>='SOFR-Prime Index'!$B$41,H83<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H83>='SOFR-Prime Index'!$B$42,H83<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H83>='SOFR-Prime Index'!$B$43,H83<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H83>='SOFR-Prime Index'!$B$44,H83<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I83+'Loan Analysis'!$E$15,J83+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I83+'Loan Analysis'!$E$29,J83+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Lancaster",null,"Dracut",11.58,11.58,45930,{"$f":"'SOFR-Prime Index'!O31","v":"2025-09-12"},{"$f":"'SOFR-Prime Index'!P31","v":2.63298E-2},{"$f":"IF(AND(H84>='SOFR-Prime Index'!$B$41,H84<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H84>='SOFR-Prime Index'!$B$42,H84<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H84>='SOFR-Prime Index'!$B$43,H84<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H84>='SOFR-Prime Index'!$B$44,H84<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I84+'Loan Analysis'!$E$15,J84+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I84+'Loan Analysis'!$E$29,J84+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Lawrence",null,"Dudley",10.16,10.16,45961,{"$f":"'SOFR-Prime Index'!O32","v":"2025-10-13"},{"$f":"'SOFR-Prime Index'!P32","v":2.6289699999999999E-2},{"$f":"IF(AND(H85>='SOFR-Prime Index'!$B$41,H85<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H85>='SOFR-Prime Index'!$B$42,H85<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H85>='SOFR-Prime Index'!$B$43,H85<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H85>='SOFR-Prime Index'!$B$44,H85<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I85+'Loan Analysis'!$E$15,J85+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I85+'Loan Analysis'!$E$29,J85+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Lexington",null,"Dunstable",14.97,14.97,45991,{"$f":"'SOFR-Prime Index'!O33","v":"2025-11-12"},{"$f":"'SOFR-Prime Index'!P33","v":2.6258900000000002E-2},{"$f":"IF(AND(H86>='SOFR-Prime Index'!$B$41,H86<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H86>='SOFR-Prime Index'!$B$42,H86<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H86>='SOFR-Prime Index'!$B$43,H86<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H86>='SOFR-Prime Index'!$B$44,H86<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I86+'Loan Analysis'!$E$15,J86+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I86+'Loan Analysis'!$E$29,J86+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Lincoln",null,"Duxbury",10.69,10.69,46022,{"$f":"'SOFR-Prime Index'!O34","v":"2025-12-12"},{"$f":"'SOFR-Prime Index'!P34","v":2.6233800000000002E-2},{"$f":"IF(AND(H87>='SOFR-Prime Index'!$B$41,H87<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H87>='SOFR-Prime Index'!$B$42,H87<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H87>='SOFR-Prime Index'!$B$43,H87<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H87>='SOFR-Prime Index'!$B$44,H87<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I87+'Loan Analysis'!$E$15,J87+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I87+'Loan Analysis'!$E$29,J87+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Littleton",null,"East Bridgewater",14.45,14.45,46053,{"$f":"'SOFR-Prime Index'!O35","v":"2026-01-12"},{"$f":"'SOFR-Prime Index'!P35","v":2.62136E-2},{"$f":"IF(AND(H88>='SOFR-Prime Index'!$B$41,H88<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H88>='SOFR-Prime Index'!$B$42,H88<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H88>='SOFR-Prime Index'!$B$43,H88<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H88>='SOFR-Prime Index'!$B$44,H88<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I88+'Loan Analysis'!$E$15,J88+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I88+'Loan Analysis'!$E$29,J88+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Lowell",null,"East Brookfield",13.11,13.11,46081,{"$f":"'SOFR-Prime Index'!O36","v":"2026-02-12"},{"$f":"'SOFR-Prime Index'!P36","v":2.61972E-2},{"$f":"IF(AND(H89>='SOFR-Prime Index'!$B$41,H89<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H89>='SOFR-Prime Index'!$B$42,H89<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H89>='SOFR-Prime Index'!$B$43,H89<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H89>='SOFR-Prime Index'!$B$44,H89<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I89+'Loan Analysis'!$E$15,J89+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I89+'Loan Analysis'!$E$29,J89+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Lynn",null,"East Longmeadow",19.2,19.2,46112,{"$f":"'SOFR-Prime Index'!O37","v":"2026-03-12"},{"$f":"'SOFR-Prime Index'!P37","v":2.61931E-2},{"$f":"IF(AND(H90>='SOFR-Prime Index'!$B$41,H90<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H90>='SOFR-Prime Index'!$B$42,H90<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H90>='SOFR-Prime Index'!$B$43,H90<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H90>='SOFR-Prime Index'!$B$44,H90<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I90+'Loan Analysis'!$E$15,J90+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I90+'Loan Analysis'!$E$29,J90+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Lynnfield",null,"Eastham",7.24,7.24,46142,{"$f":"'SOFR-Prime Index'!O38","v":"2026-04-13"},{"$f":"'SOFR-Prime Index'!P38","v":2.6189199999999999E-2},{"$f":"IF(AND(H91>='SOFR-Prime Index'!$B$41,H91<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H91>='SOFR-Prime Index'!$B$42,H91<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H91>='SOFR-Prime Index'!$B$43,H91<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H91>='SOFR-Prime Index'!$B$44,H91<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I91+'Loan Analysis'!$E$15,J91+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I91+'Loan Analysis'!$E$29,J91+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Malden",null,"Easthampton",14.65,14.65,46173,{"$f":"'SOFR-Prime Index'!O39","v":"2026-05-12"},{"$f":"'SOFR-Prime Index'!P39","v":2.61949E-2},{"$f":"IF(AND(H92>='SOFR-Prime Index'!$B$41,H92<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H92>='SOFR-Prime Index'!$B$42,H92<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H92>='SOFR-Prime Index'!$B$43,H92<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H92>='SOFR-Prime Index'!$B$44,H92<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I92+'Loan Analysis'!$E$15,J92+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I92+'Loan Analysis'!$E$29,J92+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Manchester-by-the-Sea",null,"Easton",14.59,16.239999999999998,46203,{"$f":"'SOFR-Prime Index'!O40","v":"2026-06-12"},{"$f":"'SOFR-Prime Index'!P40","v":2.6210000000000001E-2},{"$f":"IF(AND(H93>='SOFR-Prime Index'!$B$41,H93<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H93>='SOFR-Prime Index'!$B$42,H93<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H93>='SOFR-Prime Index'!$B$43,H93<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H93>='SOFR-Prime Index'!$B$44,H93<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I93+'Loan Analysis'!$E$15,J93+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I93+'Loan Analysis'!$E$29,J93+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Mansfield",null,"Edgartown",2.52,2.52,46234,{"$f":"'SOFR-Prime Index'!O41","v":"2026-07-13"},{"$f":"'SOFR-Prime Index'!P41","v":2.6236300000000001E-2},{"$f":"IF(AND(H94>='SOFR-Prime Index'!$B$41,H94<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H94>='SOFR-Prime Index'!$B$42,H94<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H94>='SOFR-Prime Index'!$B$43,H94<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H94>='SOFR-Prime Index'!$B$44,H94<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I94+'Loan Analysis'!$E$15,J94+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I94+'Loan Analysis'!$E$29,J94+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Marblehead",null,"Egremont",7,7,46265,{"$f":"'SOFR-Prime Index'!O42","v":"2026-08-12"},{"$f":"'SOFR-Prime Index'!P42","v":2.6275799999999998E-2},{"$f":"IF(AND(H95>='SOFR-Prime Index'!$B$41,H95<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H95>='SOFR-Prime Index'!$B$42,H95<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H95>='SOFR-Prime Index'!$B$43,H95<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H95>='SOFR-Prime Index'!$B$44,H95<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I95+'Loan Analysis'!$E$15,J95+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I95+'Loan Analysis'!$E$29,J95+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Marlborough",null,"Erving",8,13.14,46295,{"$f":"'SOFR-Prime Index'!O43","v":"2026-09-14"},{"$f":"'SOFR-Prime Index'!P43","v":2.6322499999999999E-2},{"$f":"IF(AND(H96>='SOFR-Prime Index'!$B$41,H96<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H96>='SOFR-Prime Index'!$B$42,H96<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H96>='SOFR-Prime Index'!$B$43,H96<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H96>='SOFR-Prime Index'!$B$44,H96<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I96+'Loan Analysis'!$E$15,J96+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I96+'Loan Analysis'!$E$29,J96+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Marshfield",null,"Essex",13.88,13.88,46326,{"$f":"'SOFR-Prime Index'!O44","v":"2026-10-12"},{"$f":"'SOFR-Prime Index'!P44","v":2.6380399999999998E-2},{"$f":"IF(AND(H97>='SOFR-Prime Index'!$B$41,H97<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H97>='SOFR-Prime Index'!$B$42,H97<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H97>='SOFR-Prime Index'!$B$43,H97<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H97>='SOFR-Prime Index'!$B$44,H97<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I97+'Loan Analysis'!$E$15,J97+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I97+'Loan Analysis'!$E$29,J97+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Mattapan",null,"Everett",11.78,25.36,46356,{"$f":"'SOFR-Prime Index'!O45","v":"2026-11-12"},{"$f":"'SOFR-Prime Index'!P45","v":2.6450999999999999E-2},{"$f":"IF(AND(H98>='SOFR-Prime Index'!$B$41,H98<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H98>='SOFR-Prime Index'!$B$42,H98<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H98>='SOFR-Prime Index'!$B$43,H98<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H98>='SOFR-Prime Index'!$B$44,H98<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I98+'Loan Analysis'!$E$15,J98+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I98+'Loan Analysis'!$E$29,J98+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Maynard",null,"Fairhaven",9.9499999999999993,19.78,46387,{"$f":"'SOFR-Prime Index'!O46","v":"2026-12-14"},{"$f":"'SOFR-Prime Index'!P46","v":2.6533299999999999E-2},{"$f":"IF(AND(H99>='SOFR-Prime Index'!$B$41,H99<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H99>='SOFR-Prime Index'!$B$42,H99<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H99>='SOFR-Prime Index'!$B$43,H99<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H99>='SOFR-Prime Index'!$B$44,H99<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I99+'Loan Analysis'!$E$15,J99+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I99+'Loan Analysis'!$E$29,J99+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Medfield",null,"Fall River",12.27,25.76,46418,{"$f":"'SOFR-Prime Index'!O47","v":"2027-01-12"},{"$f":"'SOFR-Prime Index'!P47","v":2.6620100000000001E-2},{"$f":"IF(AND(H100>='SOFR-Prime Index'!$B$41,H100<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H100>='SOFR-Prime Index'!$B$42,H100<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H100>='SOFR-Prime Index'!$B$43,H100<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H100>='SOFR-Prime Index'!$B$44,H100<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I100+'Loan Analysis'!$E$15,J100+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I100+'Loan Analysis'!$E$29,J100+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Medford",null,"Falmouth",6.92,6.92,46446,{"$f":"'SOFR-Prime Index'!O48","v":"2027-02-12"},{"$f":"'SOFR-Prime Index'!P48","v":2.67155E-2},{"$f":"IF(AND(H101>='SOFR-Prime Index'!$B$41,H101<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H101>='SOFR-Prime Index'!$B$42,H101<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H101>='SOFR-Prime Index'!$B$43,H101<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H101>='SOFR-Prime Index'!$B$44,H101<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I101+'Loan Analysis'!$E$15,J101+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I101+'Loan Analysis'!$E$29,J101+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Medway",null,"Fitchburg",16.02,16.02,46477,{"$f":"'SOFR-Prime Index'!O49","v":"2027-03-12"},{"$f":"'SOFR-Prime Index'!P49","v":2.68271E-2},{"$f":"IF(AND(H102>='SOFR-Prime Index'!$B$41,H102<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H102>='SOFR-Prime Index'!$B$42,H102<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H102>='SOFR-Prime Index'!$B$43,H102<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H102>='SOFR-Prime Index'!$B$44,H102<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I102+'Loan Analysis'!$E$15,J102+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I102+'Loan Analysis'!$E$29,J102+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Melrose",null,"Foxborough",14.21,18.37,46507,{"$f":"'SOFR-Prime Index'!O50","v":"2027-04-12"},{"$f":"'SOFR-Prime Index'!P50","v":2.6949000000000001E-2},{"$f":"IF(AND(H103>='SOFR-Prime Index'!$B$41,H103<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H103>='SOFR-Prime Index'!$B$42,H103<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H103>='SOFR-Prime Index'!$B$43,H103<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H103>='SOFR-Prime Index'!$B$44,H103<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I103+'Loan Analysis'!$E$15,J103+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I103+'Loan Analysis'!$E$29,J103+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Mendon",null,"Framingham",13.09,27.27,46538,{"$f":"'SOFR-Prime Index'!O51","v":"2027-05-12"},{"$f":"'SOFR-Prime Index'!P51","v":2.70881E-2},{"$f":"IF(AND(H104>='SOFR-Prime Index'!$B$41,H104<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H104>='SOFR-Prime Index'!$B$42,H104<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H104>='SOFR-Prime Index'!$B$43,H104<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H104>='SOFR-Prime Index'!$B$44,H104<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I104+'Loan Analysis'!$E$15,J104+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I104+'Loan Analysis'!$E$29,J104+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Merrimac",null,"Franklin",12.58,12.58,46568,{"$f":"'SOFR-Prime Index'!O52","v":"2027-06-14"},{"$f":"'SOFR-Prime Index'!P52","v":2.7221499999999999E-2},{"$f":"IF(AND(H105>='SOFR-Prime Index'!$B$41,H105<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H105>='SOFR-Prime Index'!$B$42,H105<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H105>='SOFR-Prime Index'!$B$43,H105<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H105>='SOFR-Prime Index'!$B$44,H105<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I105+'Loan Analysis'!$E$15,J105+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I105+'Loan Analysis'!$E$29,J105+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Methuen",null,"Freetown",10.71,20.38,46599,{"$f":"'SOFR-Prime Index'!O53","v":"2027-07-12"},{"$f":"'SOFR-Prime Index'!P53","v":2.73447E-2},{"$f":"IF(AND(H106>='SOFR-Prime Index'!$B$41,H106<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H106>='SOFR-Prime Index'!$B$42,H106<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H106>='SOFR-Prime Index'!$B$43,H106<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H106>='SOFR-Prime Index'!$B$44,H106<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I106+'Loan Analysis'!$E$15,J106+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I106+'Loan Analysis'!$E$29,J106+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Middleborough",null,"Gardner",16.13,16.13,46630,{"$f":"'SOFR-Prime Index'!O54","v":"2027-08-12"},{"$f":"'SOFR-Prime Index'!P54","v":2.7479400000000001E-2},{"$f":"IF(AND(H107>='SOFR-Prime Index'!$B$41,H107<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H107>='SOFR-Prime Index'!$B$42,H107<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H107>='SOFR-Prime Index'!$B$43,H107<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H107>='SOFR-Prime Index'!$B$44,H107<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I107+'Loan Analysis'!$E$15,J107+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I107+'Loan Analysis'!$E$29,J107+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Middleton",null,"Georgetown",12.98,12.98,46660,{"$f":"'SOFR-Prime Index'!O55","v":"2027-09-13"},{"$f":"'SOFR-Prime Index'!P55","v":2.7607300000000001E-2},{"$f":"IF(AND(H108>='SOFR-Prime Index'!$B$41,H108<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H108>='SOFR-Prime Index'!$B$42,H108<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H108>='SOFR-Prime Index'!$B$43,H108<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H108>='SOFR-Prime Index'!$B$44,H108<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I108+'Loan Analysis'!$E$15,J108+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I108+'Loan Analysis'!$E$29,J108+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Milford",null,"Gill",16.91,16.91,{"$f":"EOMONTH(H109,1-1)","v":46691},{"$f":"'SOFR-Prime Index'!O56","v":"2027-10-12"},{"$f":"'SOFR-Prime Index'!P56","v":2.77307E-2},{"$f":"IF(AND(H109>='SOFR-Prime Index'!$B$41,H109<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H109>='SOFR-Prime Index'!$B$42,H109<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H109>='SOFR-Prime Index'!$B$43,H109<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H109>='SOFR-Prime Index'!$B$44,H109<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I109+'Loan Analysis'!$E$15,J109+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I109+'Loan Analysis'!$E$29,J109+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Millis",null,"Gloucester",10.59,10.94,46721,{"$f":"'SOFR-Prime Index'!O57","v":"2027-11-12"},{"$f":"'SOFR-Prime Index'!P57","v":2.7857799999999999E-2},{"$f":"IF(AND(H110>='SOFR-Prime Index'!$B$41,H110<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H110>='SOFR-Prime Index'!$B$42,H110<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H110>='SOFR-Prime Index'!$B$43,H110<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H110>='SOFR-Prime Index'!$B$44,H110<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I110+'Loan Analysis'!$E$15,J110+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I110+'Loan Analysis'!$E$29,J110+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Mission Hill",null,"Goshen",14.79,14.79,46752,{"$f":"'SOFR-Prime Index'!O58","v":"2027-12-13"},{"$f":"'SOFR-Prime Index'!P58","v":2.7983399999999999E-2},{"$f":"IF(AND(H111>='SOFR-Prime Index'!$B$41,H111<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H111>='SOFR-Prime Index'!$B$42,H111<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H111>='SOFR-Prime Index'!$B$43,H111<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H111>='SOFR-Prime Index'!$B$44,H111<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I111+'Loan Analysis'!$E$15,J111+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I111+'Loan Analysis'!$E$29,J111+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Nahant",null,"Grafton",15.71,15.71,46783,{"$f":"'SOFR-Prime Index'!O59","v":"2028-01-12"},{"$f":"'SOFR-Prime Index'!P59","v":2.8109700000000001E-2},{"$f":"IF(AND(H112>='SOFR-Prime Index'!$B$41,H112<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H112>='SOFR-Prime Index'!$B$42,H112<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H112>='SOFR-Prime Index'!$B$43,H112<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H112>='SOFR-Prime Index'!$B$44,H112<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I112+'Loan Analysis'!$E$15,J112+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I112+'Loan Analysis'!$E$29,J112+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Natick",null,"Granby",17.11,17.11,46812,{"$f":"'SOFR-Prime Index'!O60","v":"2028-02-14"},{"$f":"'SOFR-Prime Index'!P60","v":2.8228E-2},{"$f":"IF(AND(H113>='SOFR-Prime Index'!$B$41,H113<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H113>='SOFR-Prime Index'!$B$42,H113<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H113>='SOFR-Prime Index'!$B$43,H113<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H113>='SOFR-Prime Index'!$B$44,H113<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I113+'Loan Analysis'!$E$15,J113+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I113+'Loan Analysis'!$E$29,J113+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Needham",null,"Granville",14.18,14.18,46843,{"$f":"'SOFR-Prime Index'!O61","v":"2028-03-13"},{"$f":"'SOFR-Prime Index'!P61","v":2.8343699999999999E-2},{"$f":"IF(AND(H114>='SOFR-Prime Index'!$B$41,H114<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H114>='SOFR-Prime Index'!$B$42,H114<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H114>='SOFR-Prime Index'!$B$43,H114<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H114>='SOFR-Prime Index'!$B$44,H114<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I114+'Loan Analysis'!$E$15,J114+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I114+'Loan Analysis'!$E$29,J114+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Newbury",null,"Great Barrington",14.07,14.07,46873,{"$f":"'SOFR-Prime Index'!O62","v":"2028-04-12"},{"$f":"'SOFR-Prime Index'!P62","v":2.8456599999999999E-2},{"$f":"IF(AND(H115>='SOFR-Prime Index'!$B$41,H115<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H115>='SOFR-Prime Index'!$B$42,H115<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H115>='SOFR-Prime Index'!$B$43,H115<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H115>='SOFR-Prime Index'!$B$44,H115<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I115+'Loan Analysis'!$E$15,J115+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I115+'Loan Analysis'!$E$29,J115+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Newburyport",null,"Greenfield",19.649999999999999,19.649999999999999,46904,{"$f":"'SOFR-Prime Index'!O63","v":"2028-05-12"},{"$f":"'SOFR-Prime Index'!P63","v":2.8574200000000001E-2},{"$f":"IF(AND(H116>='SOFR-Prime Index'!$B$41,H116<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H116>='SOFR-Prime Index'!$B$42,H116<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H116>='SOFR-Prime Index'!$B$43,H116<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H116>='SOFR-Prime Index'!$B$44,H116<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I116+'Loan Analysis'!$E$15,J116+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I116+'Loan Analysis'!$E$29,J116+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Newton",null,"Groton",15.64,15.64,46934,{"$f":"'SOFR-Prime Index'!O64","v":"2028-06-12"},{"$f":"'SOFR-Prime Index'!P64","v":2.8687600000000001E-2},{"$f":"IF(AND(H117>='SOFR-Prime Index'!$B$41,H117<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H117>='SOFR-Prime Index'!$B$42,H117<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H117>='SOFR-Prime Index'!$B$43,H117<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H117>='SOFR-Prime Index'!$B$44,H117<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I117+'Loan Analysis'!$E$15,J117+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I117+'Loan Analysis'!$E$29,J117+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Norfolk",null,"Groveland",13.13,13.13,46965,{"$f":"'SOFR-Prime Index'!O65","v":"2028-07-12"},{"$f":"'SOFR-Prime Index'!P65","v":2.8807300000000001E-2},{"$f":"IF(AND(H118>='SOFR-Prime Index'!$B$41,H118<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H118>='SOFR-Prime Index'!$B$42,H118<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H118>='SOFR-Prime Index'!$B$43,H118<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H118>='SOFR-Prime Index'!$B$44,H118<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I118+'Loan Analysis'!$E$15,J118+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I118+'Loan Analysis'!$E$29,J118+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"North Andover",null,"Hadley",11.54,11.54,46996,{"$f":"'SOFR-Prime Index'!O66","v":"2028-08-14"},{"$f":"'SOFR-Prime Index'!P66","v":2.8920999999999999E-2},{"$f":"IF(AND(H119>='SOFR-Prime Index'!$B$41,H119<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H119>='SOFR-Prime Index'!$B$42,H119<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H119>='SOFR-Prime Index'!$B$43,H119<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H119>='SOFR-Prime Index'!$B$44,H119<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I119+'Loan Analysis'!$E$15,J119+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I119+'Loan Analysis'!$E$29,J119+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"North Attleborough",null,"Halifax",14.88,14.88,47026,{"$f":"'SOFR-Prime Index'!O67","v":"2028-09-12"},{"$f":"'SOFR-Prime Index'!P67","v":2.9021399999999999E-2},{"$f":"IF(AND(H120>='SOFR-Prime Index'!$B$41,H120<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H120>='SOFR-Prime Index'!$B$42,H120<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H120>='SOFR-Prime Index'!$B$43,H120<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H120>='SOFR-Prime Index'!$B$44,H120<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I120+'Loan Analysis'!$E$15,J120+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I120+'Loan Analysis'!$E$29,J120+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"North End",null,"Hamilton",16.34,16.34,47057,{"$f":"'SOFR-Prime Index'!O68","v":"2028-10-12"},{"$f":"'SOFR-Prime Index'!P68","v":2.91322E-2},{"$f":"IF(AND(H121>='SOFR-Prime Index'!$B$41,H121<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H121>='SOFR-Prime Index'!$B$42,H121<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H121>='SOFR-Prime Index'!$B$43,H121<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H121>='SOFR-Prime Index'!$B$44,H121<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I121+'Loan Analysis'!$E$15,J121+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I121+'Loan Analysis'!$E$29,J121+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"North Reading",null,"Hampden",16.87,16.87,47087,{"$f":"'SOFR-Prime Index'!O69","v":"2028-11-13"},{"$f":"'SOFR-Prime Index'!P69","v":2.9236399999999999E-2},{"$f":"IF(AND(H122>='SOFR-Prime Index'!$B$41,H122<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H122>='SOFR-Prime Index'!$B$42,H122<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H122>='SOFR-Prime Index'!$B$43,H122<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H122>='SOFR-Prime Index'!$B$44,H122<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I122+'Loan Analysis'!$E$15,J122+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I122+'Loan Analysis'!$E$29,J122+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Northborough",null,"Hancock",2.68,2.68,47118,{"$f":"'SOFR-Prime Index'!O70","v":"2028-12-12"},{"$f":"'SOFR-Prime Index'!P70","v":2.9336999999999998E-2},{"$f":"IF(AND(H123>='SOFR-Prime Index'!$B$41,H123<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H123>='SOFR-Prime Index'!$B$42,H123<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H123>='SOFR-Prime Index'!$B$43,H123<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H123>='SOFR-Prime Index'!$B$44,H123<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I123+'Loan Analysis'!$E$15,J123+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I123+'Loan Analysis'!$E$29,J123+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Northbridge",null,"Hanover",13.49,13.49,47149,{"$f":"'SOFR-Prime Index'!O71","v":"2029-01-12"},{"$f":"'SOFR-Prime Index'!P71","v":2.94396E-2},{"$f":"IF(AND(H124>='SOFR-Prime Index'!$B$41,H124<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H124>='SOFR-Prime Index'!$B$42,H124<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H124>='SOFR-Prime Index'!$B$43,H124<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H124>='SOFR-Prime Index'!$B$44,H124<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I124+'Loan Analysis'!$E$15,J124+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I124+'Loan Analysis'!$E$29,J124+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Norton",null,"Hanson",14.18,14.18,47177,{"$f":"'SOFR-Prime Index'!O72","v":"2029-02-12"},{"$f":"'SOFR-Prime Index'!P72","v":2.9531700000000001E-2},{"$f":"IF(AND(H125>='SOFR-Prime Index'!$B$41,H125<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H125>='SOFR-Prime Index'!$B$42,H125<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H125>='SOFR-Prime Index'!$B$43,H125<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H125>='SOFR-Prime Index'!$B$44,H125<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I125+'Loan Analysis'!$E$15,J125+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I125+'Loan Analysis'!$E$29,J125+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Norwell",null,"Hardwick",13.3,13.3,47208,{"$f":"'SOFR-Prime Index'!O73","v":"2029-03-12"},{"$f":"'SOFR-Prime Index'!P73","v":2.9629200000000001E-2},{"$f":"IF(AND(H126>='SOFR-Prime Index'!$B$41,H126<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H126>='SOFR-Prime Index'!$B$42,H126<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H126>='SOFR-Prime Index'!$B$43,H126<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H126>='SOFR-Prime Index'!$B$44,H126<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I126+'Loan Analysis'!$E$15,J126+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I126+'Loan Analysis'!$E$29,J126+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Norwood",null,"Harvard",16.61,16.600000000000001,47238,{"$f":"'SOFR-Prime Index'!O74","v":"2029-04-12"},{"$f":"'SOFR-Prime Index'!P74","v":2.97287E-2},{"$f":"IF(AND(H127>='SOFR-Prime Index'!$B$41,H127<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H127>='SOFR-Prime Index'!$B$42,H127<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H127>='SOFR-Prime Index'!$B$43,H127<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H127>='SOFR-Prime Index'!$B$44,H127<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I127+'Loan Analysis'!$E$15,J127+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I127+'Loan Analysis'!$E$29,J127+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Peabody",null,"Harwich",6.64,6.64,47269,{"$f":"'SOFR-Prime Index'!O75","v":"2029-05-14"},{"$f":"'SOFR-Prime Index'!P75","v":2.9823700000000002E-2},{"$f":"IF(AND(H128>='SOFR-Prime Index'!$B$41,H128<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H128>='SOFR-Prime Index'!$B$42,H128<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H128>='SOFR-Prime Index'!$B$43,H128<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H128>='SOFR-Prime Index'!$B$44,H128<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I128+'Loan Analysis'!$E$15,J128+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I128+'Loan Analysis'!$E$29,J128+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Pembroke",null,"Hatfield",13.48,13.48,47299,{"$f":"'SOFR-Prime Index'!O76","v":"2029-06-12"},{"$f":"'SOFR-Prime Index'!P76","v":2.9907799999999998E-2},{"$f":"IF(AND(H129>='SOFR-Prime Index'!$B$41,H129<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H129>='SOFR-Prime Index'!$B$42,H129<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H129>='SOFR-Prime Index'!$B$43,H129<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H129>='SOFR-Prime Index'!$B$44,H129<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I129+'Loan Analysis'!$E$15,J129+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I129+'Loan Analysis'!$E$29,J129+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Pepperell",null,"Haverhill",11.15,20.329999999999998,47330,{"$f":"'SOFR-Prime Index'!O77","v":"2029-07-12"},{"$f":"'SOFR-Prime Index'!P77","v":3.0001E-2},{"$f":"IF(AND(H130>='SOFR-Prime Index'!$B$41,H130<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H130>='SOFR-Prime Index'!$B$42,H130<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H130>='SOFR-Prime Index'!$B$43,H130<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H130>='SOFR-Prime Index'!$B$44,H130<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I130+'Loan Analysis'!$E$15,J130+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I130+'Loan Analysis'!$E$29,J130+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Plainville",null,"Hawley",16.66,16.66,47361,{"$f":"'SOFR-Prime Index'!O78","v":"2029-08-13"},{"$f":"'SOFR-Prime Index'!P78","v":3.0089999999999999E-2},{"$f":"IF(AND(H131>='SOFR-Prime Index'!$B$41,H131<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H131>='SOFR-Prime Index'!$B$42,H131<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H131>='SOFR-Prime Index'!$B$43,H131<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H131>='SOFR-Prime Index'!$B$44,H131<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I131+'Loan Analysis'!$E$15,J131+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I131+'Loan Analysis'!$E$29,J131+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Plymouth",null,"Heath",22.88,22.88,47391,{"$f":"'SOFR-Prime Index'!O79","v":"2029-09-12"},{"$f":"'SOFR-Prime Index'!P79","v":3.0171400000000001E-2},{"$f":"IF(AND(H132>='SOFR-Prime Index'!$B$41,H132<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H132>='SOFR-Prime Index'!$B$42,H132<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H132>='SOFR-Prime Index'!$B$43,H132<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H132>='SOFR-Prime Index'!$B$44,H132<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I132+'Loan Analysis'!$E$15,J132+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I132+'Loan Analysis'!$E$29,J132+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Plympton",null,"Hingham",10,10,47422,{"$f":"'SOFR-Prime Index'!O80","v":"2029-10-12"},{"$f":"'SOFR-Prime Index'!P80","v":3.0258699999999999E-2},{"$f":"IF(AND(H133>='SOFR-Prime Index'!$B$41,H133<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H133>='SOFR-Prime Index'!$B$42,H133<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H133>='SOFR-Prime Index'!$B$43,H133<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H133>='SOFR-Prime Index'!$B$44,H133<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I133+'Loan Analysis'!$E$15,J133+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I133+'Loan Analysis'!$E$29,J133+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Quincy",null,"Hinsdale",13.49,13.49,47452,{"$f":"'SOFR-Prime Index'!O81","v":"2029-11-12"},{"$f":"'SOFR-Prime Index'!P81","v":3.0339000000000001E-2},{"$f":"IF(AND(H134>='SOFR-Prime Index'!$B$41,H134<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H134>='SOFR-Prime Index'!$B$42,H134<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H134>='SOFR-Prime Index'!$B$43,H134<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H134>='SOFR-Prime Index'!$B$44,H134<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I134+'Loan Analysis'!$E$15,J134+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I134+'Loan Analysis'!$E$29,J134+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Randolph",null,"Holbrook",15.38,30.47,47483,{"$f":"'SOFR-Prime Index'!O82","v":"2029-12-12"},{"$f":"'SOFR-Prime Index'!P82","v":3.0422399999999999E-2},{"$f":"IF(AND(H135>='SOFR-Prime Index'!$B$41,H135<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H135>='SOFR-Prime Index'!$B$42,H135<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H135>='SOFR-Prime Index'!$B$43,H135<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H135>='SOFR-Prime Index'!$B$44,H135<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I135+'Loan Analysis'!$E$15,J135+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I135+'Loan Analysis'!$E$29,J135+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Raynham",null,"Holden",14.99,14.99,47514,{"$f":"'SOFR-Prime Index'!O83","v":"2030-01-14"},{"$f":"'SOFR-Prime Index'!P83","v":3.0501199999999999E-2},{"$f":"IF(AND(H136>='SOFR-Prime Index'!$B$41,H136<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H136>='SOFR-Prime Index'!$B$42,H136<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H136>='SOFR-Prime Index'!$B$43,H136<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H136>='SOFR-Prime Index'!$B$44,H136<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I136+'Loan Analysis'!$E$15,J136+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I136+'Loan Analysis'!$E$29,J136+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Rochester",null,"Holland",13.09,13.09,47542,{"$f":"'SOFR-Prime Index'!O84","v":"2030-02-12"},{"$f":"'SOFR-Prime Index'!P84","v":3.0565499999999999E-2},{"$f":"IF(AND(H137>='SOFR-Prime Index'!$B$41,H137<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H137>='SOFR-Prime Index'!$B$42,H137<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H137>='SOFR-Prime Index'!$B$43,H137<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H137>='SOFR-Prime Index'!$B$44,H137<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I137+'Loan Analysis'!$E$15,J137+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I137+'Loan Analysis'!$E$29,J137+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Rockland",null,"Holliston",15.4,15.4,47573,{"$f":"'SOFR-Prime Index'!O85","v":"2030-03-12"},{"$f":"'SOFR-Prime Index'!P85","v":3.0640799999999999E-2},{"$f":"IF(AND(H138>='SOFR-Prime Index'!$B$41,H138<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H138>='SOFR-Prime Index'!$B$42,H138<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H138>='SOFR-Prime Index'!$B$43,H138<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H138>='SOFR-Prime Index'!$B$44,H138<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I138+'Loan Analysis'!$E$15,J138+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I138+'Loan Analysis'!$E$29,J138+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Rockport",null,"Holyoke",18.760000000000002,40.17,47603,{"$f":"'SOFR-Prime Index'!O86","v":"2030-04-12"},{"$f":"'SOFR-Prime Index'!P86","v":3.0713899999999999E-2},{"$f":"IF(AND(H139>='SOFR-Prime Index'!$B$41,H139<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H139>='SOFR-Prime Index'!$B$42,H139<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H139>='SOFR-Prime Index'!$B$43,H139<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H139>='SOFR-Prime Index'!$B$44,H139<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I139+'Loan Analysis'!$E$15,J139+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I139+'Loan Analysis'!$E$29,J139+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Roslindale",null,"Hopedale",16.149999999999999,26.17,47634,{"$f":"'SOFR-Prime Index'!O87","v":"2030-05-13"},{"$f":"'SOFR-Prime Index'!P87","v":3.0785199999999999E-2},{"$f":"IF(AND(H140>='SOFR-Prime Index'!$B$41,H140<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H140>='SOFR-Prime Index'!$B$42,H140<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H140>='SOFR-Prime Index'!$B$43,H140<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H140>='SOFR-Prime Index'!$B$44,H140<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I140+'Loan Analysis'!$E$15,J140+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I140+'Loan Analysis'!$E$29,J140+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Rowley",null,"Hopkinton",15.81,15.8,{"$f":"EOMONTH(H141,1-1)","v":47664},{"$f":"'SOFR-Prime Index'!O88","v":"2030-06-12"},{"$f":"'SOFR-Prime Index'!P88","v":3.0850900000000001E-2},{"$f":"IF(AND(H141>='SOFR-Prime Index'!$B$41,H141<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H141>='SOFR-Prime Index'!$B$42,H141<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H141>='SOFR-Prime Index'!$B$43,H141<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H141>='SOFR-Prime Index'!$B$44,H141<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I141+'Loan Analysis'!$E$15,J141+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I141+'Loan Analysis'!$E$29,J141+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Roxbury",null,"Hubbardston",13.03,13.03,47695,{"$f":"'SOFR-Prime Index'!O89","v":"2030-07-12"},{"$f":"'SOFR-Prime Index'!P89","v":3.0920799999999998E-2},{"$f":"IF(AND(H142>='SOFR-Prime Index'!$B$41,H142<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H142>='SOFR-Prime Index'!$B$42,H142<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H142>='SOFR-Prime Index'!$B$43,H142<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H142>='SOFR-Prime Index'!$B$44,H142<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I142+'Loan Analysis'!$E$15,J142+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I142+'Loan Analysis'!$E$29,J142+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Salem",null,"Hudson",14.6,28.88,47726,{"$f":"'SOFR-Prime Index'!O90","v":"2030-08-12"},{"$f":"'SOFR-Prime Index'!P90","v":3.0989900000000001E-2},{"$f":"IF(AND(H143>='SOFR-Prime Index'!$B$41,H143<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H143>='SOFR-Prime Index'!$B$42,H143<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H143>='SOFR-Prime Index'!$B$43,H143<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H143>='SOFR-Prime Index'!$B$44,H143<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I143+'Loan Analysis'!$E$15,J143+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I143+'Loan Analysis'!$E$29,J143+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Salisbury",null,"Hull",12.17,12.17,47756,{"$f":"'SOFR-Prime Index'!O91","v":"2030-09-12"},{"$f":"'SOFR-Prime Index'!P91","v":3.1063199999999999E-2},{"$f":"IF(AND(H144>='SOFR-Prime Index'!$B$41,H144<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H144>='SOFR-Prime Index'!$B$42,H144<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H144>='SOFR-Prime Index'!$B$43,H144<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H144>='SOFR-Prime Index'!$B$44,H144<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I144+'Loan Analysis'!$E$15,J144+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I144+'Loan Analysis'!$E$29,J144+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Saugus",null,"Huntington",17.05,17.05,47787,{"$f":"'SOFR-Prime Index'!O92","v":"2030-10-14"},{"$f":"'SOFR-Prime Index'!P92","v":3.1130399999999999E-2},{"$f":"IF(AND(H145>='SOFR-Prime Index'!$B$41,H145<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H145>='SOFR-Prime Index'!$B$42,H145<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H145>='SOFR-Prime Index'!$B$43,H145<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H145>='SOFR-Prime Index'!$B$44,H145<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I145+'Loan Analysis'!$E$15,J145+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I145+'Loan Analysis'!$E$29,J145+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Scituate",null,"Ipswich",12.23,12.23,47817,{"$f":"'SOFR-Prime Index'!O93","v":"2030-11-12"},{"$f":"'SOFR-Prime Index'!P93","v":3.1188500000000001E-2},{"$f":"IF(AND(H146>='SOFR-Prime Index'!$B$41,H146<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H146>='SOFR-Prime Index'!$B$42,H146<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H146>='SOFR-Prime Index'!$B$43,H146<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H146>='SOFR-Prime Index'!$B$44,H146<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I146+'Loan Analysis'!$E$15,J146+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I146+'Loan Analysis'!$E$29,J146+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Seekonk",null,"Kingston",13.36,13.36,47848,{"$f":"'SOFR-Prime Index'!O94","v":"2030-12-12"},{"$f":"'SOFR-Prime Index'!P94","v":3.1257600000000003E-2},{"$f":"IF(AND(H147>='SOFR-Prime Index'!$B$41,H147<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H147>='SOFR-Prime Index'!$B$42,H147<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H147>='SOFR-Prime Index'!$B$43,H147<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H147>='SOFR-Prime Index'!$B$44,H147<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I147+'Loan Analysis'!$E$15,J147+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I147+'Loan Analysis'!$E$29,J147+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Sharon",null,"Lakeville",11.15,11.15,47879,{"$f":"'SOFR-Prime Index'!O95","v":"2031-01-13"},{"$f":"'SOFR-Prime Index'!P95","v":3.13231E-2},{"$f":"IF(AND(H148>='SOFR-Prime Index'!$B$41,H148<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H148>='SOFR-Prime Index'!$B$42,H148<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H148>='SOFR-Prime Index'!$B$43,H148<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H148>='SOFR-Prime Index'!$B$44,H148<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I148+'Loan Analysis'!$E$15,J148+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I148+'Loan Analysis'!$E$29,J148+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Sherborn",null,"Lancaster",17.190000000000001,17.190000000000001,47907,{"$f":"'SOFR-Prime Index'!O96","v":"2031-02-12"},{"$f":"'SOFR-Prime Index'!P96","v":3.1378799999999998E-2},{"$f":"IF(AND(H149>='SOFR-Prime Index'!$B$41,H149<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H149>='SOFR-Prime Index'!$B$42,H149<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H149>='SOFR-Prime Index'!$B$43,H149<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H149>='SOFR-Prime Index'!$B$44,H149<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I149+'Loan Analysis'!$E$15,J149+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I149+'Loan Analysis'!$E$29,J149+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Shirley",null,"Lanesborough",17.670000000000002,17.670000000000002,47938,{"$f":"'SOFR-Prime Index'!O97","v":"2031-03-12"},{"$f":"'SOFR-Prime Index'!P97","v":3.1448999999999998E-2},{"$f":"IF(AND(H150>='SOFR-Prime Index'!$B$41,H150<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H150>='SOFR-Prime Index'!$B$42,H150<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H150>='SOFR-Prime Index'!$B$43,H150<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H150>='SOFR-Prime Index'!$B$44,H150<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I150+'Loan Analysis'!$E$15,J150+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I150+'Loan Analysis'!$E$29,J150+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Shrewsbury",null,"Lawrence",10.16,21.14,47968,{"$f":"'SOFR-Prime Index'!O98","v":"2031-04-14"},{"$f":"'SOFR-Prime Index'!P98","v":3.1509599999999999E-2},{"$f":"IF(AND(H151>='SOFR-Prime Index'!$B$41,H151<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H151>='SOFR-Prime Index'!$B$42,H151<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H151>='SOFR-Prime Index'!$B$43,H151<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H151>='SOFR-Prime Index'!$B$44,H151<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I151+'Loan Analysis'!$E$15,J151+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I151+'Loan Analysis'!$E$29,J151+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Somerville",null,"Lee",11.83,11.83,47999,{"$f":"'SOFR-Prime Index'!O99","v":"2031-05-12"},{"$f":"'SOFR-Prime Index'!P99","v":3.1569E-2},{"$f":"IF(AND(H152>='SOFR-Prime Index'!$B$41,H152<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H152>='SOFR-Prime Index'!$B$42,H152<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H152>='SOFR-Prime Index'!$B$43,H152<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H152>='SOFR-Prime Index'!$B$44,H152<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I152+'Loan Analysis'!$E$15,J152+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I152+'Loan Analysis'!$E$29,J152+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"South Boston",null,"Leicester",12.86,12.86,48029,{"$f":"'SOFR-Prime Index'!O100","v":"2031-06-12"},{"$f":"'SOFR-Prime Index'!P100","v":3.1633799999999997E-2},{"$f":"IF(AND(H153>='SOFR-Prime Index'!$B$41,H153<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H153>='SOFR-Prime Index'!$B$42,H153<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H153>='SOFR-Prime Index'!$B$43,H153<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H153>='SOFR-Prime Index'!$B$44,H153<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I153+'Loan Analysis'!$E$15,J153+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I153+'Loan Analysis'!$E$29,J153+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"South End",null,"Lenox",9.16,13.03,48060,{"$f":"'SOFR-Prime Index'!O101","v":"2031-07-14"},{"$f":"'SOFR-Prime Index'!P101","v":3.16952E-2},{"$f":"IF(AND(H154>='SOFR-Prime Index'!$B$41,H154<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H154>='SOFR-Prime Index'!$B$42,H154<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H154>='SOFR-Prime Index'!$B$43,H154<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H154>='SOFR-Prime Index'!$B$44,H154<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I154+'Loan Analysis'!$E$15,J154+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I154+'Loan Analysis'!$E$29,J154+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Southborough",null,"Leominster",15.54,15.54,48091,{"$f":"'SOFR-Prime Index'!O102","v":"2031-08-12"},{"$f":"'SOFR-Prime Index'!P102","v":3.1752299999999997E-2},{"$f":"IF(AND(H155>='SOFR-Prime Index'!$B$41,H155<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H155>='SOFR-Prime Index'!$B$42,H155<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H155>='SOFR-Prime Index'!$B$43,H155<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H155>='SOFR-Prime Index'!$B$44,H155<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I155+'Loan Analysis'!$E$15,J155+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I155+'Loan Analysis'!$E$29,J155+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Stoneham",null,"Leverett",16.02,16.02,48121,{"$f":"'SOFR-Prime Index'!O103","v":"2031-09-12"},{"$f":"'SOFR-Prime Index'!P103","v":3.1815099999999999E-2},{"$f":"IF(AND(H156>='SOFR-Prime Index'!$B$41,H156<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H156>='SOFR-Prime Index'!$B$42,H156<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H156>='SOFR-Prime Index'!$B$43,H156<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H156>='SOFR-Prime Index'!$B$44,H156<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I156+'Loan Analysis'!$E$15,J156+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I156+'Loan Analysis'!$E$29,J156+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Stoughton",null,"Lexington",13,25.72,48152,{"$f":"'SOFR-Prime Index'!O104","v":"2031-10-13"},{"$f":"'SOFR-Prime Index'!P104","v":3.1874399999999997E-2},{"$f":"IF(AND(H157>='SOFR-Prime Index'!$B$41,H157<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H157>='SOFR-Prime Index'!$B$42,H157<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H157>='SOFR-Prime Index'!$B$43,H157<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H157>='SOFR-Prime Index'!$B$44,H157<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I157+'Loan Analysis'!$E$15,J157+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I157+'Loan Analysis'!$E$29,J157+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Sudbury",null,"Leyden",15.18,15.18,48182,{"$f":"'SOFR-Prime Index'!O105","v":"2031-11-12"},{"$f":"'SOFR-Prime Index'!P105","v":3.1927299999999999E-2},{"$f":"IF(AND(H158>='SOFR-Prime Index'!$B$41,H158<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H158>='SOFR-Prime Index'!$B$42,H158<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H158>='SOFR-Prime Index'!$B$43,H158<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H158>='SOFR-Prime Index'!$B$44,H158<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I158+'Loan Analysis'!$E$15,J158+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I158+'Loan Analysis'!$E$29,J158+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Swampscott",null,"Lincoln",13.92,20.43,48213,{"$f":"'SOFR-Prime Index'!O106","v":"2031-12-12"},{"$f":"'SOFR-Prime Index'!P106","v":3.1986100000000003E-2},{"$f":"IF(AND(H159>='SOFR-Prime Index'!$B$41,H159<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H159>='SOFR-Prime Index'!$B$42,H159<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H159>='SOFR-Prime Index'!$B$43,H159<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H159>='SOFR-Prime Index'!$B$44,H159<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I159+'Loan Analysis'!$E$15,J159+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I159+'Loan Analysis'!$E$29,J159+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Taunton",null,"Littleton",16.25,25.37,48244,{"$f":"'SOFR-Prime Index'!O107","v":"2032-01-12"},{"$f":"'SOFR-Prime Index'!P107","v":3.20439E-2},{"$f":"IF(AND(H160>='SOFR-Prime Index'!$B$41,H160<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H160>='SOFR-Prime Index'!$B$42,H160<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H160>='SOFR-Prime Index'!$B$43,H160<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H160>='SOFR-Prime Index'!$B$44,H160<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I160+'Loan Analysis'!$E$15,J160+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I160+'Loan Analysis'!$E$29,J160+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Tewksbury",null,"Longmeadow",22.92,22.92,48273,{"$f":"'SOFR-Prime Index'!O108","v":"2032-02-12"},{"$f":"'SOFR-Prime Index'!P108","v":3.2096300000000001E-2},{"$f":"IF(AND(H161>='SOFR-Prime Index'!$B$41,H161<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H161>='SOFR-Prime Index'!$B$42,H161<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H161>='SOFR-Prime Index'!$B$43,H161<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H161>='SOFR-Prime Index'!$B$44,H161<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I161+'Loan Analysis'!$E$15,J161+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I161+'Loan Analysis'!$E$29,J161+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Topsfield",null,"Lowell",12.42,24.36,48304,{"$f":"'SOFR-Prime Index'!O109","v":"2032-03-12"},{"$f":"'SOFR-Prime Index'!P109","v":3.21537E-2},{"$f":"IF(AND(H162>='SOFR-Prime Index'!$B$41,H162<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H162>='SOFR-Prime Index'!$B$42,H162<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H162>='SOFR-Prime Index'!$B$43,H162<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H162>='SOFR-Prime Index'!$B$44,H162<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I162+'Loan Analysis'!$E$15,J162+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I162+'Loan Analysis'!$E$29,J162+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Tyngsborough",null,"Ludlow",19.510000000000002,19.510000000000002,48334,{"$f":"'SOFR-Prime Index'!O110","v":"2032-04-12"},{"$f":"'SOFR-Prime Index'!P110","v":3.2207199999999998E-2},{"$f":"IF(AND(H163>='SOFR-Prime Index'!$B$41,H163<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H163>='SOFR-Prime Index'!$B$42,H163<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H163>='SOFR-Prime Index'!$B$43,H163<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H163>='SOFR-Prime Index'!$B$44,H163<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I163+'Loan Analysis'!$E$15,J163+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I163+'Loan Analysis'!$E$29,J163+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Upton",null,"Lunenburg",14.62,14.62,48365,{"$f":"'SOFR-Prime Index'!O111","v":"2032-05-12"},{"$f":"'SOFR-Prime Index'!P111","v":3.2267400000000002E-2},{"$f":"IF(AND(H164>='SOFR-Prime Index'!$B$41,H164<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H164>='SOFR-Prime Index'!$B$42,H164<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H164>='SOFR-Prime Index'!$B$43,H164<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H164>='SOFR-Prime Index'!$B$44,H164<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I164+'Loan Analysis'!$E$15,J164+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I164+'Loan Analysis'!$E$29,J164+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Uxbridge",null,"Lynn",11.15,21.35,48395,{"$f":"'SOFR-Prime Index'!O112","v":"2032-06-14"},{"$f":"'SOFR-Prime Index'!P112","v":3.2318399999999997E-2},{"$f":"IF(AND(H165>='SOFR-Prime Index'!$B$41,H165<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H165>='SOFR-Prime Index'!$B$42,H165<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H165>='SOFR-Prime Index'!$B$43,H165<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H165>='SOFR-Prime Index'!$B$44,H165<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I165+'Loan Analysis'!$E$15,J165+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I165+'Loan Analysis'!$E$29,J165+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Wakefield",null,"Lynnfield",11.3,18.149999999999999,48426,{"$f":"'SOFR-Prime Index'!O113","v":"2032-07-12"},{"$f":"'SOFR-Prime Index'!P113","v":3.2369200000000001E-2},{"$f":"IF(AND(H166>='SOFR-Prime Index'!$B$41,H166<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H166>='SOFR-Prime Index'!$B$42,H166<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H166>='SOFR-Prime Index'!$B$43,H166<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H166>='SOFR-Prime Index'!$B$44,H166<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I166+'Loan Analysis'!$E$15,J166+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I166+'Loan Analysis'!$E$29,J166+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Walpole",null,"Malden",12.19,18.68,48457,{"$f":"'SOFR-Prime Index'!O114","v":"2032-08-12"},{"$f":"'SOFR-Prime Index'!P114","v":3.2424599999999998E-2},{"$f":"IF(AND(H167>='SOFR-Prime Index'!$B$41,H167<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H167>='SOFR-Prime Index'!$B$42,H167<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H167>='SOFR-Prime Index'!$B$43,H167<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H167>='SOFR-Prime Index'!$B$44,H167<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I167+'Loan Analysis'!$E$15,J167+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I167+'Loan Analysis'!$E$29,J167+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Waltham",null,"Manchester-by-the-Sea",10.43,10.43,48487,{"$f":"'SOFR-Prime Index'!O115","v":"2032-09-13"},{"$f":"'SOFR-Prime Index'!P115","v":3.2474099999999999E-2},{"$f":"IF(AND(H168>='SOFR-Prime Index'!$B$41,H168<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H168>='SOFR-Prime Index'!$B$42,H168<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H168>='SOFR-Prime Index'!$B$43,H168<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H168>='SOFR-Prime Index'!$B$44,H168<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I168+'Loan Analysis'!$E$15,J168+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I168+'Loan Analysis'!$E$29,J168+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Watertown",null,"Mansfield",14.09,18.52,48518,{"$f":"'SOFR-Prime Index'!O116","v":"2032-10-12"},{"$f":"'SOFR-Prime Index'!P116","v":3.25248E-2},{"$f":"IF(AND(H169>='SOFR-Prime Index'!$B$41,H169<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H169>='SOFR-Prime Index'!$B$42,H169<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H169>='SOFR-Prime Index'!$B$43,H169<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H169>='SOFR-Prime Index'!$B$44,H169<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I169+'Loan Analysis'!$E$15,J169+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I169+'Loan Analysis'!$E$29,J169+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Wayland",null,"Marblehead",10,10,48548,{"$f":"'SOFR-Prime Index'!O117","v":"2032-11-12"},{"$f":"'SOFR-Prime Index'!P117","v":3.2575899999999998E-2},{"$f":"IF(AND(H170>='SOFR-Prime Index'!$B$41,H170<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H170>='SOFR-Prime Index'!$B$42,H170<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H170>='SOFR-Prime Index'!$B$43,H170<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H170>='SOFR-Prime Index'!$B$44,H170<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I170+'Loan Analysis'!$E$15,J170+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I170+'Loan Analysis'!$E$29,J170+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Wellesley",null,"Marion",9.44,9.44,48579,{"$f":"'SOFR-Prime Index'!O118","v":"2032-12-13"},{"$f":"'SOFR-Prime Index'!P118","v":3.2626200000000001E-2},{"$f":"IF(AND(H171>='SOFR-Prime Index'!$B$41,H171<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H171>='SOFR-Prime Index'!$B$42,H171<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H171>='SOFR-Prime Index'!$B$43,H171<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H171>='SOFR-Prime Index'!$B$44,H171<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I171+'Loan Analysis'!$E$15,J171+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I171+'Loan Analysis'!$E$29,J171+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Wenham",null,"Marlborough",11.54,20.32,48610,{"$f":"'SOFR-Prime Index'!O119","v":"2033-01-12"},{"$f":"'SOFR-Prime Index'!P119","v":3.2678899999999997E-2},{"$f":"IF(AND(H172>='SOFR-Prime Index'!$B$41,H172<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H172>='SOFR-Prime Index'!$B$42,H172<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H172>='SOFR-Prime Index'!$B$43,H172<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H172>='SOFR-Prime Index'!$B$44,H172<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I172+'Loan Analysis'!$E$15,J172+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I172+'Loan Analysis'!$E$29,J172+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"West Bridgewater",null,"Marshfield",11.32,11.32,{"$f":"EOMONTH(H173,1-1)","v":48638},{"$f":"'SOFR-Prime Index'!O120","v":"2033-02-14"},{"$f":"'SOFR-Prime Index'!P120","v":3.27198E-2},{"$f":"IF(AND(H173>='SOFR-Prime Index'!$B$41,H173<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H173>='SOFR-Prime Index'!$B$42,H173<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H173>='SOFR-Prime Index'!$B$43,H173<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H173>='SOFR-Prime Index'!$B$44,H173<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I173+'Loan Analysis'!$E$15,J173+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I173+'Loan Analysis'!$E$29,J173+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"West End",null,"Mashpee",7.01,6.94,48669,{"$f":"'SOFR-Prime Index'!O121","v":"2033-03-14"},{"$f":"'SOFR-Prime Index'!P121","v":3.2770199999999999E-2},{"$f":"IF(AND(H174>='SOFR-Prime Index'!$B$41,H174<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H174>='SOFR-Prime Index'!$B$42,H174<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H174>='SOFR-Prime Index'!$B$43,H174<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H174>='SOFR-Prime Index'!$B$44,H174<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I174+'Loan Analysis'!$E$15,J174+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I174+'Loan Analysis'!$E$29,J174+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"West Newbury",null,"Mattapoisett",11.25,11.25,48699,{"$f":"'SOFR-Prime Index'!O122","v":"2033-04-12"},{"$f":"'SOFR-Prime Index'!P122","v":3.28127E-2},{"$f":"IF(AND(H175>='SOFR-Prime Index'!$B$41,H175<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H175>='SOFR-Prime Index'!$B$42,H175<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H175>='SOFR-Prime Index'!$B$43,H175<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H175>='SOFR-Prime Index'!$B$44,H175<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I175+'Loan Analysis'!$E$15,J175+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I175+'Loan Analysis'!$E$29,J175+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"West Roxbury",null,"Maynard",18.97,25.24,48730,{"$f":"'SOFR-Prime Index'!O123","v":"2033-05-12"},{"$f":"'SOFR-Prime Index'!P123","v":3.2862700000000002E-2},{"$f":"IF(AND(H176>='SOFR-Prime Index'!$B$41,H176<='SOFR-Prime Index'!$D$41),'SOFR-Prime Index'!$H$41,\n\nIF(AND(H176>='SOFR-Prime Index'!$B$42,H176<='SOFR-Prime Index'!$D$42),'SOFR-Prime Index'!$H$42,\n\nIF(AND(H176>='SOFR-Prime Index'!$B$43,H176<='SOFR-Prime Index'!$D$43),'SOFR-Prime Index'!$H$43,\n\nIF(AND(H176>='SOFR-Prime Index'!$B$44,H176<='SOFR-Prime Index'!$D$44),'SOFR-Prime Index'!$H$44,\n\n'SOFR-Prime Index'!$H$45))))","v":7.2499999999999995E-2},{"$f":"IF('Loan Analysis'!$E$14=\"SOFR\",I176+'Loan Analysis'!$E$15,J176+'Loan Analysis'!$E$15)","v":9.2499999999999999E-2},{"$f":"IF('Loan Analysis'!$E$28=\"SOFR\",I176+'Loan Analysis'!$E$29,J176+'Loan Analysis'!$E$29)","v":0.22749999999999998}]
[null,"Westborough",null,"Medfield",15.43,15.43]
[null,"Westford",null,"Medford",8.65,16.559999999999999]
[null,"Weston",null,"Medway",15.94,15.94]
[null,"Westwood",null,"Melrose",10.42,18.12]
[null,"Weymouth",null,"Mendon",14.6,14.6]
[null,"Whitman",null,"Merrimac",14.77,14.77]
[null,"Wilmington",null,"Methuen",11.7,22.78]
[null,"Winchester",null,"Middleborough",14.24,15.1]
[null,"Winthrop",null,"Middlefield",16.55,16.55]
[null,"Woburn",null,"Middleton",12.87,12.87]
[null,"Worcester",null,"Milford",14.45,26.45]
[null,"Wrentham",null,"Millbury",14.45,14.45]
[null,null,null,"Millis",17.489999999999998,17.489999999999998]
[null,null,null,"Millville",13.89,13.89]
[null,null,null,"Milton",11.4,18.22]
[null,null,null,"Monson",15.86,15.86]
[null,null,null,"Montague",15.65,23.78]
[null,null,null,"Monterey",6.09,6.09]
[null,null,null,"Mount Washington",5.57,5.57]
[null,null,null,"Nahant",9.09,9.09]
[null,null,null,"Nantucket",3.21,5.46]
[null,null,null,"Natick",12.64,12.64]
[null,null,null,"Needham",13.04,25.56]
[null,null,null,"New Ashford",9.44,9.44]
[null,null,null,"New Bedford",14.29,29.88]
[null,null,null,"New Braintree",14.68,14.68]
[null,null,null,"New Marlborough",8.3699999999999992,8.3699999999999992]
[null,null,null,"New Salem",15.35,15.35]
[null,null,null,"Newbury",8.67,8.67]
[null,null,null,"Newburyport",10.74,10.74]
[null,null,null,"Newton",10.18,19.07]
[null,null,null,"Norfolk",16.41,16.41]
[null,null,null,"North Adams",17.670000000000002,37.6]
[null,null,null,"North Andover",12.24,17.25]
[null,null,null,"North Attleborough",12.79,15.48]
[null,null,null,"North Brookfield",13.36,13.36]
[null,null,null,"North Reading",13.99,13.99]
[null,null,null,"Northampton",15.84,15.84]
[null,null,null,"Northborough",14.79,14.79]
[null,null,null,"Northbridge",12.96,12.96]
[null,null,null,"Northfield",13.58,13.58]
[null,null,null,"Norton",12.99,13.8]
[null,null,null,"Norwell",15.29,15.29]
[null,null,null,"Norwood",10.32,23.07]
[null,null,null,"Oak Bluffs",5.28,5.21]
[null,null,null,"Oakham",11.57,11.57]
[null,null,null,"Orange",17.96,17.96]
[null,null,null,"Orleans",6.23,6.23]
[null,null,null,"Otis",6.62,6.62]
[null,null,null,"Oxford",13.64,13.64]
[null,null,null,"Palmer",17.93,17.93]
[null,null,null,"Paxton",17.579999999999998,17.579999999999998]
[null,null,null,"Peabody",9.52,19.670000000000002]
[null,null,null,"Pelham",17.86,17.86]
[null,null,null,"Pembroke",12.72,12.72]
[null,null,null,"Pepperell",15.14,15.14]
[null,null,null,"Peru",17.5,17.5]
[null,null,null,"Petersham",15.79,15.79]
[null,null,null,"Phillipston",12.84,12.84]
[null,null,null,"Pittsfield",18.32,39.21]
[null,null,null,"Plainfield",20.72,20.72]
[null,null,null,"Plainville",12.48,18.329999999999998]
[null,null,null,"Plymouth",13.71,13.71]
[null,null,null,"Plympton",15.05,15.05]
[null,null,null,"Princeton",15.14,15.14]
[null,null,null,"Provincetown",5.98,5.7]
[null,null,null,"Quincy",11.13,22.18]
[null,null,null,"Randolph",12.08,23.36]
[null,null,null,"Raynham",13.6,18.53]
[null,null,null,"Reading",12.59,13.21]
[null,null,null,"Rehoboth",11.58,11.58]
[null,null,null,"Revere",9.51,18.98]
[null,null,null,"Richmond",10.66,10.66]
[null,null,null,"Rockland",15.22,15.22]
[null,null,null,"Rockport",9.43,9.43]
[null,null,null,"Rowe",5.18,9.48]
[null,null,null,"Rowley",13.02,13.02]
[null,null,null,"Russell",18.600000000000001,18.600000000000001]
[null,null,null,"Rutland",13.72,13.72]
[null,null,null,"Salem",12.51,25.25]
[null,null,null,"Salisbury",10.8,10.8]
[null,null,null,"Sandisfield",10.59,10.59]
[null,null,null,"Sandwich",11.5,11.5]
[null,null,null,"Saugus",11.26,23.34]
[null,null,null,"Savoy",13.69,13.69]
[null,null,null,"Scituate",11.13,11.13]
[null,null,null,"Seekonk",13.11,28.63]
[null,null,null,"Sharon",18.59,18.59]
[null,null,null,"Sheffield",11.52,11.52]
[null,null,null,"Shelburne",13.65,13.65]
[null,null,null,"Sherborn",18.010000000000002,18.010000000000002]
[null,null,null,"Shirley",14.18,14.18]
[null,null,null,"Shrewsbury",13.12,13.12]
[null,null,null,"Shutesbury",18.440000000000001,18.440000000000001]
[null,null,null,"Somerset",12.68,25.36]
[null,null,null,"Somerville",10.34,17.350000000000001]
[null,null,null,"South Hadley",15.42,15.42]
[null,null,null,"Southampton",14.33,14.33]
[null,null,null,"Southborough",14.76,14.76]
[null,null,null,"Southbridge",15.84,15.84]
[null,null,null,"Southwick",16.11,16.11]
[null,null,null,"Spencer",12.06,12.06]
[null,null,null,"Springfield",17.05,36.4]
[null,null,null,"Sterling",14.3,14.3]
[null,null,null,"Stockbridge",8.14,8.14]
[null,null,null,"Stoneham",11.1,21.16]
[null,null,null,"Stoughton",13.55,22.63]
[null,null,null,"Stow",18.13,18.13]
[null,null,null,"Sturbridge",18.07,18.07]
[null,null,null,"Sudbury",15.77,20.23]
[null,null,null,"Sunderland",12.8,12.8]
[null,null,null,"Sutton",13.85,13.85]
[null,null,null,"Swampscott",11.74,21.04]
[null,null,null,"Swansea",12.05,19.14]
[null,null,null,"Taunton",12.05,26.3]
[null,null,null,"Templeton",12.92,12.92]
[null,null,null,"Tewksbury",14.1,26.59]
[null,null,null,"Tisbury",7.32,6.72]
[null,null,null,"Tolland",8.76,8.76]
[null,null,null,"Topsfield",15.2,15.2]
[null,null,null,"Townsend",15.26,15.26]
[null,null,null,"Truro",6.54,6.23]
[null,null,null,"Tyngsborough",14.14,14.14]
[null,null,null,"Tyringham",6.58,6.58]
[null,null,null,"Upton",13.87,13.87]
[null,null,null,"Uxbridge",13.95,13.95]
[null,null,null,"Wakefield",11.73,22.46]
[null,null,null,"Wales",17.059999999999999,17.059999999999999]
[null,null,null,"Walpole",13.89,18.420000000000002]
[null,null,null,"Waltham",10.32,21.95]
[null,null,null,"Ware",17.260000000000002,17.260000000000002]
[null,null,null,"Wareham",9.92,9.92]
[null,null,null,"Warren",15.8,15.8]
[null,null,null,"Washington",15.21,15.21]
[null,null,null,"Watertown",13.58,19.73]
[null,null,null,"Wayland",16.649999999999999,16.649999999999999]
[null,null,null,"Webster",12.5,12.5]
[null,null,null,"Wellesley",11.45,11.45]
[null,null,null,"Wellfleet",6.96,6.65]
[null,null,null,"Wenham",17.350000000000001,17.350000000000001]
[null,null,null,"West Boylston",15.58,15.58]
[null,null,null,"West Bridgewater",15.37,27.69]
[null,null,null,"West Brookfield",11.99,11.99]
[null,null,null,"West Newbury",11.03,11.03]
[null,null,null,"West Springfield",15.54,30.58]
[null,null,null,"West Stockbridge",10.31,10.31]
[null,null,null,"Westborough",16.84,16.84]
[null,null,null,"Westfield",16.98,33.520000000000003]
[null,null,null,"Westford",14.76,14.76]
[null,null,null,"Westhampton",20.13,20.13]
[null,null,null,"Westminster",13.06,13.06]
[null,null,null,"Weston",11.84,11.84]
[null,null,null,"Westport",8.16,8.16]
[null,null,null,"Westwood",14.3,27.63]
[null,null,null,"Weymouth",10.45,16.5]
[null,null,null,"Whately",14.2,14.2]
[null,null,null,"Whitman",13.57,13.57]
[null,null,null,"Wilbraham",18.7,18.7]
[null,null,null,"Williamsburg",19.64,19.64]
[null,null,null,"Williamstown",16.170000000000002,16.170000000000002]
[null,null,null,"Wilmington",11.94,27.34]
[null,null,null,"Winchendon",13.4,13.4]
[null,null,null,"Winchester",11.8,11.24]
[null,null,null,"Windsor",13.11,13.11]
[null,null,null,"Winthrop",10.7,10.7]
[null,null,null,"Woburn",8.6999999999999993,21.14]
[null,null,null,"Worcester",14.34,31.26]
[null,null,null,"Worthington",14.91,14.91]
[null,null,null,"Wrentham",12.62,16.84]
[null,null,null,"Yarmouth",8.11,8.11]
[null,null,null,"Winchester",12.51,11.89]
[null,null,null,"Windsor",13.15,13.15]
[null,null,null,"Winthrop",11.76,11.76]
[null,null,null,"Woburn",9.34,22.77]
[null,null,null,"Worcester",15.21,33.33]
[null,null,null,"Worthington",16.04,16.04]
[null,null,null,"Wrentham",13.67,18.18]
[null,null,null,"Yarmouth",9.18,9.18]