{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["PrintManagerCode","Assumptions","AssetDB","TimingDB","PhaseCombinationModule","DevCosts","RentRoll","AssetLevelCF","Consolidation","Simulation"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":537,"comments":8,"pivot_tables":0},"unopened":[{"sheet":"PrintManagerCode","index":0,"reason":"part_missing"}],"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":"Assumptions","index":1,"n_rows":42,"n_cols":30,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["x","Project NPV",{"$f":"AssetLevelCF!D241","v":56372.867673088127},"IRR",{"$f":"AssetLevelCF!D245","v":9.9463993310928339E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,"Saved XLSim Models"]
[null,"REAL ESTATE DEVELOPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"{\"Sim\",76,\"Project NPV\",\"'Assumptions'!$C$1\",\"IRR\",\"'Assumptions'!$E$1\",\"NRI_1\",\"'Assumptions'!$G$22\",\"NRI_2\",\"'Assumptions'!$H$22\",\"NRI_3\",\"'Assumptions'!$I$22\",\"NRI_4\",\"'Assumptions'!$J$22\",\"NRI_5\",\"'Assumptions'!$K$22\",\"NRI_6\",\"'Assumptions'!$L$22\",\"K_psm_1\",\"'Assumptions'!$G$23\",\"K_psm_2\",\"'Assumptions'!$H$23\",\"K_psm_3\",\"'Assumptions'!$I$23\",\"K_psm_4\",\"'Assumptions'!$J$23\",\"K_psm_5\",\"'Assumptions'!$K$23\",\"K_psm_6\",\"'Assumptions'!$L$23\",\"abcd_psm_1\",\"'Assumptions'!$G$24\",\"abcd_psm_2\",\"'Assumptions'!$H$24\",\"abcd_psm_3\",\"'Assumptions'!$I$24\",\"abcd_psm_4\",\"'Assumptions'!$J$24\",\"abcd_psm_5\",\"'Assumptions'!$K$24\",\"abcd_psm_6\",\"'Assumptions'!$L$24\",\"T_Permit_1\",\"'Assumptions'!$G$25\",\"T_Permit_2\",\"'Assumptions'!$H$25\",\"T_Permit_3\",\"'Assumptions'!$I$25\",\"T_Permit_4\",\"'Assumptions'!$J$25\",\"T_Permit_5\",\"'Assumptions'!$K$25\",\"T_Permit_6\",\"'Assumptions'!$L$25\",\"T_Works_1\",\"'Assumptions'!$G$26\",\"T_Works_2\",\"'Assumptions'!$H$26\",\"T_Works_3\",\"'Assumptions'!$I$26\",\"T_Works_4\",\"'Assumptions'!$J$26\",\"T_Works_5\",\"'Assumptions'!$K$26\",\"T_Works_6\",\"'Assumptions'!$L$26\",\"T_Stab_1\",\"'Assumptions'!$G$27\",\"T_Stab_2\",\"'Assumptions'!$H$27\",\"T_Stab_3\",\"'Assumptions'!$I$27\",\"T_Stab_4\",\"'Assumptions'!$J$27\",\"T_Stab_5\",\"'Assumptions'!$K$27\",\"T_Stab_6\",\"'Assumptions'!$L$27\",\"Delta_I_1\",\"'Assumptions'!$G$28\",\"Delta_I_2\",\"'Assumptions'!$H$28\",\"Delta_I_3\",\"'Assumptions'!$I$28\",\"Delta_I_4\",\"'Assumptions'!$J$28\",\"Delta_I_5\",\"'Assumptions'!$K$28\",\"Delta_I_6\",\"'Assumptions'!$L$28\",\"Delta_Q_1\",\"'Assumptions'!$G$29\",\"Delta_Q_2\",\"'Assumptions'!$H$29\",\"Delta_Q_3\",\"'Assumptions'!$I$29\",\"Delta_Q_4\",\"'Assumptions'!$J$29\",\"Delta_Q_5\",\"'Assumptions'!$K$29\",\"Delta_Q_6\",\"'Assumptions'!$L$29\",\"DQ_DI_1\",\"'Assumptions'!$G$30\",\"DQ_DI_2\",\"'Assumptions'!$H$30\",\"DQ_DI_3\",\"'Assumptions'!$I$30\",\"DQ_DI_4\",\"'Assumptions'!$J$30\",\"DQ_DI_5\",\"'Assumptions'!$K$30\",\"DQ_DI_6\",\"'Assumptions'!$L$30\",\"P_1\",\"'Assumptions'!$G$31\",\"P_2\",\"'Assumptions'!$H$31\",\"P_3\",\"'Assumptions'!$I$31\",\"P_4\",\"'Assumptions'!$J$31\",\"P_5\",\"'Assumptions'!$K$31\",\"P_6\",\"'Assumptions'!$L$31\",\"PhaseOccurance_1\",\"'Assumptions'!$G$32\",\"PhaseOccurance_2\",\"'Assumptions'!$H$32\",\"PhaseOccurance_3\",\"'Assumptions'!$I$32\",\"PhaseOccurance_4\",\"'Assumptions'!$J$32\",\"PhaseOccurance_5\",\"'Assumptions'!$K$32\",\"PhaseOccurance_6\",\"'Assumptions'!$L$32\",\"JointEx_1\",\"'Assumptions'!$G$33\",\"JointEx_2\",\"'Assumptions'!$H$33\",\"JointEx_3\",\"'Assumptions'!$I$33\",\"JointEx_4\",\"'Assumptions'!$J$33\",\"JointEx_5\",\"'Assumptions'!$K$33\",\"JointEx_6\",\"'Assumptions'!$L$33\",\"AGA\",\"'Assumptions'!$G$17\",\"ExitCap\",\"'Assumptions'!$G$18\",\"2\",\"1\",\"20\",\"0\",\"\"}","v":"Sim"}]
[null,"Assumptions Database"]
[]
[null,"General Assumptions",null,null,null,null,null,"St. Dev.",null,null,"Scenario Switches"]
[null,"Variable",null,"Value","Unit/Info","Value",null,"p.a.","p.quarter",null,null,null,"Value","Unit/Info"]
[null,"Market rent growth",null,{"$f":"D12-D9","v":1.0000000000000002E-2},"mu",{"$f":"(1+MktRentGrowth)^(1/4)-1","v":2.4906793143211203E-3},"p.quarter",{"$f":"S22","v":0.2},{"$f":"H7*SQRT(1/4)","v":0.1},null,"Scenario",null,1,"1=base, 2=up, 3=down, 4=random"]
[null,"Rent Indexation",null,0.02,"p.a.",null,null,null,null,null,"Scenario w/in Randomisation",null,1,"1=base, 2=up, 3=down"]
[null,"Convenience yield",null,0.04,"delta",null,null,null,null,null,"Vertical Phasing?",null,1,"1=vertical, 0=horizontal"]
[null,"Sale disposition fee",null,0.02,"for sale of an asset",null,null,null,null,null,"Start of development",null,2,"1=earliest, 2=optimal"]
[null,"Closing costs",null,0.01,"at sale of an asset"]
[null,"Discount rate",null,0.05,"r"]
[null,"Construction cost growth",null,{"$f":"D12","v":0.05},"y_K"]
[]
[null,"Module for Randomised Input Variables (general)",null,null,null,null,"Random",null,"Standard","Realistic","Distribution",null,null,"Rent vs. Cost"]
[null,null,null,null,null,null,"Realisation","Mean","Deviation","Minimum","Shape",null,null,"Correlation","Covariance","Joint StDev",null,null,null,null,null,null,null,null,"Variable Descriptors for Simulation"]
[null,{"$f":"AssetDB!B14","v":"Authorized gross area remaining (AGA) (sqm)"},null,null,null,null,{"$f":"MAX([1]!gen_Lognormal(0,I17)*H17,J17)","v":22618.319740278595},20000,0.25,10000,"lognormal",null,null,0.5,{"$f":"N17*S22*S23","v":2.0000000000000004E-2},{"$f":"SQRT(S22^2+S23^2-2*O17)","v":0.2},null,null,null,null,null,null,null,null,"AGA"]
[null,{"$f":"AssetDB!B87","v":"Exit Cap Rate"},null,null,null,null,{"$f":"MAX([1]!gen_Lognormal(0,I18)*H18,J18)","v":7.6054275524945508E-2},0.06,0.5,0.03,"lognormal",null,null,null,null,null,null,null,null,null,null,null,null,null,"ExitCap"]
[]
[null,"Module for Randomised Input Variables (per Phase)",null,null,null,null,"Random Realisations",null,null,null,null,null,"Mean",null,null,null,null,null,"St. Dev","Realistic Limits",null,"Distribution"]
[null,null,null,null,null,null,1,{"$f":"G21+1","v":2},{"$f":"H21+1","v":3},{"$f":"I21+1","v":4},{"$f":"J21+1","v":5},{"$f":"K21+1","v":6},1,{"$f":"M21+1","v":2},{"$f":"N21+1","v":3},{"$f":"O21+1","v":4},{"$f":"P21+1","v":5},{"$f":"Q21+1","v":6},"all Stages","Min","Max","Shape",null,null,1,2,3,4,5,6]
[null,{"$f":"AssetDB!B35&\" \"&AssetDB!B36","v":"Planned Net Rent (€/psm pa) Office"},null,null,null,null,{"$f":"[1]!gen_Lognormal(0,$S22)*M22","v":483.49124379660111},{"$f":"G22+(N22-M22)","v":483.49124379660111},{"$f":"H22+(O22-N22)","v":483.49124379660111},{"$f":"I22+(P22-O22)","v":483.49124379660111},{"$f":"J22+(Q22-P22)","v":483.49124379660111},{"$f":"K22+(R22-Q22)","v":483.49124379660111},400,{"$f":"M22","v":400},{"$f":"N22","v":400},{"$f":"O22","v":400},{"$f":"P22","v":400},{"$f":"Q22","v":400},0.2,null,null,"lognormal",null,null,{"$f":"\"NRI_\"&Y$21","v":"NRI_1"},"NRI_2","NRI_3","NRI_4","NRI_5","NRI_6"]
[null,{"$f":"AssetDB!B47&\" \"&AssetDB!B48","v":"Construction costs € psm of PGA"},null,null,null,null,{"$f":"[1]!gen_Lognormal(0,$S23)*M23","v":2547.3094242717152},{"$f":"[1]!gen_Lognormal(0,$S23)*N23","v":3472.7970090452013},{"$f":"[1]!gen_Lognormal(0,$S23)*O23","v":3575.2276705359354},{"$f":"[1]!gen_Lognormal(0,$S23)*P23","v":3167.3794099133652},{"$f":"[1]!gen_Lognormal(0,$S23)*Q23","v":5567.991683204662},{"$f":"[1]!gen_Lognormal(0,$S23)*R23","v":4043.8444432955489},2500,{"$f":"M23+500","v":3000},{"$f":"N23+500","v":3500},{"$f":"O23+500","v":4000},{"$f":"P23+500","v":4500},{"$f":"Q23+500","v":5000},0.2,null,null,"lognormal",null,null,{"$f":"\"K_psm_\"&Y$21","v":"K_psm_1"},"K_psm_2","K_psm_3","K_psm_4","K_psm_5","K_psm_6"]
[null,{"$f":"AssetDB!B54&\" \"&AssetDB!B55","v":"Additional Phasing Cost € psm of PGA"},null,null,null,null,{"$f":"[1]!gen_Lognormal(0,$S24)*M24","v":232.76966413194896},{"$f":"[1]!gen_Lognormal(0,$S24)*N24","v":622.50013039328292},{"$f":"[1]!gen_Lognormal(0,$S24)*O24","v":1224.0259979981813},{"$f":"[1]!gen_Lognormal(0,$S24)*P24","v":1595.2320865541233},{"$f":"[1]!gen_Lognormal(0,$S24)*Q24","v":2080.628093695791},{"$f":"[1]!gen_Lognormal(0,$S24)*R24","v":2672.0246822951935},{"$f":"10%*M23","v":250},{"$f":"25%*N23","v":750},{"$f":"30%*O23","v":1050},{"$f":"35%*P23","v":1400},{"$f":"40%*Q23","v":1800},{"$f":"50%*R23","v":2500},{"$f":"S23","v":0.2},null,null,"lognormal",null,null,{"$f":"\"abcd_psm_\"&Y$21","v":"abcd_psm_1"},"abcd_psm_2","abcd_psm_3","abcd_psm_4","abcd_psm_5","abcd_psm_6"]
[null,{"$f":"AssetDB!B76","v":"Time to Obtain Pemit"},null,null,null,null,{"$f":"ROUND(MAX([1]!gen_Lognormal(0,$S25)*M25,$T25),0)","v":8},{"$f":"ROUND(MAX([1]!gen_Lognormal(0,$S25)*N25,$T25),0)","v":3},{"$f":"ROUND(MAX([1]!gen_Lognormal(0,$S25)*O25,$T25),0)","v":3},{"$f":"ROUND(MAX([1]!gen_Lognormal(0,$S25)*P25,$T25),0)","v":3},{"$f":"ROUND(MAX([1]!gen_Lognormal(0,$S25)*Q25,$T25),0)","v":3},{"$f":"ROUND(MAX([1]!gen_Lognormal(0,$S25)*R25,$T25),0)","v":5},6,4,3,3,3,3,0.25,2,null,"lognormal",null,null,{"$f":"\"T_Permit_\"&Y$21","v":"T_Permit_1"},{"$f":"\"T_Permit_\"&Z$21","v":"T_Permit_2"},"T_Permit_3","T_Permit_4","T_Permit_5","T_Permit_6"]
[null,{"$f":"AssetDB!B82","v":"Works Duration (Qtrs)"},null,null,null,null,{"$f":"MAX(MIN(ROUND([1]!gen_Lognormal(0,$S26)*M26,0),$U26),$T26)","v":6},{"$f":"MAX(MIN(ROUND([1]!gen_Lognormal(0,$S26)*N26,0),$U26),$T26)","v":6},{"$f":"MAX(MIN(ROUND([1]!gen_Lognormal(0,$S26)*O26,0),$U26),$T26)","v":11},{"$f":"MAX(MIN(ROUND([1]!gen_Lognormal(0,$S26)*P26,0),$U26),$T26)","v":3},{"$f":"MAX(MIN(ROUND([1]!gen_Lognormal(0,$S26)*Q26,0),$U26),$T26)","v":5},{"$f":"MAX(MIN(ROUND([1]!gen_Lognormal(0,$S26)*R26,0),$U26),$T26)","v":8},10,8,7,7,7,6,0.5,3,16,"lognormal",null,null,{"$f":"\"T_Works_\"&Y$21","v":"T_Works_1"},"T_Works_2","T_Works_3","T_Works_4","T_Works_5","T_Works_6"]
[null,{"$f":"AssetDB!B85","v":"Stabilisation Speed (indicates micro market demand for space)"},null,null,null,null,{"$f":"ROUND([1]!gen_Lognormal(0,$S27)*M27,0)","v":5},{"$f":"ROUND([1]!gen_Lognormal(0,$S27)*N27,0)","v":8},{"$f":"ROUND([1]!gen_Lognormal(0,$S27)*O27,0)","v":16},{"$f":"ROUND([1]!gen_Lognormal(0,$S27)*P27,0)","v":11},{"$f":"ROUND([1]!gen_Lognormal(0,$S27)*Q27,0)","v":30},{"$f":"ROUND([1]!gen_Lognormal(0,$S27)*R27,0)","v":18},{"$f":"8","v":8},10,12,14,16,18,0.5,null,null,"lognormal",null,null,{"$f":"\"T_Stab_\"&Y$21","v":"T_Stab_1"},"T_Stab_2","T_Stab_3","T_Stab_4","T_Stab_5","T_Stab_6"]
[null,"Total Investment Cost (in € '000)",null,null,null,null,{"$f":"AssetDB!G44+AssetDB!G58+AssetDB!G65","v":37600},{"$f":"AssetDB!M44+AssetDB!M58+AssetDB!M65","v":23604.75},{"$f":"AssetDB!S44+AssetDB!S58+AssetDB!S65","v":13452.075000000001},{"$f":"AssetDB!Y44+AssetDB!Y58+AssetDB!Y65","v":10249.200000000001},{"$f":"AssetDB!AE44+AssetDB!AE58+AssetDB!AE65","v":5765.1750000000002},{"$f":"AssetDB!AK44+AssetDB!AK58+AssetDB!AK65","v":6405.75},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Delta_I_\"&Y$21","v":"Delta_I_1"},"Delta_I_2","Delta_I_3","Delta_I_4","Delta_I_5","Delta_I_6"]
[null,"Total Added Capacity",null,null,null,null,{"$f":"AssetDB!G32","v":7500},{"$f":"AssetDB!M32","v":4000},{"$f":"AssetDB!S32","v":2400},{"$f":"AssetDB!Y32","v":1700},{"$f":"AssetDB!AE32","v":850},{"$f":"AssetDB!AK32","v":850},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Delta_Q_\"&Y$21","v":"Delta_Q_1"},"Delta_Q_2","Delta_Q_3","Delta_Q_4","Delta_Q_5","Delta_Q_6"]
[null,"Investment Cost per Added Capacity",null,null,null,null,{"$f":"IFERROR(G28/G29*1000,0)","v":5013.3333333333339},5901.1875,5605.0312500000009,6028.9411764705892,6782.5588235294117,7536.1764705882351,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"DQ_DI_\"&Y$21","v":"DQ_DI_1"},"DQ_DI_2","DQ_DI_3","DQ_DI_4","DQ_DI_5","DQ_DI_6"]
[null,"Optimal Rental Price Threshold to Build next Phase (P_i)",null,null,null,null,{"$f":"INDEX(PhaseCombinationModule!$J$9:$J$14,MATCH(G21,PhaseCombinationModule!$G$9:$G$14,0))","v":436.23831421831665},{"$f":"INDEX(PhaseCombinationModule!$J$9:$J$14,MATCH(H21,PhaseCombinationModule!$G$9:$G$14,0))","v":503.83166353109948},{"$f":"INDEX(PhaseCombinationModule!$J$9:$J$14,MATCH(I21,PhaseCombinationModule!$G$9:$G$14,0))","v":503.83166353109948},{"$f":"INDEX(PhaseCombinationModule!$J$9:$J$14,MATCH(J21,PhaseCombinationModule!$G$9:$G$14,0))","v":524.61206157146091},{"$f":"INDEX(PhaseCombinationModule!$J$9:$J$14,MATCH(K21,PhaseCombinationModule!$G$9:$G$14,0))","v":590.18856926789351},{"$f":"INDEX(PhaseCombinationModule!$J$9:$J$14,MATCH(L21,PhaseCombinationModule!$G$9:$G$14,0))","v":655.76507696432611},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"P_\"&Y$21","v":"P_1"},"P_2","P_3","P_4","P_5","P_6"]
[null,"Joint Exercise with previous phase (where applicable)",null,null,null,null,1,{"$f":"IF(H31=G31,G32,H21)","v":2},{"$f":"IF(I31=H31,H32,I21)","v":2},{"$f":"IF(J31=I31,I32,J21)","v":4},{"$f":"IF(K31=J31,J32,K21)","v":5},{"$f":"IF(L31=K31,K32,L21)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PhaseOccurance_\"&Y$21","v":"PhaseOccurance_1"},"PhaseOccurance_2","PhaseOccurance_3","PhaseOccurance_4","PhaseOccurance_5","PhaseOccurance_6"]
[null,"Joint Exercise?",null,null,null,null,{"$f":"IF(COUNTIF($G$32:$L$32,G32)>1,1,0)*(G28>0)","v":0},1,1,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"JointEx_\"&Y$21","v":"JointEx_1"},"JointEx_2","JointEx_3","JointEx_4","JointEx_5","JointEx_6"]
[]
[null,"Side calculations"]
[null,null,null,null,null,null,null,null,"Value VP"]
[null,"Beta",null,null,null,null,"beta",null,{"$f":"(delta-ConstCostGrowth+(P17^2)/2+SQRT((ConstCostGrowth-delta-(P17^2)/2)^2+2*ConstCostGrowth*P17^2))/P17^2","v":1.8507810593582124}]
[null,"Beta - 1",null,null,null,null,"beta-1",null,{"$f":"beta-1","v":0.85078105935821235}]
[null,"Hurdle Benefit-to-Cost Ratio",null,null,null,null,"beta / (beta-1)",null,{"$f":"I37/(I37-1)","v":2.1753905296791056}]
[null,null,null,null,null,null,"1 / (beta-1)",null,{"$f":"1/(I37-1)","v":1.1753905296791058}]
[null,null,null,null,null,null,"[(beta-1) / delta beta]^beta",null,{"$f":"((beta-1)/(delta*beta))^beta","v":91.743091683825952}]
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]

{"sheet":"AssetDB","index":2,"n_rows":88,"n_cols":45,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
["x",null,null,null,null,null,1,null,null,null,null,null,2,null,null,null,null,null,3,null,null,null,null,null,4,null,null,null,null,null,5,null,null,null,null,null,6,null,null,null,null,null,"Total","Choose","x"]
[null,null,null,null,null,null,{"$f":"G1","v":1},{"$f":"G2","v":1},{"$f":"H2","v":1},{"$f":"I2","v":1},{"$f":"J2","v":1},{"$f":"K2","v":1},{"$f":"M1","v":2},{"$f":"M2","v":2},2,2,2,2,{"$f":"S1","v":3},{"$f":"S2","v":3},3,3,3,3,{"$f":"Y1","v":4},{"$f":"Y2","v":4},4,4,4,4,{"$f":"AE1","v":5},{"$f":"AE2","v":5},5,5,5,5,{"$f":"AK1","v":6},{"$f":"AK2","v":6},6,6,6,6]
[null,"REAL ESTATE DEVELOPMENT"]
[null,"Assumptions Database"]
[null,"all data in Euro 000's, unless otherwise indicated",null,null,null,null,null,null,null,"Random KPDs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected Phase"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[null,null,null,null,null,null,null,"Phase 1",null,null,null,null,null,"Phase 2",null,null,null,null,null,"Phase 3",null,null,null,null,null,"Phase 4",null,null,null,null,null,"Phase 5",null,null,null,null,null,"Phase 6",null,null,null,null,"Total for","Selected"]
[null,null,null,null,null,null,null,"Base Case","Upside","Downside","Random","Simulated",null,"Base Case","Upside","Downside","Random","Simulated",null,"Base Case","Upside","Downside","Random","Simulated",null,"Base Case","Upside","Downside","Random","Simulated",null,"Base Case","Upside","Downside","Random","Simulated",null,"Base Case","Upside","Downside","Random","Simulated","all Phases","Phase"]
[null,"Selected Scenario",null,null,null,null,{"$f":"Scenario","v":1},null,null,null,null,null,{"$f":"Scenario","v":1},null,null,null,null,null,{"$f":"Scenario","v":1},null,null,null,null,null,{"$f":"Scenario","v":1},null,null,null,null,null,{"$f":"Scenario","v":1},null,null,null,null,null,{"$f":"Scenario","v":1}]
[]
[null,"Land plot size (sqm)",null,null,null,null,{"$f":"CHOOSE(G$10,H12,I12,J12,K12,L12)","v":5000},5000,{"$f":"H12","v":5000},{"$f":"I12","v":5000},{"$f":"J12","v":5000},{"$f":"K12","v":5000},{"$f":"CHOOSE(M$10,N12,O12,P12,Q12,R12)","v":0},0,{"$f":"N12","v":0},{"$f":"O12","v":0},null,null,{"$f":"CHOOSE(S$10,T12,U12,V12,W12,X12)","v":0},0,{"$f":"T12","v":0},{"$f":"U12","v":0},null,null,{"$f":"CHOOSE(Y$10,Z12,AA12,AB12,AC12,AD12)","v":0},0,{"$f":"Z12","v":0},{"$f":"AA12","v":0},null,null,{"$f":"CHOOSE(AE$10,AF12,AG12,AH12,AI12,AJ12)","v":0},0,{"$f":"AF12","v":0},{"$f":"AG12","v":0},null,null,{"$f":"CHOOSE(AK$10,AL12,AM12,AN12,AO12,AP12)","v":0},0,{"$f":"AL12","v":0},{"$f":"AM12","v":0},null,null,{"$f":"G12+M12+S12+Y12+AE12+AK12","v":5000},{"$f":"CHOOSE(Selected_Phase,G12,M12,S12,Y12,AE12,AK12)","v":5000}]
[]
[null,"Authorized gross area remaining (AGA) (sqm)",null,null,null,null,{"$f":"CHOOSE(G$10,H14,I14,J14,K14,L14)","v":20000},20000,{"$f":"H14","v":20000},20000,{"$f":"Assumptions!G17","v":22618.319740278595},20000,{"$f":"CHOOSE(M$10,N14,O14,P14,Q14,R14)","v":10000},{"$f":"H14-H15","v":10000},{"$f":"I14-I15","v":10000},{"$f":"J14-J15","v":10000},{"$f":"K14-K15","v":12618.319740278595},{"$f":"L14-L15","v":10000},{"$f":"CHOOSE(S$10,T14,U14,V14,W14,X14)","v":5000},{"$f":"N14-N15","v":5000},{"$f":"O14-O15","v":5000},{"$f":"P14-P15","v":5000},{"$f":"Q14-Q15","v":7618.3197402785954},{"$f":"R14-R15","v":5000},{"$f":"CHOOSE(Y$10,Z14,AA14,AB14,AC14,AD14)","v":2000},{"$f":"T14-T15","v":2000},{"$f":"U14-U15","v":2000},{"$f":"V14-V15","v":2000},{"$f":"W14-W15","v":4618.3197402785954},{"$f":"X14-X15","v":2000},{"$f":"CHOOSE(AE$10,AF14,AG14,AH14,AI14,AJ14)","v":0},{"$f":"Z14-Z15","v":0},{"$f":"AA14-AA15","v":0},{"$f":"AB14-AB15","v":0},{"$f":"AC14-AC15","v":2618.3197402785954},{"$f":"AD14-AD15","v":0},{"$f":"CHOOSE(AK$10,AL14,AM14,AN14,AO14,AP14)","v":-1000},{"$f":"AF14-AF15","v":-1000},{"$f":"AG14-AG15","v":-1000},{"$f":"AH14-AH15","v":-1000},{"$f":"AI14-AI15","v":1618.3197402785954},{"$f":"AJ14-AJ15","v":-1000},{"$f":"G14+M14+S14+Y14+AE14+AK14","v":36000},{"$f":"CHOOSE(Selected_Phase,G14,M14,S14,Y14,AE14,AK14)","v":20000}]
[null,"Planned gross area (PGA) (sqm)",null,null,null,null,{"$f":"MIN(CHOOSE(G$10,H15,I15,J15,K15,L15),G14)","v":10000},10000,10000,10000,{"$f":"MIN(CHOOSE(ScenarioWithinRandom,H15,I15,J15),K14)","v":10000},{"$f":"K15","v":10000},{"$f":"MIN(CHOOSE(M$10,N15,O15,P15,Q15,R15),M14)","v":5000},5000,{"$f":"N15","v":5000},{"$f":"O15","v":5000},{"$f":"MIN(CHOOSE(ScenarioWithinRandom,N15,O15,P15),Q14)","v":5000},{"$f":"Q15","v":5000},{"$f":"MIN(CHOOSE(S$10,T15,U15,V15,W15,X15),S14)","v":3000},3000,{"$f":"T15","v":3000},{"$f":"U15","v":3000},{"$f":"MIN(CHOOSE(ScenarioWithinRandom,T15,U15,V15),W14)","v":3000},{"$f":"W15","v":3000},{"$f":"MIN(CHOOSE(Y$10,Z15,AA15,AB15,AC15,AD15),Y14)","v":2000},2000,{"$f":"Z15","v":2000},{"$f":"AA15","v":2000},{"$f":"MIN(CHOOSE(ScenarioWithinRandom,Z15,AA15,AB15),AC14)","v":2000},{"$f":"AC15","v":2000},{"$f":"MIN(CHOOSE(AE$10,AF15,AG15,AH15,AI15,AJ15),AE14)","v":0},1000,{"$f":"AF15","v":1000},{"$f":"AG15","v":1000},{"$f":"MIN(CHOOSE(ScenarioWithinRandom,AF15,AG15,AH15),AI14)","v":1000},{"$f":"AI15","v":1000},{"$f":"MIN(CHOOSE(AK$10,AL15,AM15,AN15,AO15,AP15),AK14)","v":-1000},1000,{"$f":"AL15","v":1000},{"$f":"AM15","v":1000},{"$f":"MIN(CHOOSE(ScenarioWithinRandom,AL15,AM15,AN15),AO14)","v":1000},{"$f":"AO15","v":1000},{"$f":"G15+M15+S15+Y15+AE15+AK15","v":19000},{"$f":"CHOOSE(Selected_Phase,G15,M15,S15,Y15,AE15,AK15)","v":10000}]
[null,"LA/PGA Ratio",null,null,null,null,{"$f":"CHOOSE(G$10,H16,I16,J16,K16,L16)","v":0.75},0.75,0.75,0.75,{"$f":"CHOOSE(ScenarioWithinRandom,H16,I16,J16)","v":0.75},{"$f":"K16","v":0.75},{"$f":"CHOOSE(M$10,N16,O16,P16,Q16,R16)","v":0.8},0.8,{"$f":"N16","v":0.8},{"$f":"O16","v":0.8},{"$f":"CHOOSE(ScenarioWithinRandom,N16,O16,P16)","v":0.8},{"$f":"Q16","v":0.8},{"$f":"CHOOSE(S$10,T16,U16,V16,W16,X16)","v":0.8},0.8,{"$f":"T16","v":0.8},{"$f":"U16","v":0.8},{"$f":"CHOOSE(ScenarioWithinRandom,T16,U16,V16)","v":0.8},{"$f":"W16","v":0.8},{"$f":"CHOOSE(Y$10,Z16,AA16,AB16,AC16,AD16)","v":0.85},0.85,{"$f":"Z16","v":0.85},{"$f":"AA16","v":0.85},{"$f":"CHOOSE(ScenarioWithinRandom,Z16,AA16,AB16)","v":0.85},{"$f":"AC16","v":0.85},{"$f":"CHOOSE(AE$10,AF16,AG16,AH16,AI16,AJ16)","v":0.85},0.85,{"$f":"AF16","v":0.85},{"$f":"AG16","v":0.85},{"$f":"CHOOSE(ScenarioWithinRandom,AF16,AG16,AH16)","v":0.85},{"$f":"AI16","v":0.85},{"$f":"CHOOSE(AK$10,AL16,AM16,AN16,AO16,AP16)","v":0.85},0.85,{"$f":"AL16","v":0.85},{"$f":"AM16","v":0.85},{"$f":"CHOOSE(ScenarioWithinRandom,AL16,AM16,AN16)","v":0.85},{"$f":"AO16","v":0.85},{"$f":"AQ17/AQ15","v":0.91052631578947374},{"$f":"CHOOSE(Selected_Phase,G16,M16,S16,Y16,AE16,AK16)","v":0.75}]
[null,"Lettable Area (LA) (sqm)",null,null,null,null,{"$f":"CHOOSE(G$10,H17,I17,J17,K17,L17)","v":7500},{"$f":"H15*H16","v":7500},{"$f":"I15*I16","v":7500},{"$f":"J15*J16","v":7500},{"$f":"K15*K16","v":7500},{"$f":"L15*L16","v":7500},{"$f":"CHOOSE(M$10,N17,O17,P17,Q17,R17)","v":4000},{"$f":"N15*N16","v":4000},{"$f":"O15*O16","v":4000},{"$f":"P15*P16","v":4000},{"$f":"Q15*Q16","v":4000},{"$f":"R15*R16","v":4000},{"$f":"CHOOSE(S$10,T17,U17,V17,W17,X17)","v":2400},{"$f":"T15*T16","v":2400},{"$f":"U15*U16","v":2400},{"$f":"V15*V16","v":2400},{"$f":"W15*W16","v":2400},{"$f":"X15*X16","v":2400},{"$f":"CHOOSE(Y$10,Z17,AA17,AB17,AC17,AD17)","v":1700},{"$f":"Z15*Z16","v":1700},{"$f":"AA15*AA16","v":1700},{"$f":"AB15*AB16","v":1700},{"$f":"AC15*AC16","v":1700},{"$f":"AD15*AD16","v":1700},{"$f":"CHOOSE(AE$10,AF17,AG17,AH17,AI17,AJ17)","v":850},{"$f":"AF15*AF16","v":850},{"$f":"AG15*AG16","v":850},{"$f":"AH15*AH16","v":850},{"$f":"AI15*AI16","v":850},{"$f":"AJ15*AJ16","v":850},{"$f":"CHOOSE(AK$10,AL17,AM17,AN17,AO17,AP17)","v":850},{"$f":"AL15*AL16","v":850},{"$f":"AM15*AM16","v":850},{"$f":"AN15*AN16","v":850},{"$f":"AO15*AO16","v":850},{"$f":"AP15*AP16","v":850},{"$f":"G17+M17+S17+Y17+AE17+AK17","v":17300},{"$f":"CHOOSE(Selected_Phase,G17,M17,S17,Y17,AE17,AK17)","v":7500}]
[]
[null,"Area Breakdown (in %)"]
[null,"Office",null,null,null,null,{"$f":"CHOOSE(G$10,H20,I20,J20,K20,L20)","v":1},1,1,1,{"$f":"J20","v":1},{"$f":"K20","v":1},{"$f":"CHOOSE(M$10,N20,O20,P20,Q20,R20)","v":1},1,1,1,{"$f":"P20","v":1},{"$f":"Q20","v":1},{"$f":"CHOOSE(S$10,T20,U20,V20,W20,X20)","v":1},1,1,1,{"$f":"V20","v":1},{"$f":"W20","v":1},{"$f":"CHOOSE(Y$10,Z20,AA20,AB20,AC20,AD20)","v":1},1,1,1,{"$f":"AB20","v":1},{"$f":"AC20","v":1},{"$f":"CHOOSE(AE$10,AF20,AG20,AH20,AI20,AJ20)","v":1},1,1,1,{"$f":"AH20","v":1},{"$f":"AI20","v":1},{"$f":"CHOOSE(AK$10,AL20,AM20,AN20,AO20,AP20)","v":1},1,1,1,{"$f":"AN20","v":1},{"$f":"AO20","v":1},{"$f":"AQ28/$AQ$32","v":1},{"$f":"CHOOSE(Selected_Phase,G20,M20,S20,Y20,AE20,AK20)","v":1}]
[null,"Retail",null,null,null,null,{"$f":"CHOOSE(G$10,H21,I21,J21,K21,L21)","v":0},0,0,0,{"$f":"J21","v":0},null,{"$f":"CHOOSE(M$10,N21,O21,P21,Q21,R21)","v":0},0,0,0,{"$f":"P21","v":0},null,{"$f":"CHOOSE(S$10,T21,U21,V21,W21,X21)","v":0},0,0,0,0,0,{"$f":"CHOOSE(Y$10,Z21,AA21,AB21,AC21,AD21)","v":0},0,0,0,0,0,{"$f":"CHOOSE(AE$10,AF21,AG21,AH21,AI21,AJ21)","v":0},0,0,0,0,0,{"$f":"CHOOSE(AK$10,AL21,AM21,AN21,AO21,AP21)","v":0},0,0,0,0,0,{"$f":"AQ29/$AQ$32","v":0},{"$f":"CHOOSE(Selected_Phase,G21,M21,S21,Y21,AE21,AK21)","v":0}]
[null,"Residential",null,null,null,null,{"$f":"CHOOSE(G$10,H22,I22,J22,K22,L22)","v":0},0,0,0,{"$f":"J22","v":0},null,{"$f":"CHOOSE(M$10,N22,O22,P22,Q22,R22)","v":0},0,0,0,{"$f":"P22","v":0},null,{"$f":"CHOOSE(S$10,T22,U22,V22,W22,X22)","v":0},0,0,0,0,0,{"$f":"CHOOSE(Y$10,Z22,AA22,AB22,AC22,AD22)","v":0},0,0,0,0,0,{"$f":"CHOOSE(AE$10,AF22,AG22,AH22,AI22,AJ22)","v":0},0,0,0,0,0,{"$f":"CHOOSE(AK$10,AL22,AM22,AN22,AO22,AP22)","v":0},0,0,0,0,0,{"$f":"AQ30/$AQ$32","v":0},{"$f":"CHOOSE(Selected_Phase,G22,M22,S22,Y22,AE22,AK22)","v":0}]
[null,"Other",null,null,null,null,{"$f":"CHOOSE(G$10,H23,I23,J23,K23,L23)","v":0},0,0,0,{"$f":"J23","v":0},null,{"$f":"CHOOSE(M$10,N23,O23,P23,Q23,R23)","v":0},0,0,0,{"$f":"P23","v":0},null,{"$f":"CHOOSE(S$10,T23,U23,V23,W23,X23)","v":0},0,0,0,0,0,{"$f":"CHOOSE(Y$10,Z23,AA23,AB23,AC23,AD23)","v":0},0,0,0,0,0,{"$f":"CHOOSE(AE$10,AF23,AG23,AH23,AI23,AJ23)","v":0},0,0,0,0,0,{"$f":"CHOOSE(AK$10,AL23,AM23,AN23,AO23,AP23)","v":0},0,0,0,0,0,{"$f":"AQ31/$AQ$32","v":0},{"$f":"CHOOSE(Selected_Phase,G23,M23,S23,Y23,AE23,AK23)","v":0}]
[null,"Total (%)",null,null,null,null,{"$f":"CHOOSE(G$10,H24,I24,J24,K24,L24)","v":1},{"$f":"SUM(H20:H23)","v":1},{"$f":"SUM(I20:I23)","v":1},{"$f":"SUM(J20:J23)","v":1},{"$f":"SUM(K20:K23)","v":1},{"$f":"SUM(L20:L23)","v":1},{"$f":"CHOOSE(M$10,N24,O24,P24,Q24,R24)","v":1},{"$f":"SUM(N20:N23)","v":1},{"$f":"SUM(O20:O23)","v":1},{"$f":"SUM(P20:P23)","v":1},{"$f":"SUM(Q20:Q23)","v":1},{"$f":"SUM(R20:R23)","v":1},{"$f":"CHOOSE(S$10,T24,U24,V24,W24,X24)","v":1},{"$f":"SUM(T20:T23)","v":1},{"$f":"SUM(U20:U23)","v":1},{"$f":"SUM(V20:V23)","v":1},{"$f":"SUM(W20:W23)","v":1},{"$f":"SUM(X20:X23)","v":1},{"$f":"CHOOSE(Y$10,Z24,AA24,AB24,AC24,AD24)","v":1},{"$f":"SUM(Z20:Z23)","v":1},{"$f":"SUM(AA20:AA23)","v":1},{"$f":"SUM(AB20:AB23)","v":1},{"$f":"SUM(AC20:AC23)","v":1},{"$f":"SUM(AD20:AD23)","v":1},{"$f":"CHOOSE(AE$10,AF24,AG24,AH24,AI24,AJ24)","v":1},{"$f":"SUM(AF20:AF23)","v":1},{"$f":"SUM(AG20:AG23)","v":1},{"$f":"SUM(AH20:AH23)","v":1},{"$f":"SUM(AI20:AI23)","v":1},{"$f":"SUM(AJ20:AJ23)","v":1},{"$f":"CHOOSE(AK$10,AL24,AM24,AN24,AO24,AP24)","v":1},{"$f":"SUM(AL20:AL23)","v":1},{"$f":"SUM(AM20:AM23)","v":1},{"$f":"SUM(AN20:AN23)","v":1},{"$f":"SUM(AO20:AO23)","v":1},{"$f":"SUM(AP20:AP23)","v":1},{"$f":"SUM(AQ28:AQ31)/AQ32","v":1},{"$f":"CHOOSE(Selected_Phase,G24,M24,S24,Y24,AE24,AK24)","v":1}]
[]
[]
[null,"Area Breakdown (sqm)"]
[null,"Office",null,null,null,null,{"$f":"CHOOSE(G$10,H28,I28,J28,K28,L28)","v":7500},{"$f":"H20*H$17","v":7500},7500,7500,{"$f":"K20*K$17","v":7500},7500,{"$f":"CHOOSE(M$10,N28,O28,P28,Q28,R28)","v":4000},{"$f":"N20*N$17","v":4000},4000,4000,4000,4000,{"$f":"CHOOSE(S$10,T28,U28,V28,W28,X28)","v":2400},{"$f":"T20*T$17","v":2400},2400,2400,2400,2400,{"$f":"CHOOSE(Y$10,Z28,AA28,AB28,AC28,AD28)","v":1700},{"$f":"Z20*Z$17","v":1700},1700,1700,1700,1700,{"$f":"CHOOSE(AE$10,AF28,AG28,AH28,AI28,AJ28)","v":850},{"$f":"AF20*AF$17","v":850},850,850,850,850,{"$f":"CHOOSE(AK$10,AL28,AM28,AN28,AO28,AP28)","v":850},{"$f":"AL20*AL$17","v":850},850,850,850,850,{"$f":"G28+M28+S28+Y28+AE28+AK28","v":17300},{"$f":"CHOOSE(Selected_Phase,G28,M28,S28,Y28,AE28,AK28)","v":7500}]
[null,"Retail",null,null,null,null,{"$f":"CHOOSE(G$10,H29,I29,J29,K29,L29)","v":0},0,0,0,0,0,{"$f":"CHOOSE(M$10,N29,O29,P29,Q29,R29)","v":0},0,0,0,0,0,{"$f":"CHOOSE(S$10,T29,U29,V29,W29,X29)","v":0},0,0,0,0,0,{"$f":"CHOOSE(Y$10,Z29,AA29,AB29,AC29,AD29)","v":0},0,0,0,0,0,{"$f":"CHOOSE(AE$10,AF29,AG29,AH29,AI29,AJ29)","v":0},0,0,0,0,0,{"$f":"CHOOSE(AK$10,AL29,AM29,AN29,AO29,AP29)","v":0},0,0,0,0,0,{"$f":"G29+M29+S29+Y29+AE29+AK29","v":0},{"$f":"CHOOSE(Selected_Phase,G29,M29,S29,Y29,AE29,AK29)","v":0}]
[null,"Residential",null,null,null,null,{"$f":"CHOOSE(G$10,H30,I30,J30,K30,L30)","v":0},0,0,0,0,0,{"$f":"CHOOSE(M$10,N30,O30,P30,Q30,R30)","v":0},0,0,0,0,0,{"$f":"CHOOSE(S$10,T30,U30,V30,W30,X30)","v":0},0,0,0,0,0,{"$f":"CHOOSE(Y$10,Z30,AA30,AB30,AC30,AD30)","v":0},0,0,0,0,0,{"$f":"CHOOSE(AE$10,AF30,AG30,AH30,AI30,AJ30)","v":0},0,0,0,0,0,{"$f":"CHOOSE(AK$10,AL30,AM30,AN30,AO30,AP30)","v":0},0,0,0,0,0,{"$f":"G30+M30+S30+Y30+AE30+AK30","v":0},{"$f":"CHOOSE(Selected_Phase,G30,M30,S30,Y30,AE30,AK30)","v":0}]
[null,"Other",null,null,null,null,{"$f":"CHOOSE(G$10,H31,I31,J31,K31,L31)","v":0},0,0,0,0,0,{"$f":"CHOOSE(M$10,N31,O31,P31,Q31,R31)","v":0},0,0,0,0,0,{"$f":"CHOOSE(S$10,T31,U31,V31,W31,X31)","v":0},0,0,0,0,0,{"$f":"CHOOSE(Y$10,Z31,AA31,AB31,AC31,AD31)","v":0},0,0,0,0,0,{"$f":"CHOOSE(AE$10,AF31,AG31,AH31,AI31,AJ31)","v":0},0,0,0,0,0,{"$f":"CHOOSE(AK$10,AL31,AM31,AN31,AO31,AP31)","v":0},0,0,0,0,0,{"$f":"G31+M31+S31+Y31+AE31+AK31","v":0},{"$f":"CHOOSE(Selected_Phase,G31,M31,S31,Y31,AE31,AK31)","v":0}]
[null,"Total (sqm)",null,null,null,null,{"$f":"CHOOSE(G$10,H32,I32,J32,K32,L32)","v":7500},{"$f":"SUM(H28:H31)","v":7500},{"$f":"SUM(I28:I31)","v":7500},{"$f":"SUM(J28:J31)","v":7500},{"$f":"SUM(K28:K31)","v":7500},{"$f":"SUM(L28:L31)","v":7500},{"$f":"CHOOSE(M$10,N32,O32,P32,Q32,R32)","v":4000},{"$f":"SUM(N28:N31)","v":4000},{"$f":"SUM(O28:O31)","v":4000},{"$f":"SUM(P28:P31)","v":4000},{"$f":"SUM(Q28:Q31)","v":4000},{"$f":"SUM(R28:R31)","v":4000},{"$f":"CHOOSE(S$10,T32,U32,V32,W32,X32)","v":2400},{"$f":"SUM(T28:T31)","v":2400},{"$f":"SUM(U28:U31)","v":2400},{"$f":"SUM(V28:V31)","v":2400},{"$f":"SUM(W28:W31)","v":2400},{"$f":"SUM(X28:X31)","v":2400},{"$f":"CHOOSE(Y$10,Z32,AA32,AB32,AC32,AD32)","v":1700},{"$f":"SUM(Z28:Z31)","v":1700},{"$f":"SUM(AA28:AA31)","v":1700},{"$f":"SUM(AB28:AB31)","v":1700},{"$f":"SUM(AC28:AC31)","v":1700},{"$f":"SUM(AD28:AD31)","v":1700},{"$f":"CHOOSE(AE$10,AF32,AG32,AH32,AI32,AJ32)","v":850},{"$f":"SUM(AF28:AF31)","v":850},{"$f":"SUM(AG28:AG31)","v":850},{"$f":"SUM(AH28:AH31)","v":850},{"$f":"SUM(AI28:AI31)","v":850},{"$f":"SUM(AJ28:AJ31)","v":850},{"$f":"CHOOSE(AK$10,AL32,AM32,AN32,AO32,AP32)","v":850},{"$f":"SUM(AL28:AL31)","v":850},{"$f":"SUM(AM28:AM31)","v":850},{"$f":"SUM(AN28:AN31)","v":850},{"$f":"SUM(AO28:AO31)","v":850},{"$f":"SUM(AP28:AP31)","v":850},{"$f":"G32+M32+S32+Y32+AE32+AK32","v":17300},{"$f":"CHOOSE(Selected_Phase,G32,M32,S32,Y32,AE32,AK32)","v":7500}]
[]
[]
[null,"Planned Net Rent (€/psm pa)"]
[null,"Office",null,null,null,null,{"$f":"CHOOSE(G$10,H36,I36,J36,K36,L36)","v":400},{"$f":"Assumptions!M22","v":400},{"$f":"H36+50","v":450},{"$f":"H36-50","v":350},{"$f":"Assumptions!G22","v":483.49124379660111},null,{"$f":"CHOOSE(M$10,N36,O36,P36,Q36,R36)","v":400},{"$f":"Assumptions!N22","v":400},{"$f":"N36+50","v":450},{"$f":"N36-50","v":350},{"$f":"Assumptions!H22","v":483.49124379660111},null,{"$f":"CHOOSE(S$10,T36,U36,V36,W36,X36)","v":400},{"$f":"Assumptions!O22","v":400},{"$f":"T36+50","v":450},{"$f":"T36-50","v":350},{"$f":"Assumptions!I22","v":483.49124379660111},null,{"$f":"CHOOSE(Y$10,Z36,AA36,AB36,AC36,AD36)","v":400},{"$f":"Assumptions!P22","v":400},{"$f":"Z36+50","v":450},{"$f":"Z36-50","v":350},{"$f":"Assumptions!J22","v":483.49124379660111},null,{"$f":"CHOOSE(AE$10,AF36,AG36,AH36,AI36,AJ36)","v":400},{"$f":"Assumptions!Q22","v":400},{"$f":"AF36+50","v":450},{"$f":"AF36-50","v":350},{"$f":"Assumptions!K22","v":483.49124379660111},null,{"$f":"CHOOSE(AK$10,AL36,AM36,AN36,AO36,AP36)","v":400},{"$f":"Assumptions!R22","v":400},{"$f":"AL36+50","v":450},{"$f":"AL36-50","v":350},{"$f":"Assumptions!L22","v":483.49124379660111},null,{"$f":"G36+M36+S36+Y36+AE36+AK36","v":2400},{"$f":"CHOOSE(Selected_Phase,G36,M36,S36,Y36,AE36,AK36)","v":400}]
[null,"Retail",null,null,null,null,0,0,0,0,{"$f":"J37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"G37+M37+S37+Y37+AE37+AK37","v":0},{"$f":"CHOOSE(Selected_Phase,G37,M37,S37,Y37,AE37,AK37)","v":0}]
[null,"Residential",null,null,null,null,0,0,0,0,{"$f":"J38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,null,null,null,0,0,0,0,{"$f":"J39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Weighted Average",null,null,null,null,400,{"$f":"SUMPRODUCT(H36:H39,H28:H31)/H32","v":400},450,{"$f":"SUMPRODUCT(J36:J39,J28:J31)/J32","v":350},{"$f":"IFERROR(SUMPRODUCT(K36:K39,K28:K31)/K32,0)","v":483.49124379660111},{"$f":"SUMPRODUCT(L36:L39,L28:L31)/L32","v":0},400,400,450,350,{"$f":"IFERROR(SUMPRODUCT(Q36:Q39,Q28:Q31)/Q32,0)","v":483.49124379660111},{"$f":"SUMPRODUCT(R36:R39,R28:R31)/R32","v":0},400,400,450,350,{"$f":"IFERROR(SUMPRODUCT(W36:W39,W28:W31)/W32,0)","v":483.49124379660111},{"$f":"SUMPRODUCT(X36:X39,X28:X31)/X32","v":0},400,400,450,350,{"$f":"IFERROR(SUMPRODUCT(AC36:AC39,AC28:AC31)/AC32,0)","v":483.49124379660111},{"$f":"SUMPRODUCT(AD36:AD39,AD28:AD31)/AD32","v":0},400,400,450,350,{"$f":"IFERROR(SUMPRODUCT(AI36:AI39,AI28:AI31)/AI32,0)","v":483.49124379660111},{"$f":"SUMPRODUCT(AJ36:AJ39,AJ28:AJ31)/AJ32","v":0},400,400,450,350,{"$f":"IFERROR(SUMPRODUCT(AO36:AO39,AO28:AO31)/AO32,0)","v":483.49124379660111},{"$f":"SUMPRODUCT(AP36:AP39,AP28:AP31)/AP32","v":0},2400,400]
[null,"Total (€ pa)",null,null,null,null,3000000,{"$f":"SUMPRODUCT(H36:H39,H28:H31)","v":3000000},{"$f":"SUMPRODUCT(I36:I39,I28:I31)","v":3375000},{"$f":"SUMPRODUCT(J36:J39,J28:J31)","v":2625000},{"$f":"SUMPRODUCT(K36:K39,K28:K31)","v":3626184.3284745081},{"$f":"SUMPRODUCT(L36:L39,L28:L31)","v":0},1600000,{"$f":"SUMPRODUCT(N36:N39,N28:N31)","v":1600000},{"$f":"SUMPRODUCT(O36:O39,O28:O31)","v":1800000},{"$f":"SUMPRODUCT(P36:P39,P28:P31)","v":1400000},{"$f":"SUMPRODUCT(Q36:Q39,Q28:Q31)","v":1933964.9751864045},{"$f":"SUMPRODUCT(R36:R39,R28:R31)","v":0},960000,{"$f":"SUMPRODUCT(T36:T39,T28:T31)","v":960000},{"$f":"SUMPRODUCT(U36:U39,U28:U31)","v":1080000},{"$f":"SUMPRODUCT(V36:V39,V28:V31)","v":840000},{"$f":"SUMPRODUCT(W36:W39,W28:W31)","v":1160378.9851118426},{"$f":"SUMPRODUCT(X36:X39,X28:X31)","v":0},680000,{"$f":"SUMPRODUCT(Z36:Z39,Z28:Z31)","v":680000},{"$f":"SUMPRODUCT(AA36:AA39,AA28:AA31)","v":765000},{"$f":"SUMPRODUCT(AB36:AB39,AB28:AB31)","v":595000},{"$f":"SUMPRODUCT(AC36:AC39,AC28:AC31)","v":821935.11445422191},{"$f":"SUMPRODUCT(AD36:AD39,AD28:AD31)","v":0},340000,{"$f":"SUMPRODUCT(AF36:AF39,AF28:AF31)","v":340000},{"$f":"SUMPRODUCT(AG36:AG39,AG28:AG31)","v":382500},{"$f":"SUMPRODUCT(AH36:AH39,AH28:AH31)","v":297500},{"$f":"SUMPRODUCT(AI36:AI39,AI28:AI31)","v":410967.55722711096},{"$f":"SUMPRODUCT(AJ36:AJ39,AJ28:AJ31)","v":0},340000,{"$f":"SUMPRODUCT(AL36:AL39,AL28:AL31)","v":340000},{"$f":"SUMPRODUCT(AM36:AM39,AM28:AM31)","v":382500},{"$f":"SUMPRODUCT(AN36:AN39,AN28:AN31)","v":297500},{"$f":"SUMPRODUCT(AO36:AO39,AO28:AO31)","v":410967.55722711096},{"$f":"SUMPRODUCT(AP36:AP39,AP28:AP31)","v":0},6920000,3000000]
[]
[null,"Land Cost"]
[null,"Land Cost",null,null,null,null,{"$f":"CHOOSE(G$10,H44,I44,J44,K44,L44)","v":4000},4000,{"$f":"H44","v":4000},{"$f":"I44","v":4000},{"$f":"CHOOSE(ScenarioWithinRandom,H44,I44,J44)","v":4000},{"$f":"K44","v":4000},{"$f":"CHOOSE(M$10,N44,O44,P44,Q44,R44)","v":0},{"$f":"IF(VerticalPhasing=1,0,H44*N14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,I44*O14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,J44*P14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,K44*Q14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,L44*R14/$H14)","v":0},{"$f":"CHOOSE(S$10,T44,U44,V44,W44,X44)","v":0},{"$f":"IF(VerticalPhasing=1,0,N44*T14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,O44*U14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,P44*V14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,Q44*W14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,R44*X14/$H14)","v":0},{"$f":"CHOOSE(Y$10,Z44,AA44,AB44,AC44,AD44)","v":0},{"$f":"IF(VerticalPhasing=1,0,T44*Z14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,U44*AA14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,V44*AB14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,W44*AC14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,X44*AD14/$H14)","v":0},{"$f":"CHOOSE(AE$10,AF44,AG44,AH44,AI44,AJ44)","v":0},{"$f":"IF(VerticalPhasing=1,0,Z44*AF14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,AA44*AG14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,AB44*AH14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,AC44*AI14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,AD44*AJ14/$H14)","v":0},{"$f":"CHOOSE(AK$10,AL44,AM44,AN44,AO44,AP44)","v":0},{"$f":"IF(VerticalPhasing=1,0,AF44*AL14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,AG44*AM14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,AH44*AN14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,AI44*AO14/$H14)","v":0},{"$f":"IF(VerticalPhasing=1,0,AJ44*AP14/$H14)","v":0},{"$f":"G44+M44+S44+Y44+AE44+AK44","v":4000},{"$f":"CHOOSE(Selected_Phase,G44,M44,S44,Y44,AE44,AK44)","v":4000}]
[]
[null,"Construction Cost"]
[null,"Construction costs",null,null,null,null,{"$f":"CHOOSE(G$10,H47,I47,J47,K47,L47)","v":25000},{"$f":"H49*H15/1000","v":25000},{"$f":"I49*I15/1000","v":22500},{"$f":"J49*J15/1000","v":30000},{"$f":"K49*K15/1000","v":25473.09424271715},{"$f":"L49*L15/1000","v":0},{"$f":"CHOOSE(M$10,N47,O47,P47,Q47,R47)","v":15000},{"$f":"N49*N15/1000","v":15000},{"$f":"O49*O15/1000","v":13750},{"$f":"P49*P15/1000","v":17500},{"$f":"Q49*Q15/1000","v":17363.985045226007},{"$f":"R49*R15/1000","v":0},{"$f":"CHOOSE(S$10,T47,U47,V47,W47,X47)","v":10500},{"$f":"T49*T15/1000","v":10500},{"$f":"U49*U15/1000","v":9750},{"$f":"V49*V15/1000","v":12000},{"$f":"W49*W15/1000","v":10725.683011607807},{"$f":"X49*X15/1000","v":0},{"$f":"CHOOSE(Y$10,Z47,AA47,AB47,AC47,AD47)","v":8000},{"$f":"Z49*Z15/1000","v":8000},{"$f":"AA49*AA15/1000","v":7500},{"$f":"AB49*AB15/1000","v":9000},{"$f":"AC49*AC15/1000","v":6334.7588198267304},{"$f":"AD49*AD15/1000","v":0},{"$f":"CHOOSE(AE$10,AF47,AG47,AH47,AI47,AJ47)","v":4500},{"$f":"AF49*AF15/1000","v":4500},{"$f":"AG49*AG15/1000","v":4250},{"$f":"AH49*AH15/1000","v":5000},{"$f":"AI49*AI15/1000","v":5567.991683204662},{"$f":"AJ49*AJ15/1000","v":0},{"$f":"CHOOSE(AK$10,AL47,AM47,AN47,AO47,AP47)","v":5000},{"$f":"AL49*AL15/1000","v":5000},{"$f":"AM49*AM15/1000","v":4750},{"$f":"AN49*AN15/1000","v":5500},{"$f":"AO49*AO15/1000","v":5567.991683204662},{"$f":"AP49*AP15/1000","v":0},{"$f":"G47+M47+S47+Y47+AE47+AK47","v":68000},{"$f":"CHOOSE(Selected_Phase,G47,M47,S47,Y47,AE47,AK47)","v":25000}]
[null,"€ psm of PGA",null,null,null,null,2500,{"$f":"Assumptions!M23","v":2500},{"$f":"H48-250","v":2250},{"$f":"H48+500","v":3000},{"$f":"Assumptions!G23","v":2547.3094242717152},null,3000,{"$f":"Assumptions!N23","v":3000},{"$f":"N48-250","v":2750},{"$f":"N48+500","v":3500},{"$f":"Assumptions!H23","v":3472.7970090452013},null,3500,{"$f":"Assumptions!O23","v":3500},{"$f":"T48-250","v":3250},{"$f":"T48+500","v":4000},{"$f":"Assumptions!I23","v":3575.2276705359354},null,4000,{"$f":"Assumptions!P23","v":4000},{"$f":"Z48-250","v":3750},{"$f":"Z48+500","v":4500},{"$f":"Assumptions!J23","v":3167.3794099133652},null,4500,{"$f":"Assumptions!Q23","v":4500},{"$f":"AF48-250","v":4250},{"$f":"AF48+500","v":5000},{"$f":"Assumptions!K23","v":5567.991683204662},null,5000,{"$f":"Assumptions!R23","v":5000},{"$f":"AL48-250","v":4750},{"$f":"AL48+500","v":5500},{"$f":"Assumptions!K23","v":5567.991683204662},null,null,2500]
[null,"€ psm of PGA (for sensitivity)",null,null,null,null,2500,{"$f":"H48*1","v":2500},{"$f":"I48*1","v":2250},{"$f":"J48*1","v":3000},{"$f":"K48*1","v":2547.3094242717152},{"$f":"L48*1","v":0},3000,{"$f":"N48*1","v":3000},{"$f":"O48*1","v":2750},{"$f":"P48*1","v":3500},{"$f":"Q48*1","v":3472.7970090452013},{"$f":"R48*1","v":0},3500,{"$f":"T48*1","v":3500},{"$f":"U48*1","v":3250},{"$f":"V48*1","v":4000},{"$f":"W48*1","v":3575.2276705359354},{"$f":"X48*1","v":0},4000,{"$f":"Z48*1","v":4000},{"$f":"AA48*1","v":3750},{"$f":"AB48*1","v":4500},{"$f":"AC48*1","v":3167.3794099133652},{"$f":"AD48*1","v":0},4500,{"$f":"AF48*1","v":4500},{"$f":"AG48*1","v":4250},{"$f":"AH48*1","v":5000},{"$f":"AI48*1","v":5567.991683204662},{"$f":"AJ48*1","v":0},5000,{"$f":"AL48*1","v":5000},{"$f":"AM48*1","v":4750},{"$f":"AN48*1","v":5500},{"$f":"AO48*1","v":5567.991683204662},{"$f":"AP48*1","v":0},{"$f":"AQ47/AQ15*1000","v":3578.9473684210525},2500]
[null,"Contingencies",null,null,null,null,1000,{"$f":"H51*H$47","v":1000},{"$f":"I51*I$47","v":900},{"$f":"J51*J$47","v":1200},{"$f":"K51*K$47","v":1018.923769708686},{"$f":"L51*L$47","v":0},600,{"$f":"N51*N$47","v":600},{"$f":"O51*O$47","v":550},{"$f":"P51*P$47","v":700},{"$f":"Q51*Q$47","v":694.55940180904031},{"$f":"R51*R$47","v":0},420,{"$f":"T51*T$47","v":420},{"$f":"U51*U$47","v":390},{"$f":"V51*V$47","v":480},{"$f":"W51*W$47","v":429.02732046431231},{"$f":"X51*X$47","v":0},320,{"$f":"Z51*Z$47","v":320},{"$f":"AA51*AA$47","v":300},{"$f":"AB51*AB$47","v":360},{"$f":"AC51*AC$47","v":253.39035279306921},{"$f":"AD51*AD$47","v":0},180,{"$f":"AF51*AF$47","v":180},{"$f":"AG51*AG$47","v":170},{"$f":"AH51*AH$47","v":200},{"$f":"AI51*AI$47","v":222.71966732818649},{"$f":"AJ51*AJ$47","v":0},200,{"$f":"AL51*AL$47","v":200},{"$f":"AM51*AM$47","v":190},{"$f":"AN51*AN$47","v":220},{"$f":"AO51*AO$47","v":222.71966732818649},{"$f":"AP51*AP$47","v":0},{"$f":"G50+M50+S50+Y50+AE50+AK50","v":2720},1000]
[null,"% of Construction Costs",null,null,null,null,0.04,0.04,{"$f":"H51","v":0.04},{"$f":"I51","v":0.04},{"$f":"CHOOSE(ScenarioWithinRandom,H51,I51,J51)","v":0.04},null,0.04,0.04,{"$f":"N51","v":0.04},{"$f":"O51","v":0.04},{"$f":"CHOOSE(ScenarioWithinRandom,N51,O51,P51)","v":0.04},{"$f":"Q51","v":0.04},0.04,0.04,{"$f":"T51","v":0.04},0.04,{"$f":"CHOOSE(ScenarioWithinRandom,T51,U51,V51)","v":0.04},{"$f":"W51","v":0.04},0.04,0.04,{"$f":"Z51","v":0.04},0.04,{"$f":"CHOOSE(ScenarioWithinRandom,Z51,AA51,AB51)","v":0.04},{"$f":"AC51","v":0.04},0.04,0.04,{"$f":"AF51","v":0.04},0.04,{"$f":"CHOOSE(ScenarioWithinRandom,AF51,AG51,AH51)","v":0.04},{"$f":"AI51","v":0.04},0.04,0.04,{"$f":"AL51","v":0.04},0.04,{"$f":"CHOOSE(ScenarioWithinRandom,AL51,AM51,AN51)","v":0.04},{"$f":"AO51","v":0.04},{"$f":"AQ50/AQ47","v":0.04},0.04]
[null,"Other Miscellaneous Cost",null,null,null,null,1250,{"$f":"H53*H$47","v":1250},{"$f":"I53*I$47","v":1125},{"$f":"J53*J$47","v":1500},{"$f":"K53*K$47","v":1273.6547121358576},{"$f":"L53*L$47","v":0},750,{"$f":"N53*N$47","v":750},{"$f":"O53*O$47","v":687.5},{"$f":"P53*P$47","v":875},{"$f":"Q53*Q$47","v":868.19925226130044},{"$f":"R53*R$47","v":0},525,{"$f":"T53*T$47","v":525},{"$f":"U53*U$47","v":487.5},{"$f":"V53*V$47","v":600},{"$f":"W53*W$47","v":536.28415058039036},{"$f":"X53*X$47","v":0},400,{"$f":"Z53*Z$47","v":400},{"$f":"AA53*AA$47","v":375},{"$f":"AB53*AB$47","v":450},{"$f":"AC53*AC$47","v":316.73794099133653},{"$f":"AD53*AD$47","v":0},225,{"$f":"AF53*AF$47","v":225},{"$f":"AG53*AG$47","v":212.5},{"$f":"AH53*AH$47","v":250},{"$f":"AI53*AI$47","v":278.39958416023313},{"$f":"AJ53*AJ$47","v":0},250,{"$f":"AL53*AL$47","v":250},{"$f":"AM53*AM$47","v":237.5},{"$f":"AN53*AN$47","v":275},{"$f":"AO53*AO$47","v":278.39958416023313},{"$f":"AP53*AP$47","v":0},{"$f":"G52+M52+S52+Y52+AE52+AK52","v":3400},1250]
[null,"% of Construction Costs",null,null,null,null,0.05,0.05,{"$f":"H53","v":0.05},{"$f":"I53","v":0.05},{"$f":"CHOOSE(ScenarioWithinRandom,H53,I53,J53)","v":0.05},null,0.05,0.05,{"$f":"N53","v":0.05},{"$f":"O53","v":0.05},{"$f":"CHOOSE(ScenarioWithinRandom,N53,O53,P53)","v":0.05},{"$f":"Q53","v":0.05},0.05,0.05,0.05,0.05,{"$f":"CHOOSE(ScenarioWithinRandom,T53,U53,V53)","v":0.05},{"$f":"W53","v":0.05},0.05,0.05,0.05,0.05,{"$f":"CHOOSE(ScenarioWithinRandom,Z53,AA53,AB53)","v":0.05},{"$f":"AC53","v":0.05},0.05,0.05,0.05,0.05,{"$f":"CHOOSE(ScenarioWithinRandom,AF53,AG53,AH53)","v":0.05},{"$f":"AI53","v":0.05},0.05,0.05,0.05,0.05,{"$f":"CHOOSE(ScenarioWithinRandom,AL53,AM53,AN53)","v":0.05},{"$f":"AO53","v":0.05},{"$f":"AQ52/AQ49","v":0.95000000000000007},0.05]
[null,"Additional Phasing Cost",null,null,null,null,{"$f":"CHOOSE(G$10,H54,I54,J54,K54,L54)","v":2500},{"$f":"H15*H$55/1000","v":2500},{"$f":"I15*I$55/1000","v":2500},{"$f":"J15*J$55/1000","v":2500},{"$f":"K15*K$55/1000","v":2327.6966413194896},{"$f":"L15*L$55/1000","v":0},3750,{"$f":"N15*N$55/1000","v":3750},{"$f":"O15*O$55/1000","v":3750},{"$f":"P15*P$55/1000","v":3750},{"$f":"Q15*Q$55/1000","v":3112.5006519664144},{"$f":"R15*R$55/1000","v":3112.5006519664144},0,{"$f":"T15*T$55/1000","v":0},{"$f":"U15*U$55/1000","v":0},{"$f":"V15*V$55/1000","v":0},{"$f":"W15*W$55/1000","v":3672.0779939945437},{"$f":"X15*X$55/1000","v":0},0,{"$f":"Z15*Z$55/1000","v":0},{"$f":"AA15*AA$55/1000","v":0},{"$f":"AB15*AB$55/1000","v":0},{"$f":"AC15*AC$55/1000","v":3190.4641731082465},{"$f":"AD15*AD$55/1000","v":3190.4641731082465},0,{"$f":"AF15*AF$55/1000","v":0},{"$f":"AG15*AG$55/1000","v":0},{"$f":"AH15*AH$55/1000","v":0},{"$f":"AI15*AI$55/1000","v":2080.628093695791},{"$f":"AJ15*AJ$55/1000","v":2080.628093695791},0,{"$f":"AL15*AL$55/1000","v":0},{"$f":"AM15*AM$55/1000","v":0},{"$f":"AN15*AN$55/1000","v":0},{"$f":"AO15*AO$55/1000","v":2672.0246822951935},{"$f":"AP15*AP$55/1000","v":2672.0246822951935},{"$f":"G54+M54+S54+Y54+AE54+AK54","v":6250},{"$f":"CHOOSE(Selected_Phase,G54,M54,S54,Y54,AE54,AK54)","v":2500}]
[null,"€ psm of PGA",null,null,null,null,{"$f":"CHOOSE(G$10,H55,I55,J55,K55,L55)","v":250},{"$f":"Assumptions!M24","v":250},{"$f":"H55","v":250},{"$f":"I55","v":250},{"$f":"Assumptions!G24","v":232.76966413194896},null,750,{"$f":"Assumptions!N24","v":750},{"$f":"N55","v":750},{"$f":"O55","v":750},{"$f":"Assumptions!H24","v":622.50013039328292},{"$f":"Q55","v":622.50013039328292},0,0,{"$f":"T55","v":0},{"$f":"U55","v":0},{"$f":"Assumptions!I24","v":1224.0259979981813},null,0,0,{"$f":"Z55","v":0},{"$f":"AA55","v":0},{"$f":"Assumptions!J24","v":1595.2320865541233},{"$f":"AC55","v":1595.2320865541233},0,0,{"$f":"AF55","v":0},{"$f":"AG55","v":0},{"$f":"Assumptions!K24","v":2080.628093695791},{"$f":"AI55","v":2080.628093695791},0,0,{"$f":"AL55","v":0},{"$f":"AM55","v":0},{"$f":"Assumptions!L24","v":2672.0246822951935},{"$f":"AO55","v":2672.0246822951935},null,{"$f":"CHOOSE(Selected_Phase,G55,M55,S55,Y55,AE55,AK55)","v":250}]
[null,"Site Preparation Costs",null,null,null,null,{"$f":"CHOOSE(G$10,H56,I56,J56,K56,L56)","v":250},{"$f":"H57*H$47","v":250},{"$f":"I57*I$47","v":225},{"$f":"J57*J$47","v":300},{"$f":"K57*K$47","v":254.7309424271715},{"$f":"L57*L$47","v":0},75,{"$f":"N57*N$47","v":75},{"$f":"O57*O$47","v":68.75},{"$f":"P57*P$47","v":87.5},{"$f":"Q57*Q$47","v":86.819925226130039},{"$f":"R57*R$47","v":0},52.5,{"$f":"T57*T$47","v":52.5},{"$f":"U57*U$47","v":48.75},{"$f":"V57*V$47","v":60},{"$f":"W57*W$47","v":53.628415058039039},{"$f":"X57*X$47","v":0},40,{"$f":"Z57*Z$47","v":40},{"$f":"AA57*AA$47","v":37.5},{"$f":"AB57*AB$47","v":45},{"$f":"AC57*AC$47","v":31.673794099133652},{"$f":"AD57*AD$47","v":0},22.5,{"$f":"AF57*AF$47","v":22.5},{"$f":"AG57*AG$47","v":21.25},{"$f":"AH57*AH$47","v":25},{"$f":"AI57*AI$47","v":27.839958416023311},{"$f":"AJ57*AJ$47","v":0},25,{"$f":"AL57*AL$47","v":25},{"$f":"AM57*AM$47","v":23.75},{"$f":"AN57*AN$47","v":27.5},{"$f":"AO57*AO$47","v":27.839958416023311},{"$f":"AP57*AP$47","v":0},{"$f":"G56+M56+S56+Y56+AE56+AK56","v":465},{"$f":"CHOOSE(Selected_Phase,G56,M56,S56,Y56,AE56,AK56)","v":250}]
[null,"% of Construction Costs",null,null,null,null,{"$f":"CHOOSE(G$10,H57,I57,J57,K57,L57)","v":0.01},0.01,{"$f":"H57","v":0.01},{"$f":"I57","v":0.01},{"$f":"CHOOSE(ScenarioWithinRandom,H57,I57,J57)","v":0.01},null,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"N57","v":5.0000000000000001E-3},{"$f":"O57","v":5.0000000000000001E-3},{"$f":"CHOOSE(ScenarioWithinRandom,N57,O57,P57)","v":5.0000000000000001E-3},{"$f":"Q57","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"T57","v":5.0000000000000001E-3},{"$f":"U57","v":5.0000000000000001E-3},{"$f":"CHOOSE(ScenarioWithinRandom,T57,U57,V57)","v":5.0000000000000001E-3},{"$f":"W57","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"Z57","v":5.0000000000000001E-3},{"$f":"AA57","v":5.0000000000000001E-3},{"$f":"CHOOSE(ScenarioWithinRandom,Z57,AA57,AB57)","v":5.0000000000000001E-3},{"$f":"AC57","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"AF57","v":5.0000000000000001E-3},{"$f":"AG57","v":5.0000000000000001E-3},{"$f":"CHOOSE(ScenarioWithinRandom,AF57,AG57,AH57)","v":5.0000000000000001E-3},{"$f":"AI57","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"AL57","v":5.0000000000000001E-3},{"$f":"AM57","v":5.0000000000000001E-3},{"$f":"CHOOSE(ScenarioWithinRandom,AL57,AM57,AN57)","v":5.0000000000000001E-3},{"$f":"AO57","v":5.0000000000000001E-3},{"$f":"AQ56/AQ53","v":489.4736842105263},{"$f":"CHOOSE(Selected_Phase,G57,M57,S57,Y57,AE57,AK57)","v":0.01}]
[null,"Total",null,null,null,null,{"$f":"CHOOSE(G$10,H58,I58,J58,K58,L58)","v":30000},{"$f":"H47+H50+H52+H54+H56","v":30000},{"$f":"I47+I50+I52+I54+I56","v":27250},{"$f":"J47+J50+J52+J54+J56","v":35500},{"$f":"K47+K50+K52+K54+K56","v":30348.100308308352},{"$f":"L47+L50+L52+L54+L56","v":0},20175,{"$f":"N47+N50+N52+N54+N56","v":20175},{"$f":"O47+O50+O52+O54+O56","v":18806.25},{"$f":"P47+P50+P52+P54+P56","v":22912.5},{"$f":"Q47+Q50+Q52+Q54+Q56","v":22126.064276488891},{"$f":"R47+R50+R52+R54+R56","v":3112.5006519664144},11497.5,{"$f":"T47+T50+T52+T54+T56","v":11497.5},{"$f":"U47+U50+U52+U54+U56","v":10676.25},{"$f":"V47+V50+V52+V54+V56","v":13140},{"$f":"W47+W50+W52+W54+W56","v":15416.700891705093},{"$f":"X47+X50+X52+X54+X56","v":0},8760,{"$f":"Z47+Z50+Z52+Z54+Z56","v":8760},{"$f":"AA47+AA50+AA52+AA54+AA56","v":8212.5},{"$f":"AB47+AB50+AB52+AB54+AB56","v":9855},{"$f":"AC47+AC50+AC52+AC54+AC56","v":10127.025080818516},{"$f":"AD47+AD50+AD52+AD54+AD56","v":3190.4641731082465},4927.5,{"$f":"AF47+AF50+AF52+AF54+AF56","v":4927.5},{"$f":"AG47+AG50+AG52+AG54+AG56","v":4653.75},{"$f":"AH47+AH50+AH52+AH54+AH56","v":5475},{"$f":"AI47+AI50+AI52+AI54+AI56","v":8177.578986804896},{"$f":"AJ47+AJ50+AJ52+AJ54+AJ56","v":2080.628093695791},5475,{"$f":"AL47+AL50+AL52+AL54+AL56","v":5475},{"$f":"AM47+AM50+AM52+AM54+AM56","v":5201.25},{"$f":"AN47+AN50+AN52+AN54+AN56","v":6022.5},{"$f":"AO47+AO50+AO52+AO54+AO56","v":8768.9755754042981},{"$f":"AP47+AP50+AP52+AP54+AP56","v":2672.0246822951935},{"$f":"G58+M58+S58+Y58+AE58+AK58","v":80835},{"$f":"CHOOSE(Selected_Phase,G58,M58,S58,Y58,AE58,AK58)","v":30000}]
[]
[null,"Fees & Other Soft Costs"]
[null,"Architect & Engineer Fees",null,null,null,null,{"$f":"CHOOSE(G$10,H61,I61,J61,K61,L61)","v":3000},{"$f":"H62*H$58","v":3000},{"$f":"I62*I$58","v":2725},{"$f":"J62*J$58","v":3550},{"$f":"K62*K$58","v":3034.8100308308353},{"$f":"L62*L$58","v":0},{"$f":"CHOOSE(M$10,N61,O61,P61,Q61,R61)","v":3026.25},{"$f":"N62*N$58","v":3026.25},{"$f":"O62*O$58","v":2820.9375},{"$f":"P62*P$58","v":3436.875},{"$f":"Q62*Q$58","v":3318.9096414733335},{"$f":"R62*R$58","v":466.87509779496213},{"$f":"CHOOSE(S$10,T61,U61,V61,W61,X61)","v":1724.625},{"$f":"T62*T$58","v":1724.625},{"$f":"U62*U$58","v":1601.4375},{"$f":"V62*V$58","v":1971},{"$f":"W62*W$58","v":2312.5051337557638},{"$f":"X62*X$58","v":0},{"$f":"CHOOSE(Y$10,Z61,AA61,AB61,AC61,AD61)","v":1314},{"$f":"Z62*Z$58","v":1314},{"$f":"AA62*AA$58","v":1231.875},{"$f":"AB62*AB$58","v":1478.25},{"$f":"AC62*AC$58","v":1519.0537621227772},{"$f":"AD62*AD$58","v":478.56962596623697},{"$f":"CHOOSE(AE$10,AF61,AG61,AH61,AI61,AJ61)","v":739.125},{"$f":"AF62*AF$58","v":739.125},{"$f":"AG62*AG$58","v":698.0625},{"$f":"AH62*AH$58","v":821.25},{"$f":"AI62*AI$58","v":1226.6368480207343},{"$f":"AJ62*AJ$58","v":312.09421405436865},{"$f":"CHOOSE(AK$10,AL61,AM61,AN61,AO61,AP61)","v":821.25},{"$f":"AL62*AL$58","v":821.25},{"$f":"AM62*AM$58","v":780.1875},{"$f":"AN62*AN$58","v":903.375},{"$f":"AO62*AO$58","v":1315.3463363106446},{"$f":"AP62*AP$58","v":400.80370234427903},{"$f":"G61+M61+S61+Y61+AE61+AK61","v":10625.25},{"$f":"CHOOSE(Selected_Phase,G61,M61,S61,Y61,AE61,AK61)","v":3000}]
[null,"% of Total Building Costs",null,null,null,null,{"$f":"CHOOSE(G$10,H62,I62,J62,K62,L62)","v":0.1},0.1,{"$f":"H62","v":0.1},{"$f":"I62","v":0.1},{"$f":"CHOOSE(ScenarioWithinRandom,H62,I62,J62)","v":0.1},null,{"$f":"CHOOSE(M$10,N62,O62,P62,Q62,R62)","v":0.15},0.15,{"$f":"N62","v":0.15},{"$f":"O62","v":0.15},{"$f":"CHOOSE(ScenarioWithinRandom,N62,O62,P62)","v":0.15},{"$f":"Q62","v":0.15},{"$f":"CHOOSE(S$10,T62,U62,V62,W62,X62)","v":0.15},0.15,{"$f":"T62","v":0.15},{"$f":"U62","v":0.15},{"$f":"CHOOSE(ScenarioWithinRandom,T62,U62,V62)","v":0.15},{"$f":"W62","v":0.15},{"$f":"CHOOSE(Y$10,Z62,AA62,AB62,AC62,AD62)","v":0.15},0.15,{"$f":"Z62","v":0.15},{"$f":"AA62","v":0.15},{"$f":"CHOOSE(ScenarioWithinRandom,Z62,AA62,AB62)","v":0.15},{"$f":"AC62","v":0.15},{"$f":"CHOOSE(AE$10,AF62,AG62,AH62,AI62,AJ62)","v":0.15},0.15,{"$f":"AF62","v":0.15},{"$f":"AG62","v":0.15},{"$f":"CHOOSE(ScenarioWithinRandom,AF62,AG62,AH62)","v":0.15},{"$f":"AI62","v":0.15},{"$f":"CHOOSE(AK$10,AL62,AM62,AN62,AO62,AP62)","v":0.15},0.15,{"$f":"AL62","v":0.15},{"$f":"AM62","v":0.15},{"$f":"CHOOSE(ScenarioWithinRandom,AL62,AM62,AN62)","v":0.15},{"$f":"AO62","v":0.15},{"$f":"AQ61/AQ$58","v":0.1314436815735758},{"$f":"CHOOSE(Selected_Phase,G62,M62,S62,Y62,AE62,AK62)","v":0.1}]
[null,"Other Soft Costs",null,null,null,null,{"$f":"CHOOSE(G$10,H63,I63,J63,K63,L63)","v":600},{"$f":"H64*H$58","v":600},{"$f":"I64*I$58","v":545},{"$f":"J64*J$58","v":710},{"$f":"K64*K$58","v":606.96200616616704},{"$f":"L64*L$58","v":0},{"$f":"CHOOSE(M$10,N63,O63,P63,Q63,R63)","v":403.5},{"$f":"N64*N$58","v":403.5},{"$f":"O64*O$58","v":376.125},{"$f":"P64*P$58","v":458.25},{"$f":"Q64*Q$58","v":442.5212855297778},{"$f":"R64*R$58","v":62.250013039328287},{"$f":"CHOOSE(S$10,T63,U63,V63,W63,X63)","v":229.95000000000002},{"$f":"T64*T$58","v":229.95000000000002},{"$f":"U64*U$58","v":213.52500000000001},{"$f":"V64*V$58","v":262.8},{"$f":"W64*W$58","v":308.33401783410187},{"$f":"X64*X$58","v":0},{"$f":"CHOOSE(Y$10,Z63,AA63,AB63,AC63,AD63)","v":175.20000000000002},{"$f":"Z64*Z$58","v":175.20000000000002},{"$f":"AA64*AA$58","v":164.25},{"$f":"AB64*AB$58","v":197.1},{"$f":"AC64*AC$58","v":202.54050161637031},{"$f":"AD64*AD$58","v":63.809283462164935},{"$f":"CHOOSE(AE$10,AF63,AG63,AH63,AI63,AJ63)","v":98.55},{"$f":"AF64*AF$58","v":98.55},{"$f":"AG64*AG$58","v":93.075000000000003},{"$f":"AH64*AH$58","v":109.5},{"$f":"AI64*AI$58","v":163.55157973609792},{"$f":"AJ64*AJ$58","v":41.612561873915823},{"$f":"CHOOSE(AK$10,AL63,AM63,AN63,AO63,AP63)","v":109.5},{"$f":"AL64*AL$58","v":109.5},{"$f":"AM64*AM$58","v":104.02500000000001},{"$f":"AN64*AN$58","v":120.45},{"$f":"AO64*AO$58","v":175.37951150808595},{"$f":"AP64*AP$58","v":53.440493645903871},{"$f":"G63+M63+S63+Y63+AE63+AK63","v":1616.7},{"$f":"CHOOSE(Selected_Phase,G63,M63,S63,Y63,AE63,AK63)","v":600}]
[null,"% of Total Building Costs",null,null,null,null,{"$f":"CHOOSE(G$10,H64,I64,J64,K64,L64)","v":0.02},0.02,{"$f":"H64","v":0.02},{"$f":"I64","v":0.02},{"$f":"CHOOSE(ScenarioWithinRandom,H64,I64,J64)","v":0.02},null,{"$f":"CHOOSE(M$10,N64,O64,P64,Q64,R64)","v":0.02},{"$f":"H64","v":0.02},{"$f":"N64","v":0.02},{"$f":"O64","v":0.02},{"$f":"CHOOSE(ScenarioWithinRandom,N64,O64,P64)","v":0.02},{"$f":"Q64","v":0.02},{"$f":"CHOOSE(S$10,T64,U64,V64,W64,X64)","v":0.02},{"$f":"N64","v":0.02},{"$f":"T64","v":0.02},{"$f":"U64","v":0.02},{"$f":"CHOOSE(ScenarioWithinRandom,T64,U64,V64)","v":0.02},{"$f":"W64","v":0.02},{"$f":"CHOOSE(Y$10,Z64,AA64,AB64,AC64,AD64)","v":0.02},{"$f":"T64","v":0.02},{"$f":"Z64","v":0.02},{"$f":"AA64","v":0.02},{"$f":"CHOOSE(ScenarioWithinRandom,Z64,AA64,AB64)","v":0.02},{"$f":"AC64","v":0.02},{"$f":"CHOOSE(AE$10,AF64,AG64,AH64,AI64,AJ64)","v":0.02},{"$f":"Z64","v":0.02},{"$f":"AF64","v":0.02},{"$f":"AG64","v":0.02},{"$f":"CHOOSE(ScenarioWithinRandom,AF64,AG64,AH64)","v":0.02},{"$f":"AI64","v":0.02},{"$f":"CHOOSE(AK$10,AL64,AM64,AN64,AO64,AP64)","v":0.02},{"$f":"AF64","v":0.02},{"$f":"AL64","v":0.02},{"$f":"AM64","v":0.02},{"$f":"CHOOSE(ScenarioWithinRandom,AL64,AM64,AN64)","v":0.02},{"$f":"AO64","v":0.02},{"$f":"AQ63/AQ$58","v":0.02},{"$f":"CHOOSE(Selected_Phase,G64,M64,S64,Y64,AE64,AK64)","v":0.02}]
[null,"Total",null,null,null,null,{"$f":"CHOOSE(G$10,H65,I65,J65,K65,L65)","v":3600},{"$f":"H61+H63","v":3600},3270,{"$f":"J61+J63","v":4260},{"$f":"K61+K63","v":3641.7720369970025},{"$f":"L61+L63","v":0},{"$f":"CHOOSE(M$10,N65,O65,P65,Q65,R65)","v":3429.75},3429.75,3197.0625,3895.125,3761.4309270031113,529.12511083429047,{"$f":"CHOOSE(S$10,T65,U65,V65,W65,X65)","v":1954.575},1954.575,1814.9625000000001,2233.8000000000002,{"$f":"W61+W63","v":2620.8391515898657},{"$f":"X61+X63","v":0},{"$f":"CHOOSE(Y$10,Z65,AA65,AB65,AC65,AD65)","v":1489.2},1489.2,1396.125,1675.35,{"$f":"AC61+AC63","v":1721.5942637391477},{"$f":"AD61+AD63","v":542.37890942840193},{"$f":"CHOOSE(AE$10,AF65,AG65,AH65,AI65,AJ65)","v":837.67499999999995},837.67499999999995,791.13750000000005,{"$f":"AH61+AH63","v":930.75},{"$f":"AI61+AI63","v":1390.1884277568322},{"$f":"AJ61+AJ63","v":353.70677592828446},{"$f":"CHOOSE(AK$10,AL65,AM65,AN65,AO65,AP65)","v":930.75},930.75,884.21249999999998,{"$f":"AN61+AN63","v":1023.825},{"$f":"AO61+AO63","v":1490.7258478187305},{"$f":"AP61+AP63","v":454.2441959901829},{"$f":"G65+M65+S65+Y65+AE65+AK65","v":12241.95},{"$f":"CHOOSE(Selected_Phase,G65,M65,S65,Y65,AE65,AK65)","v":3600}]
[]
[null,"Other Costs (Absorption Budget)"]
[null,"Free Rent Periods",null,null,null,null,{"$f":"CHOOSE(G$10,H68,I68,J68,K68,L68)","v":1},1,{"$f":"H68","v":1},{"$f":"I68","v":1},{"$f":"CHOOSE(ScenarioWithinRandom,H68,I68,J68)","v":1},1,{"$f":"CHOOSE(M$10,N68,O68,P68,Q68,R68)","v":1},1,{"$f":"N68","v":1},{"$f":"O68","v":1},{"$f":"CHOOSE(ScenarioWithinRandom,N68,O68,P68)","v":1},1,{"$f":"CHOOSE(S$10,T68,U68,V68,W68,X68)","v":1},1,{"$f":"T68","v":1},1,{"$f":"CHOOSE(ScenarioWithinRandom,T68,U68,V68)","v":1},1,{"$f":"CHOOSE(Y$10,Z68,AA68,AB68,AC68,AD68)","v":1},1,{"$f":"Z68","v":1},1,{"$f":"CHOOSE(ScenarioWithinRandom,Z68,AA68,AB68)","v":1},{"$f":"AC68","v":1},{"$f":"CHOOSE(AE$10,AF68,AG68,AH68,AI68,AJ68)","v":1},1,{"$f":"AF68","v":1},1,{"$f":"CHOOSE(ScenarioWithinRandom,AF68,AG68,AH68)","v":1},{"$f":"AI68","v":1},{"$f":"CHOOSE(AK$10,AL68,AM68,AN68,AO68,AP68)","v":1},1,{"$f":"AL68","v":1},1,{"$f":"CHOOSE(ScenarioWithinRandom,AL68,AM68,AN68)","v":1},{"$f":"AO68","v":1},null,{"$f":"CHOOSE(Selected_Phase,G68,M68,S68,Y68,AE68,AK68)","v":1}]
[null,"Void Costs (€ psm)",null,null,null,null,{"$f":"CHOOSE(G$10,H69,I69,J69,K69,L69)","v":35},35,{"$f":"H69","v":35},35,{"$f":"CHOOSE(ScenarioWithinRandom,H69,I69,J69)","v":35},35,{"$f":"CHOOSE(M$10,N69,O69,P69,Q69,R69)","v":35},35,{"$f":"N69","v":35},35,{"$f":"CHOOSE(ScenarioWithinRandom,N69,O69,P69)","v":35},35,{"$f":"CHOOSE(S$10,T69,U69,V69,W69,X69)","v":35},35,35,35,{"$f":"CHOOSE(ScenarioWithinRandom,T69,U69,V69)","v":35},35,{"$f":"CHOOSE(Y$10,Z69,AA69,AB69,AC69,AD69)","v":35},35,35,35,{"$f":"CHOOSE(ScenarioWithinRandom,Z69,AA69,AB69)","v":35},{"$f":"AC69","v":35},{"$f":"CHOOSE(AE$10,AF69,AG69,AH69,AI69,AJ69)","v":35},35,35,35,{"$f":"CHOOSE(ScenarioWithinRandom,AF69,AG69,AH69)","v":35},{"$f":"AI69","v":35},{"$f":"CHOOSE(AK$10,AL69,AM69,AN69,AO69,AP69)","v":35},35,35,35,{"$f":"CHOOSE(ScenarioWithinRandom,AL69,AM69,AN69)","v":35},{"$f":"AO69","v":35},null,{"$f":"CHOOSE(Selected_Phase,G69,M69,S69,Y69,AE69,AK69)","v":35}]
[null,"Tenant Improvements (Tis) (€ psm)",null,null,null,null,{"$f":"CHOOSE(G$10,H70,I70,J70,K70,L70)","v":100},100,{"$f":"H70","v":100},100,{"$f":"CHOOSE(ScenarioWithinRandom,H70,I70,J70)","v":100},100,{"$f":"CHOOSE(M$10,N70,O70,P70,Q70,R70)","v":100},100,{"$f":"N70","v":100},100,{"$f":"CHOOSE(ScenarioWithinRandom,N70,O70,P70)","v":100},100,{"$f":"CHOOSE(S$10,T70,U70,V70,W70,X70)","v":100},100,{"$f":"T70","v":100},{"$f":"U70","v":100},{"$f":"CHOOSE(ScenarioWithinRandom,T70,U70,V70)","v":100},{"$f":"W70","v":100},{"$f":"CHOOSE(Y$10,Z70,AA70,AB70,AC70,AD70)","v":100},100,100,100,{"$f":"CHOOSE(ScenarioWithinRandom,Z70,AA70,AB70)","v":100},{"$f":"AC70","v":100},{"$f":"CHOOSE(AE$10,AF70,AG70,AH70,AI70,AJ70)","v":100},100,100,100,{"$f":"CHOOSE(ScenarioWithinRandom,AF70,AG70,AH70)","v":100},{"$f":"AI70","v":100},{"$f":"CHOOSE(AK$10,AL70,AM70,AN70,AO70,AP70)","v":100},100,100,100,{"$f":"CHOOSE(ScenarioWithinRandom,AL70,AM70,AN70)","v":100},{"$f":"AO70","v":100},null,{"$f":"CHOOSE(Selected_Phase,G70,M70,S70,Y70,AE70,AK70)","v":100}]
[]
[null,"Timing"]
[null,"Joint Exercise of Phases",null,null,null,null,{"$f":"IF(VerticalPhasing=1,INDEX(Assumptions!$G$32:$L$32,MATCH(G$1,Assumptions!$G$21:$L$21,0)),0)","v":1},null,null,null,null,null,{"$f":"IF(VerticalPhasing=1,INDEX(Assumptions!$G$32:$L$32,MATCH(M$1,Assumptions!$G$21:$L$21,0)),0)","v":2},null,null,null,null,null,{"$f":"IF(VerticalPhasing=1,INDEX(Assumptions!$G$32:$L$32,MATCH(S$1,Assumptions!$G$21:$L$21,0)),0)","v":2},null,null,null,null,null,{"$f":"IF(VerticalPhasing=1,INDEX(Assumptions!$G$32:$L$32,MATCH(Y$1,Assumptions!$G$21:$L$21,0)),0)","v":4},null,null,null,null,null,{"$f":"IF(VerticalPhasing=1,INDEX(Assumptions!$G$32:$L$32,MATCH(AE$1,Assumptions!$G$21:$L$21,0)),0)","v":5},null,null,null,null,null,{"$f":"IF(VerticalPhasing=1,INDEX(Assumptions!$G$32:$L$32,MATCH(AK$1,Assumptions!$G$21:$L$21,0)),0)","v":6},null,null,null,null,null,null,{"$f":"CHOOSE(Selected_Phase,G73,M73,S73,Y73,AE73,AK73)","v":1}]
[null,"Start Permiting (Qtr)",null,null,null,null,{"$f":"CHOOSE(G$10,H74,I74,J74,K74,L74)","v":0},0,0,0,0,0,{"$f":"CHOOSE(M$10,N74,O74,P74,Q74,R74)","v":0},0,0,0,0,0,{"$f":"CHOOSE(S$10,T74,U74,V74,W74,X74)","v":0},0,0,0,0,0,{"$f":"CHOOSE(Y$10,Z74,AA74,AB74,AC74,AD74)","v":0},0,0,0,0,0,{"$f":"CHOOSE(AE$10,AF74,AG74,AH74,AI74,AJ74)","v":0},0,0,0,0,0,{"$f":"CHOOSE(AK$10,AL74,AM74,AN74,AO74,AP74)","v":0},0,0,0,0,0,null,{"$f":"CHOOSE(Selected_Phase,G74,M74,S74,Y74,AE74,AK74)","v":0}]
[null,"Start Permiting (Date)",null,null,null,null,"2011-12-31","2011-12-31",{"$f":"H75","v":"2011-12-31"},{"$f":"I75","v":"2011-12-31"},{"$f":"CHOOSE(ScenarioWithinRandom,H75,I75,J75)","v":"2011-12-31"},{"$f":"K75","v":"2011-12-31"},"2011-12-31","2011-12-31",{"$f":"N75","v":"2011-12-31"},{"$f":"O75","v":"2011-12-31"},{"$f":"CHOOSE(ScenarioWithinRandom,N75,O75,P75)","v":"2011-12-31"},{"$f":"Q75","v":"2011-12-31"},"2011-12-31","2011-12-31",{"$f":"T75","v":"2011-12-31"},{"$f":"U75","v":"2011-12-31"},{"$f":"CHOOSE(ScenarioWithinRandom,T75,U75,V75)","v":"2011-12-31"},{"$f":"W75","v":"2011-12-31"},"2011-12-31","2011-12-31",{"$f":"Z75","v":"2011-12-31"},{"$f":"AA75","v":"2011-12-31"},{"$f":"CHOOSE(ScenarioWithinRandom,Z75,AA75,AB75)","v":"2011-12-31"},{"$f":"AC75","v":"2011-12-31"},"2011-12-31","2011-12-31",{"$f":"AF75","v":"2011-12-31"},{"$f":"AG75","v":"2011-12-31"},{"$f":"CHOOSE(ScenarioWithinRandom,AF75,AG75,AH75)","v":"2011-12-31"},{"$f":"AI75","v":"2011-12-31"},"2011-12-31","2011-12-31",{"$f":"AL75","v":"2011-12-31"},{"$f":"AM75","v":"2011-12-31"},{"$f":"CHOOSE(ScenarioWithinRandom,AL75,AM75,AN75)","v":"2011-12-31"},{"$f":"AO75","v":"2011-12-31"},null,"2011-12-31"]
[null,"Time to Obtain Pemit",null,null,null,null,6,{"$f":"Assumptions!M25","v":6},{"$f":"H76-2","v":4},{"$f":"H76+4","v":10},{"$f":"Assumptions!G25","v":8},null,4,{"$f":"Assumptions!N25","v":4},{"$f":"N76-1","v":3},{"$f":"N76+2","v":6},{"$f":"Assumptions!H25","v":3},null,3,{"$f":"Assumptions!O25","v":3},{"$f":"T76-1","v":2},{"$f":"T76+2","v":5},{"$f":"Assumptions!I25","v":3},null,3,{"$f":"Assumptions!P25","v":3},{"$f":"Z76-1","v":2},{"$f":"Z76+2","v":5},{"$f":"Assumptions!J25","v":3},null,3,{"$f":"Assumptions!Q25","v":3},{"$f":"AF76-1","v":2},{"$f":"AF76+2","v":5},{"$f":"Assumptions!K25","v":3},null,3,{"$f":"Assumptions!R25","v":3},{"$f":"AL76-1","v":2},{"$f":"AL76+2","v":5},{"$f":"Assumptions!L25","v":5},null,null,6]
[null,"Permit Acquired",null,null,null,null,6,{"$f":"H76+H74","v":6},{"$f":"I76+I74","v":4},{"$f":"J76+J74","v":10},{"$f":"K76+K74","v":8},{"$f":"L76+L74","v":0},4,{"$f":"N76+N74","v":4},{"$f":"O76+O74","v":3},{"$f":"P76+P74","v":6},{"$f":"Q76+Q74","v":3},{"$f":"R76+R74","v":0},3,{"$f":"T76+T74","v":3},{"$f":"U76+U74","v":2},{"$f":"V76+V74","v":5},{"$f":"W76+W74","v":3},{"$f":"X76+X74","v":0},3,{"$f":"Z76+Z74","v":3},{"$f":"AA76+AA74","v":2},{"$f":"AB76+AB74","v":5},{"$f":"AC76+AC74","v":3},{"$f":"AD76+AD74","v":0},3,{"$f":"AF76+AF74","v":3},{"$f":"AG76+AG74","v":2},{"$f":"AH76+AH74","v":5},{"$f":"AI76+AI74","v":3},{"$f":"AJ76+AJ74","v":0},3,{"$f":"AL76+AL74","v":3},{"$f":"AM76+AM74","v":2},{"$f":"AN76+AN74","v":5},{"$f":"AO76+AO74","v":5},{"$f":"AP76+AP74","v":0},null,6]
[null,"Delay Works (Qtrs)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Earliest Start Works",null,null,null,null,{"$f":"CHOOSE(G$10,H79,I79,J79,K79,L79)","v":6},{"$f":"H77+H78","v":6},{"$f":"I77+I78","v":4},{"$f":"J77+J78","v":10},{"$f":"K77+K78","v":8},{"$f":"L77+L78","v":0},44,{"$f":"IF(VerticalPhasing=1,IF($M73=$G73,MAX($G80,N78+N77),MAX($G$84,N78+N77)),N78+N77)","v":44},{"$f":"IF(VerticalPhasing=1,IF($M73=$G73,MAX($G80,O78+O77),MAX($G$84,O78+O77)),O78+O77)","v":44},{"$f":"IF(VerticalPhasing=1,IF($M73=$G73,MAX($G80,P78+P77),MAX($G$84,P78+P77)),P78+P77)","v":44},{"$f":"IF(VerticalPhasing=1,IF($M73=$G73,MAX($G80,Q78+Q77),MAX($G$84,Q78+Q77)),Q78+Q77)","v":44},{"$f":"IF(VerticalPhasing=1,IF($M73=$G73,MAX($G80,R78+R77),MAX($G$84,R78+R77)),R78+R77)","v":44},93,{"$f":"IF(VerticalPhasing=1,IF($S73=$M73,MAX($M80,T78+T77),MAX($M$84,T78+T77)),T78+T77)","v":93},{"$f":"IF(VerticalPhasing=1,IF($S73=$M73,MAX($M80,U78+U77),MAX($M$84,U78+U77)),U78+U77)","v":93},{"$f":"IF(VerticalPhasing=1,IF($S73=$M73,MAX($M80,V78+V77),MAX($M$84,V78+V77)),V78+V77)","v":93},{"$f":"IF(VerticalPhasing=1,IF($S73=$M73,MAX($M80,W78+W77),MAX($M$84,W78+W77)),W78+W77)","v":93},{"$f":"IF(VerticalPhasing=1,IF($S73=$M73,MAX($M80,X78+X77),MAX($M$84,X78+X77)),X78+X77)","v":93},100,{"$f":"IF(VerticalPhasing=1,IF($Y73=$S73,MAX($S80,Z78+Z77),MAX($S$84,Z78+Z77)),Z78+Z77)","v":100},{"$f":"IF(VerticalPhasing=1,IF($Y73=$S73,MAX($S80,AA78+AA77),MAX($S$84,AA78+AA77)),AA78+AA77)","v":100},{"$f":"IF(VerticalPhasing=1,IF($Y73=$S73,MAX($S80,AB78+AB77),MAX($S$84,AB78+AB77)),AB78+AB77)","v":100},{"$f":"IF(VerticalPhasing=1,IF($Y73=$S73,MAX($S80,AC78+AC77),MAX($S$84,AC78+AC77)),AC78+AC77)","v":100},{"$f":"IF(VerticalPhasing=1,IF($Y73=$S73,MAX($S80,AD78+AD77),MAX($S$84,AD78+AD77)),AD78+AD77)","v":100},116,{"$f":"IF(VerticalPhasing=1,IF($AE73=$Y73,MAX($Y80,AF78+AF77),MAX($Y$84,AF78+AF77)),AF78+AF77)","v":116},{"$f":"IF(VerticalPhasing=1,IF($AE73=$Y73,MAX($Y80,AG78+AG77),MAX($Y$84,AG78+AG77)),AG78+AG77)","v":116},{"$f":"IF(VerticalPhasing=1,IF($AE73=$Y73,MAX($Y80,AH78+AH77),MAX($Y$84,AH78+AH77)),AH78+AH77)","v":116},{"$f":"IF(VerticalPhasing=1,IF($AE73=$Y73,MAX($Y80,AI78+AI77),MAX($Y$84,AI78+AI77)),AI78+AI77)","v":116},{"$f":"IF(VerticalPhasing=1,IF($AE73=$Y73,MAX($Y80,AJ78+AJ77),MAX($Y$84,AJ78+AJ77)),AJ78+AJ77)","v":116},10006,{"$f":"IF(VerticalPhasing=1,IF($AK73=$AE73,MAX($AE80,AL78+AL77),MAX($AE$84,AL78+AL77)),AL78+AL77)","v":10006},{"$f":"IF(VerticalPhasing=1,IF($AK73=$AE73,MAX($AE80,AM78+AM77),MAX($AE$84,AM78+AM77)),AM78+AM77)","v":10006},{"$f":"IF(VerticalPhasing=1,IF($AK73=$AE73,MAX($AE80,AN78+AN77),MAX($AE$84,AN78+AN77)),AN78+AN77)","v":10006},{"$f":"IF(VerticalPhasing=1,IF($AK73=$AE73,MAX($AE80,AO78+AO77),MAX($AE$84,AO78+AO77)),AO78+AO77)","v":10006},{"$f":"IF(VerticalPhasing=1,IF($AK73=$AE73,MAX($AE80,AP78+AP77),MAX($AE$84,AP78+AP77)),AP78+AP77)","v":10006}]
[null,"Actual Start Works",null,null,null,null,35,{"$f":"IF(WhenToStart=1,H79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(H$2,DevCosts!$AQ$23:$AQ$28,0)))","v":35},{"$f":"IF(WhenToStart=1,I79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(I$2,DevCosts!$AQ$23:$AQ$28,0)))","v":35},{"$f":"IF(WhenToStart=1,J79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(J$2,DevCosts!$AQ$23:$AQ$28,0)))","v":35},{"$f":"IF(WhenToStart=1,K79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(K$2,DevCosts!$AQ$23:$AQ$28,0)))","v":35},{"$f":"IF(WhenToStart=1,L79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(L$2,DevCosts!$AQ$23:$AQ$28,0)))","v":35},93,{"$f":"IF(WhenToStart=1,N79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(N$2,DevCosts!$AQ$23:$AQ$28,0)))","v":93},{"$f":"IF(WhenToStart=1,O79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(O$2,DevCosts!$AQ$23:$AQ$28,0)))","v":93},{"$f":"IF(WhenToStart=1,P79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(P$2,DevCosts!$AQ$23:$AQ$28,0)))","v":93},{"$f":"IF(WhenToStart=1,Q79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(Q$2,DevCosts!$AQ$23:$AQ$28,0)))","v":93},{"$f":"IF(WhenToStart=1,R79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(R$2,DevCosts!$AQ$23:$AQ$28,0)))","v":93},93,{"$f":"IF(WhenToStart=1,T79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(T$2,DevCosts!$AQ$23:$AQ$28,0)))","v":93},{"$f":"IF(WhenToStart=1,U79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(U$2,DevCosts!$AQ$23:$AQ$28,0)))","v":93},{"$f":"IF(WhenToStart=1,V79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(V$2,DevCosts!$AQ$23:$AQ$28,0)))","v":93},{"$f":"IF(WhenToStart=1,W79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(W$2,DevCosts!$AQ$23:$AQ$28,0)))","v":93},{"$f":"IF(WhenToStart=1,X79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(X$2,DevCosts!$AQ$23:$AQ$28,0)))","v":93},110,{"$f":"IF(WhenToStart=1,Z79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(Z$2,DevCosts!$AQ$23:$AQ$28,0)))","v":110},{"$f":"IF(WhenToStart=1,AA79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(AA$2,DevCosts!$AQ$23:$AQ$28,0)))","v":110},{"$f":"IF(WhenToStart=1,AB79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(AB$2,DevCosts!$AQ$23:$AQ$28,0)))","v":110},{"$f":"IF(WhenToStart=1,AC79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(AC$2,DevCosts!$AQ$23:$AQ$28,0)))","v":110},{"$f":"IF(WhenToStart=1,AD79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(AD$2,DevCosts!$AQ$23:$AQ$28,0)))","v":110},10000,{"$f":"IF(WhenToStart=1,AF79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(AF$2,DevCosts!$AQ$23:$AQ$28,0)))","v":10000},{"$f":"IF(WhenToStart=1,AG79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(AG$2,DevCosts!$AQ$23:$AQ$28,0)))","v":10000},{"$f":"IF(WhenToStart=1,AH79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(AH$2,DevCosts!$AQ$23:$AQ$28,0)))","v":10000},{"$f":"IF(WhenToStart=1,AI79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(AI$2,DevCosts!$AQ$23:$AQ$28,0)))","v":10000},{"$f":"IF(WhenToStart=1,AJ79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(AJ$2,DevCosts!$AQ$23:$AQ$28,0)))","v":10000},10000,{"$f":"IF(WhenToStart=1,AL79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(AL$2,DevCosts!$AQ$23:$AQ$28,0)))","v":10000},{"$f":"IF(WhenToStart=1,AM79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(AM$2,DevCosts!$AQ$23:$AQ$28,0)))","v":10000},{"$f":"IF(WhenToStart=1,AN79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(AN$2,DevCosts!$AQ$23:$AQ$28,0)))","v":10000},{"$f":"IF(WhenToStart=1,AO79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(AO$2,DevCosts!$AQ$23:$AQ$28,0)))","v":10000},{"$f":"IF(WhenToStart=1,AP79,INDEX(DevCosts!$AT$23:$AT$28,MATCH(AP$2,DevCosts!$AQ$23:$AQ$28,0)))","v":10000},null,35]
[null,"Start Works (Date)",null,null,null,null,"2020-08-31",{"$f":"EOMONTH(H75+H80*90,0)","v":"2020-08-31"},{"$f":"EOMONTH(I75+I80*90,0)","v":"2020-08-31"},{"$f":"EOMONTH(J75+J80*90,0)","v":"2020-08-31"},{"$f":"EOMONTH(K75+K80*90,0)","v":"2020-08-31"},{"$f":"EOMONTH(L75+L80*90,0)","v":"2020-08-31"},"2034-11-30",{"$f":"EOMONTH(N75+N80*90,0)","v":"2034-11-30"},{"$f":"EOMONTH(O75+O80*90,0)","v":"2034-11-30"},{"$f":"EOMONTH(P75+P80*90,0)","v":"2034-11-30"},{"$f":"EOMONTH(Q75+Q80*90,0)","v":"2034-11-30"},{"$f":"EOMONTH(R75+R80*90,0)","v":"2034-11-30"},"2034-11-30",{"$f":"EOMONTH(T75+T80*90,0)","v":"2034-11-30"},{"$f":"EOMONTH(U75+U80*90,0)","v":"2034-11-30"},{"$f":"EOMONTH(V75+V80*90,0)","v":"2034-11-30"},{"$f":"EOMONTH(W75+W80*90,0)","v":"2034-11-30"},{"$f":"EOMONTH(X75+X80*90,0)","v":"2034-11-30"},"2039-02-28",{"$f":"EOMONTH(Z75+Z80*90,0)","v":"2039-02-28"},{"$f":"EOMONTH(AA75+AA80*90,0)","v":"2039-02-28"},{"$f":"EOMONTH(AB75+AB80*90,0)","v":"2039-02-28"},{"$f":"EOMONTH(AC75+AC80*90,0)","v":"2039-02-28"},{"$f":"EOMONTH(AD75+AD80*90,0)","v":"2039-02-28"},"4476-02-29",{"$f":"EOMONTH(AF75+AF80*90,0)","v":"4476-02-29"},{"$f":"EOMONTH(AG75+AG80*90,0)","v":"4476-02-29"},{"$f":"EOMONTH(AH75+AH80*90,0)","v":"4476-02-29"},{"$f":"EOMONTH(AI75+AI80*90,0)","v":"4476-02-29"},{"$f":"EOMONTH(AJ75+AJ80*90,0)","v":"4476-02-29"},"4476-02-29",{"$f":"EOMONTH(AL75+AL80*90,0)","v":"4476-02-29"},{"$f":"EOMONTH(AM75+AM80*90,0)","v":"4476-02-29"},{"$f":"EOMONTH(AN75+AN80*90,0)","v":"4476-02-29"},{"$f":"EOMONTH(AO75+AO80*90,0)","v":"4476-02-29"},{"$f":"EOMONTH(AP75+AP80*90,0)","v":"4476-02-29"},null,"2020-08-31"]
[null,"Works Duration (Qtrs)",null,null,null,null,10,{"$f":"Assumptions!M26","v":10},{"$f":"H82-2","v":8},{"$f":"H82+4","v":14},{"$f":"Assumptions!G26","v":6},null,8,{"$f":"Assumptions!N26","v":8},{"$f":"N82-2","v":6},{"$f":"N82+4","v":12},{"$f":"Assumptions!H26","v":6},null,7,{"$f":"Assumptions!O26","v":7},{"$f":"T82-2","v":5},{"$f":"T82+4","v":11},{"$f":"Assumptions!I26","v":11},null,7,{"$f":"Assumptions!P26","v":7},{"$f":"Z82-2","v":5},{"$f":"Z82+4","v":11},{"$f":"Assumptions!J26","v":3},null,7,{"$f":"Assumptions!Q26","v":7},{"$f":"AF82-2","v":5},{"$f":"AF82+4","v":11},{"$f":"Assumptions!K26","v":5},null,6,{"$f":"Assumptions!R26","v":6},{"$f":"AL82-2","v":4},{"$f":"AL82+4","v":10},{"$f":"Assumptions!L26","v":8},null,null,10]
[null,"Works Duration (Qtrs) (for sensitivity)",null,null,null,null,10,{"$f":"H82+1*0","v":10},{"$f":"I82+1*0","v":8},{"$f":"J82+1*0","v":14},{"$f":"K82+1*0","v":6},{"$f":"L82+1*0","v":0},8,{"$f":"N82+1*0","v":8},{"$f":"O82+1*0","v":6},{"$f":"P82+1*0","v":12},{"$f":"Q82+1*0","v":6},{"$f":"R82+1*0","v":0},7,{"$f":"T82+1*0","v":7},{"$f":"U82+1*0","v":5},{"$f":"V82+1*0","v":11},{"$f":"W82+1*0","v":11},{"$f":"X82+1*0","v":0},7,{"$f":"Z82+1*0","v":7},{"$f":"AA82+1*0","v":5},{"$f":"AB82+1*0","v":11},{"$f":"AC82+1*0","v":3},{"$f":"AD82+1*0","v":0},7,{"$f":"AF82+1*0","v":7},{"$f":"AG82+1*0","v":5},{"$f":"AH82+1*0","v":11},{"$f":"AI82+1*0","v":5},{"$f":"AJ82+1*0","v":0},6,{"$f":"AL82+1*0","v":6},{"$f":"AM82+1*0","v":4},{"$f":"AN82+1*0","v":10},{"$f":"AO82+1*0","v":8},{"$f":"AP82+1*0","v":0},null,10]
[null,"Delivery",null,null,null,null,{"$f":"CHOOSE(G$10,H84,I84,J84,K84,L84)","v":44},{"$f":"H80+H83-1","v":44},{"$f":"I80+I83-1","v":42},{"$f":"J80+J83-1","v":48},{"$f":"K80+K83-1","v":40},{"$f":"L80+L83-1","v":34},100,{"$f":"IF($M73=$G73,MAX($G84,N80+N83-1),N80+N83-1)","v":100},{"$f":"IF($M73=$G73,MAX($G84,O80+O83-1),O80+O83-1)","v":98},{"$f":"IF($M73=$G73,MAX($G84,P80+P83-1),P80+P83-1)","v":104},{"$f":"IF($M73=$G73,MAX($G84,Q80+Q83-1),Q80+Q83-1)","v":98},{"$f":"IF($M73=$G73,MAX($G84,R80+R83-1),R80+R83-1)","v":92},100,{"$f":"IF($S73=$M73,MAX($M84,T80+T83-1),T80+T83-1)","v":100},{"$f":"IF($S73=$M73,MAX($M84,U80+U83-1),U80+U83-1)","v":100},{"$f":"IF($S73=$M73,MAX($M84,V80+V83-1),V80+V83-1)","v":103},{"$f":"IF($S73=$M73,MAX($M84,W80+W83-1),W80+W83-1)","v":103},{"$f":"IF($S73=$M73,MAX($M84,X80+X83-1),X80+X83-1)","v":100},116,{"$f":"IF($Y73=$S73,MAX($S84,Z80+Z83-1),Z80+Z83-1)","v":116},{"$f":"IF($Y73=$S73,MAX($S84,AA80+AA83-1),AA80+AA83-1)","v":114},{"$f":"IF($Y73=$S73,MAX($S84,AB80+AB83-1),AB80+AB83-1)","v":120},{"$f":"IF($Y73=$S73,MAX($S84,AC80+AC83-1),AC80+AC83-1)","v":112},{"$f":"IF($Y73=$S73,MAX($S84,AD80+AD83-1),AD80+AD83-1)","v":109},10006,{"$f":"IF($AE73=$Y73,MAX($Y84,AF80+AF83-1),AF80+AF83-1)","v":10006},{"$f":"IF($AE73=$Y73,MAX($Y84,AG80+AG83-1),AG80+AG83-1)","v":10004},{"$f":"IF($AE73=$Y73,MAX($Y84,AH80+AH83-1),AH80+AH83-1)","v":10010},{"$f":"IF($AE73=$Y73,MAX($Y84,AI80+AI83-1),AI80+AI83-1)","v":10004},{"$f":"IF($AE73=$Y73,MAX($Y84,AJ80+AJ83-1),AJ80+AJ83-1)","v":9999},10005,{"$f":"IF($AK73=$AE73,MAX($AE84,AL80+AL83-1),AL80+AL83-1)","v":10005},{"$f":"IF($AK73=$AE73,MAX($AE84,AM80+AM83-1),AM80+AM83-1)","v":10003},{"$f":"IF($AK73=$AE73,MAX($AE84,AN80+AN83-1),AN80+AN83-1)","v":10009},{"$f":"IF($AK73=$AE73,MAX($AE84,AO80+AO83-1),AO80+AO83-1)","v":10007},{"$f":"IF($AK73=$AE73,MAX($AE84,AP80+AP83-1),AP80+AP83-1)","v":9999},null,44]
[null,"Stabilisation Speed (indicates micro market demand for space)",null,null,null,null,{"$f":"CHOOSE(G$10,H85,I85,J85,K85,L85)","v":8},{"$f":"Assumptions!M27","v":8},{"$f":"H85-2","v":6},{"$f":"H85+4","v":12},{"$f":"Assumptions!G27","v":5},null,10,{"$f":"Assumptions!N27","v":10},{"$f":"N85-2","v":8},{"$f":"N85+4","v":14},{"$f":"Assumptions!H27","v":8},null,12,{"$f":"Assumptions!O27","v":12},{"$f":"T85-2","v":10},{"$f":"T85+4","v":16},{"$f":"Assumptions!I27","v":16},null,14,{"$f":"Assumptions!P27","v":14},{"$f":"Z85-2","v":12},{"$f":"Z85+4","v":18},{"$f":"Assumptions!J27","v":11},null,16,{"$f":"Assumptions!Q27","v":16},{"$f":"AF85-2","v":14},{"$f":"AF85+4","v":20},{"$f":"Assumptions!K27","v":30},null,18,{"$f":"Assumptions!R27","v":18},{"$f":"AL85-2","v":16},{"$f":"AL85+4","v":22},{"$f":"Assumptions!L27","v":18},null,null,8]
[null,"Disposal Date",null,null,null,null,84,{"$f":"H84+40","v":84},{"$f":"I84+40","v":82},{"$f":"J84+40","v":88},{"$f":"MIN(K84+40,120)","v":80},{"$f":"L84+40","v":74},140,{"$f":"N84+40","v":140},{"$f":"O84+40","v":138},{"$f":"P84+40","v":144},{"$f":"MIN(Q84+40,120)","v":120},{"$f":"R84+40","v":132},140,{"$f":"T84+40","v":140},{"$f":"U84+40","v":140},{"$f":"V84+40","v":143},{"$f":"MIN(W84+40,120)","v":120},{"$f":"X84+40","v":140},156,{"$f":"Z84+40","v":156},{"$f":"AA84+40","v":154},{"$f":"AB84+40","v":160},{"$f":"MIN(AC84+40,120)","v":120},{"$f":"AD84+40","v":149},10046,{"$f":"AF84+40","v":10046},{"$f":"AG84+40","v":10044},{"$f":"AH84+40","v":10050},{"$f":"MIN(AI84+40,120)","v":120},{"$f":"AJ84+40","v":10039},10045,{"$f":"AL84+40","v":10045},{"$f":"AM84+40","v":10043},{"$f":"AN84+40","v":10049},{"$f":"MIN(AO84+40,120)","v":120},{"$f":"AP84+40","v":10039},null,84]
[null,"Exit Cap Rate",null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.08,{"$f":"Assumptions!G18","v":7.6054275524945508E-2},null,7.0000000000000007E-2,{"$f":"H87","v":7.0000000000000007E-2},{"$f":"I87","v":0.06},{"$f":"J87","v":0.08},{"$f":"$K87","v":7.6054275524945508E-2},null,7.0000000000000007E-2,{"$f":"N87","v":7.0000000000000007E-2},{"$f":"O87","v":0.06},{"$f":"P87","v":0.08},{"$f":"$K87","v":7.6054275524945508E-2},null,7.0000000000000007E-2,{"$f":"T87","v":7.0000000000000007E-2},{"$f":"U87","v":0.06},{"$f":"V87","v":0.08},{"$f":"$K87","v":7.6054275524945508E-2},null,7.0000000000000007E-2,{"$f":"Z87","v":7.0000000000000007E-2},{"$f":"AA87","v":0.06},{"$f":"AB87","v":0.08},{"$f":"$K87","v":7.6054275524945508E-2},null,7.0000000000000007E-2,{"$f":"AF87","v":7.0000000000000007E-2},{"$f":"AG87","v":0.06},{"$f":"AH87","v":0.08},{"$f":"$K87","v":7.6054275524945508E-2},null,null,7.0000000000000007E-2]
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]

{"sheet":"TimingDB","index":3,"n_rows":87,"n_cols":20,"rows_kept":87,"cut":false,"hidden":false,"merged":[[70,1,81,1]]}
["x",null,null,null,1,1,2,2,3,3,4,4,5,5,6,6,"Choose","Choose",null,"x"]
[null,null,null,null,"Q","P","Q","P","Q","P","Q","P","Q","P","Q","P","Q","P"]
[null,"REAL ESTATE DEVELOPMENT"]
[null,"Timing Assumptions"]
[]
[null,"Vertical phasing poses timing constraints as later phases can only be build sequentially, not simultaneously"]
[null,"Vertical phasing?",null,{"$f":"VerticalPhasing","v":1}]
[null,"Purchase & Works Timing",null,null,"Phase 1",null,"Phase 2",null,"Phase 3",null,"Phase 4",null,"Phase 5",null,"Phase 6",null,"Choose"]
[null,null,null,null,"Qtr","% Paid","Qtr","% Paid","Qtr","% Paid","Qtr","% Paid","Qtr","% Paid","Qtr","% Paid","Qtr","% Paid"]
[null,"Planning"]
[null,"Tranche 1",null,null,2,0.5,2,0.1,2,0.1,2,0.1,2,0.1,2,0.1,{"$f":"CHOOSE(Selected_Phase,E11,G11,I11,K11,M11,O11)","v":2},{"$f":"CHOOSE(Selected_Phase,F11,H11,J11,L11,N11,P11)","v":0.5}]
[null,"Tranche 2",null,null,4,0.5,{"$f":"IF(VerticalPhasing=1,E31+F30-2,E12)","v":43},0.9,{"$f":"IF(VerticalPhasing=1,G31+H30-2,G12)","v":51},0.9,{"$f":"IF(VerticalPhasing=1,I31+J30-2,I12)","v":58},0.9,{"$f":"IF(VerticalPhasing=1,K31+L30-2,K12)","v":65},0.9,{"$f":"IF(VerticalPhasing=1,M31+N30-2,M12)","v":72},0.9,4,0.5]
[null,"Tranche 3",null,null,{"$f":"E12+1","v":5},0,{"$f":"G12+1","v":44},0,{"$f":"I12+1","v":52},0,{"$f":"K12+1","v":59},0,{"$f":"M12+1","v":66},0,{"$f":"O12+1","v":73},0,5,0]
[null,"Tranche 4",null,null,{"$f":"E13+1","v":6},0,45,0,53,0,60,0,67,0,74,0,6,0]
[null,"Tranche 5",null,null,7,0,46,0,54,0,61,0,68,0,75,0,7,0]
[null,"Tranche 6",null,null,8,0,47,0,55,0,62,0,69,0,76,0,8,0]
[null,"Tranche 7",null,null,9,0,48,0,56,0,63,0,70,0,77,0,9,0]
[null,"Tranche 8",null,null,10,0,49,0,57,0,64,0,71,0,78,0,10,0]
[null,"Tranche 9",null,null,11,0,50,0,58,0,65,0,72,0,79,0,11,0]
[null,"Tranche 10",null,null,12,0,51,0,59,0,66,0,73,0,80,0,12,0]
[null,"Tranche 11",null,null,13,0,52,0,60,0,67,0,74,0,81,0,13,0]
[null,"Tranche 12",null,null,{"$f":"E21+1","v":14},0,{"$f":"G21+1","v":53},0,{"$f":"I21+1","v":61},0,{"$f":"K21+1","v":68},0,{"$f":"M21+1","v":75},0,{"$f":"O21+1","v":82},0,{"$f":"CHOOSE(Selected_Phase,E22,G22,I22,K22,M22,O22)","v":14},0]
[null,"Tranche 13",null,null,{"$f":"E22+1","v":15},0,{"$f":"G22+1","v":54},0,{"$f":"I22+1","v":62},0,{"$f":"K22+1","v":69},0,{"$f":"M22+1","v":76},0,{"$f":"O22+1","v":83},0,15,0]
[null,"Tranche 14",null,null,{"$f":"E23+1","v":16},0,{"$f":"G23+1","v":55},0,{"$f":"I23+1","v":63},0,{"$f":"K23+1","v":70},0,{"$f":"M23+1","v":77},0,{"$f":"O23+1","v":84},0,16,0]
[null,"Tranche 15",null,null,{"$f":"E24+1","v":17},0,{"$f":"G24+1","v":56},0,{"$f":"I24+1","v":64},0,{"$f":"K24+1","v":71},0,{"$f":"M24+1","v":78},0,{"$f":"O24+1","v":85},0,17,0]
[null,"Tranche 16",null,null,{"$f":"E25+1","v":18},0,{"$f":"G25+1","v":57},0,{"$f":"I25+1","v":65},0,{"$f":"K25+1","v":72},0,{"$f":"M25+1","v":79},0,{"$f":"O25+1","v":86},0,18,0]
[null,"Total",null,null,null,{"$f":"SUM(F11:F26)","v":1},null,{"$f":"SUM(H11:H26)","v":1},null,{"$f":"SUM(J11:J26)","v":1},null,{"$f":"SUM(L11:L26)","v":1},null,{"$f":"SUM(N11:N26)","v":1},null,{"$f":"SUM(P11:P26)","v":1},null,{"$f":"SUM(R11:R26)","v":1}]
[]
[null,"Construction Works"]
[null,"Assumed duration (in quarters):",null,null,null,{"$f":"AssetDB!G82","v":10},null,{"$f":"AssetDB!M82","v":8},null,{"$f":"AssetDB!S82","v":7},null,{"$f":"AssetDB!Y82","v":7},null,{"$f":"AssetDB!AE82","v":7},null,{"$f":"AssetDB!AK82","v":6}]
[null,"Tranche 1",null,null,{"$f":"AssetDB!G80","v":35},{"$f":"INDEX($D71:$Q71,MATCH(F$30,$D$70:$Q$70,0))","v":0.06},{"$f":"IF(VerticalPhasing=1,E31+F30,G12+2)","v":45},0.1,{"$f":"IF(VerticalPhasing=1,G31+H30,I12+2)","v":53},{"$f":"INDEX($D71:$Q71,MATCH(J$30,$D$70:$Q$70,0))","v":0.1},{"$f":"IF(VerticalPhasing=1,I31+J30,K12+2)","v":60},{"$f":"INDEX($D71:$Q71,MATCH(L$30,$D$70:$Q$70,0))","v":0.1},{"$f":"IF(VerticalPhasing=1,K31+L30,M12+2)","v":67},{"$f":"INDEX($D71:$Q71,MATCH(N$30,$D$70:$Q$70,0))","v":0.1},{"$f":"IF(VerticalPhasing=1,M31+N30,O12+2)","v":74},{"$f":"INDEX($D71:$Q71,MATCH(P$30,$D$70:$Q$70,0))","v":0.1},{"$f":"CHOOSE(Selected_Phase,E31,G31,I31,K31,M31,O31)","v":35},{"$f":"CHOOSE(Selected_Phase,F31,H31,J31,L31,N31,P31)","v":0.06}]
[null,"Tranche 2",null,null,{"$f":"E31+1","v":36},0.12,{"$f":"G31+1","v":46},0.15,{"$f":"I31+1","v":54},0.18,{"$f":"K31+1","v":61},0.18,{"$f":"M31+1","v":68},0.18,{"$f":"O31+1","v":75},0.2,36,0.12]
[null,"Tranche 3",null,null,{"$f":"E32+1","v":37},0.12,47,0.15,55,0.18,62,0.18,69,0.18,76,0.2,37,0.12]
[null,"Tranche 4",null,null,38,0.12,48,0.15,56,0.18,63,0.18,70,0.18,77,0.2,38,0.12]
[null,"Tranche 5",null,null,39,0.12,49,0.15,57,0.18,64,0.18,71,0.18,78,0.15,39,0.12]
[null,"Tranche 6",null,null,40,0.12,50,0.1,58,0.09,65,0.09,72,0.09,79,0.15,40,0.12]
[null,"Tranche 7",null,null,41,0.12,51,0.1,59,0.09,66,0.09,73,0.09,80,0,41,0.12]
[null,"Tranche 8",null,null,42,0.12,52,0.1,60,0,67,0,74,0,81,0,42,0.12]
[null,"Tranche 9",null,null,43,0.05,53,0,61,0,68,0,75,0,82,0,43,0.05]
[null,"Tranche 10",null,null,44,0.05,54,0,62,0,69,0,76,0,83,0,44,0.05]
[null,"Tranche 11",null,null,45,0,55,0,63,0,70,0,77,0,84,0,45,0]
[null,"Tranche 12",null,null,{"$f":"E41+1","v":46},0,{"$f":"G41+1","v":56},0,{"$f":"I41+1","v":64},0,{"$f":"K41+1","v":71},0,{"$f":"M41+1","v":78},0,{"$f":"O41+1","v":85},0,{"$f":"CHOOSE(Selected_Phase,E42,G42,I42,K42,M42,O42)","v":46},0]
[null,"Tranche 13",null,null,{"$f":"E42+1","v":47},0,{"$f":"G42+1","v":57},0,{"$f":"I42+1","v":65},0,{"$f":"K42+1","v":72},0,{"$f":"M42+1","v":79},0,{"$f":"O42+1","v":86},0,47,0]
[null,"Tranche 14",null,null,{"$f":"E43+1","v":48},0,{"$f":"G43+1","v":58},0,{"$f":"I43+1","v":66},0,{"$f":"K43+1","v":73},0,{"$f":"M43+1","v":80},0,{"$f":"O43+1","v":87},0,48,0]
[null,"Tranche 15",null,null,{"$f":"E44+1","v":49},0,{"$f":"G44+1","v":59},0,{"$f":"I44+1","v":67},0,{"$f":"K44+1","v":74},0,{"$f":"M44+1","v":81},0,{"$f":"O44+1","v":88},0,49,0]
[null,"Tranche 16",null,null,{"$f":"E45+1","v":50},0,{"$f":"G45+1","v":60},0,{"$f":"I45+1","v":68},0,{"$f":"K45+1","v":75},0,{"$f":"M45+1","v":82},0,{"$f":"O45+1","v":89},0,50,0]
[null,"Total",null,null,null,{"$f":"SUM(F31:F46)","v":1},null,{"$f":"SUM(H31:H46)","v":1},null,{"$f":"SUM(J31:J46)","v":1},null,{"$f":"SUM(L31:L46)","v":1},null,{"$f":"SUM(N31:N46)","v":1},null,{"$f":"SUM(P31:P46)","v":1},null,{"$f":"SUM(R31:R46)","v":1}]
[]
[null,"Cumulative Construction Works"]
[null,"Tranche 1",null,null,{"$f":"E31","v":35},{"$f":"SUM(F$31:F31)","v":0.06},{"$f":"G31","v":45},{"$f":"SUM(H$31:H31)","v":0.1},{"$f":"I31","v":53},{"$f":"SUM(J$31:J31)","v":0.1},{"$f":"K31","v":60},{"$f":"SUM(L$31:L31)","v":0.1},{"$f":"M31","v":67},{"$f":"SUM(N$31:N31)","v":0.1},{"$f":"O31","v":74},{"$f":"SUM(P$31:P31)","v":0.1},{"$f":"CHOOSE(Selected_Phase,E50,G50,I50,K50,M50,O50)","v":35},{"$f":"CHOOSE(Selected_Phase,F50,H50,J50,L50,N50,P50)","v":0.06}]
[null,"Tranche 2",null,null,36,{"$f":"SUM(F$31:F32)","v":0.18},46,{"$f":"SUM(H$31:H32)","v":0.25},54,{"$f":"SUM(J$31:J32)","v":0.28000000000000003},61,{"$f":"SUM(L$31:L32)","v":0.28000000000000003},68,{"$f":"SUM(N$31:N32)","v":0.28000000000000003},75,{"$f":"SUM(P$31:P32)","v":0.30000000000000004},36,0.18]
[null,"Tranche 3",null,null,37,{"$f":"SUM(F$31:F33)","v":0.3},47,{"$f":"SUM(H$31:H33)","v":0.4},55,{"$f":"SUM(J$31:J33)","v":0.46},62,{"$f":"SUM(L$31:L33)","v":0.46},69,{"$f":"SUM(N$31:N33)","v":0.46},76,{"$f":"SUM(P$31:P33)","v":0.5},37,0.3]
[null,"Tranche 4",null,null,38,{"$f":"SUM(F$31:F34)","v":0.42},48,{"$f":"SUM(H$31:H34)","v":0.55000000000000004},56,{"$f":"SUM(J$31:J34)","v":0.64},63,{"$f":"SUM(L$31:L34)","v":0.64},70,{"$f":"SUM(N$31:N34)","v":0.64},77,{"$f":"SUM(P$31:P34)","v":0.7},38,0.42]
[null,"Tranche 5",null,null,39,{"$f":"SUM(F$31:F35)","v":0.54},49,{"$f":"SUM(H$31:H35)","v":0.70000000000000007},57,{"$f":"SUM(J$31:J35)","v":0.82000000000000006},64,{"$f":"SUM(L$31:L35)","v":0.82000000000000006},71,{"$f":"SUM(N$31:N35)","v":0.82000000000000006},78,{"$f":"SUM(P$31:P35)","v":0.85},39,0.54]
[null,"Tranche 6",null,null,40,{"$f":"SUM(F$31:F36)","v":0.66},50,{"$f":"SUM(H$31:H36)","v":0.8},58,{"$f":"SUM(J$31:J36)","v":0.91},65,{"$f":"SUM(L$31:L36)","v":0.91},72,{"$f":"SUM(N$31:N36)","v":0.91},79,{"$f":"SUM(P$31:P36)","v":1},40,0.66]
[null,"Tranche 7",null,null,41,{"$f":"SUM(F$31:F37)","v":0.78},51,{"$f":"SUM(H$31:H37)","v":0.9},59,{"$f":"SUM(J$31:J37)","v":1},66,{"$f":"SUM(L$31:L37)","v":1},73,{"$f":"SUM(N$31:N37)","v":1},80,{"$f":"SUM(P$31:P37)","v":1},41,0.78]
[null,"Tranche 8",null,null,42,{"$f":"SUM(F$31:F38)","v":0.9},52,{"$f":"SUM(H$31:H38)","v":1},60,{"$f":"SUM(J$31:J38)","v":1},67,{"$f":"SUM(L$31:L38)","v":1},74,{"$f":"SUM(N$31:N38)","v":1},81,{"$f":"SUM(P$31:P38)","v":1},42,0.9]
[null,"Tranche 9",null,null,43,{"$f":"SUM(F$31:F39)","v":0.95000000000000007},53,{"$f":"SUM(H$31:H39)","v":1},61,{"$f":"SUM(J$31:J39)","v":1},68,{"$f":"SUM(L$31:L39)","v":1},75,{"$f":"SUM(N$31:N39)","v":1},82,{"$f":"SUM(P$31:P39)","v":1},43,0.95000000000000007]
[null,"Tranche 10",null,null,44,{"$f":"SUM(F$31:F40)","v":1},54,{"$f":"SUM(H$31:H40)","v":1},62,{"$f":"SUM(J$31:J40)","v":1},69,{"$f":"SUM(L$31:L40)","v":1},76,{"$f":"SUM(N$31:N40)","v":1},83,{"$f":"SUM(P$31:P40)","v":1},44,1]
[null,"Tranche 11",null,null,45,{"$f":"SUM(F$31:F41)","v":1},55,{"$f":"SUM(H$31:H41)","v":1},63,{"$f":"SUM(J$31:J41)","v":1},70,{"$f":"SUM(L$31:L41)","v":1},77,{"$f":"SUM(N$31:N41)","v":1},84,{"$f":"SUM(P$31:P41)","v":1},45,1]
[null,"Tranche 12",null,null,{"$f":"E42","v":46},{"$f":"SUM(F$31:F42)","v":1},{"$f":"G42","v":56},{"$f":"SUM(H$31:H42)","v":1},{"$f":"I42","v":64},{"$f":"SUM(J$31:J42)","v":1},{"$f":"K42","v":71},{"$f":"SUM(L$31:L42)","v":1},{"$f":"M42","v":78},{"$f":"SUM(N$31:N42)","v":1},{"$f":"O42","v":85},{"$f":"SUM(P$31:P42)","v":1},{"$f":"CHOOSE(Selected_Phase,E61,G61,I61,K61,M61,O61)","v":46},1]
[null,"Tranche 13",null,null,{"$f":"E43","v":47},{"$f":"SUM(F$31:F43)","v":1},{"$f":"G43","v":57},{"$f":"SUM(H$31:H43)","v":1},{"$f":"I43","v":65},{"$f":"SUM(J$31:J43)","v":1},{"$f":"K43","v":72},{"$f":"SUM(L$31:L43)","v":1},{"$f":"M43","v":79},{"$f":"SUM(N$31:N43)","v":1},{"$f":"O43","v":86},{"$f":"SUM(P$31:P43)","v":1},47,1]
[null,"Tranche 14",null,null,{"$f":"E44","v":48},{"$f":"SUM(F$31:F44)","v":1},{"$f":"G44","v":58},{"$f":"SUM(H$31:H44)","v":1},{"$f":"I44","v":66},{"$f":"SUM(J$31:J44)","v":1},{"$f":"K44","v":73},{"$f":"SUM(L$31:L44)","v":1},{"$f":"M44","v":80},{"$f":"SUM(N$31:N44)","v":1},{"$f":"O44","v":87},{"$f":"SUM(P$31:P44)","v":1},48,1]
[null,"Tranche 15",null,null,{"$f":"E45","v":49},{"$f":"SUM(F$31:F45)","v":1},{"$f":"G45","v":59},{"$f":"SUM(H$31:H45)","v":1},{"$f":"I45","v":67},{"$f":"SUM(J$31:J45)","v":1},{"$f":"K45","v":74},{"$f":"SUM(L$31:L45)","v":1},{"$f":"M45","v":81},{"$f":"SUM(N$31:N45)","v":1},{"$f":"O45","v":88},{"$f":"SUM(P$31:P45)","v":1},49,1]
[null,"Tranche 16",null,null,{"$f":"E46","v":50},{"$f":"SUM(F$31:F46)","v":1},{"$f":"G46","v":60},{"$f":"SUM(H$31:H46)","v":1},{"$f":"I46","v":68},{"$f":"SUM(J$31:J46)","v":1},{"$f":"K46","v":75},{"$f":"SUM(L$31:L46)","v":1},{"$f":"M46","v":82},{"$f":"SUM(N$31:N46)","v":1},{"$f":"O46","v":89},{"$f":"SUM(P$31:P46)","v":1},50,1]
[]
[]
[null,"Works Duration Lookup Table"]
[null,null,null,"Number of Quarters over which Construction is spread"]
[null,null,null,3,{"$f":"D70+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16]
[null,"Assumed Distribution of Construction Works",1,0.33333333333333331,0.2,0.1,0.1,0.1,0.1,0.08,0.06,0.06,0.06,0.06,0.05,0.05,0.05]
[null,null,{"$f":"C71+1","v":2},0.33333333333333331,0.3,0.25,0.2,0.18,0.15,0.13,0.12,0.1,0.09,0.08,0.08,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,3,0.33333333333333331,0.3,0.25,0.2,0.18,0.15,0.13,0.12,0.1,0.09,0.08,0.08,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,4,0,0.2,0.25,0.2,0.18,0.15,0.13,0.12,0.1,0.09,0.09,0.08,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,5,0,0,0.15,0.15,0.18,0.15,0.13,0.12,0.1,0.09,0.09,0.08,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,6,0,0,0,0.15,0.09,0.1,0.13,0.12,0.1,0.09,0.09,0.08,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,7,0,0,0,0,0.09,0.1,0.13,0.12,0.1,0.09,0.08,0.08,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,8,0,0,0,0,0,0.1,7.0000000000000007E-2,0.12,0.1,0.09,0.08,0.08,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,9,0,0,0,0,0,0,7.0000000000000007E-2,0.05,0.1,0.09,0.08,0.08,7.0000000000000007E-2,0.06]
[null,null,10,0,0,0,0,0,0,0,0.05,7.0000000000000007E-2,0.09,0.08,0.08,7.0000000000000007E-2,0.06]
[null,null,11,0,0,0,0,0,0,0,0,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06]
[null,null,12,0,0,0,0,0,0,0,0,0,0.06,0.06,0.06,7.0000000000000007E-2,0.06]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0.06,0.05,7.0000000000000007E-2,0.06]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0.04,0.06,0.06]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.05]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05]
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]

{"sheet":"PhaseCombinationModule","index":4,"n_rows":67,"n_cols":10,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"REAL ESTATE DEVELOPMENT"]
[null,"Side Calculation for Optimal Combination of Stages"]
[]
[null,"Side Calculations",null,null,null,null,"Optimal Combinations"]
[null,null,null,null,null,null,null,"Combine","Optimal","Optimal"]
[null,null,null,null,null,null,"Stage s_i","next j Stages","dK/dQ","Threshold"]
[]
[null,"Last stage of project",null,null,{"$f":"COUNTIF(E20:E25,\">0\")","v":6},null,{"$f":"D20","v":1},{"$f":"MAX(H8-1,IFERROR(INDEX($E$40:$J$40,MATCH(MIN($E42:$J42),$E42:$J42,0)),0))","v":1},{"$f":"IF(D20>s_n,0,IFERROR(IF(H9<H8,I8,INDEX($E42:$J42,MATCH($H9,E$40:J$40,0))),0))","v":5013.333333333333},{"$f":"I9*delta*$E$11","v":436.23831421831665}]
[null,"beta",null,null,{"$f":"beta","v":1.8507810593582124},null,2,2,5790.12890625,503.83166353109948]
[null,"beta / (beta-1)",null,null,{"$f":"beta/(beta-1)","v":2.1753905296791056},null,3,1,5790.12890625,503.83166353109948]
[null,"1 / (beta-1)",null,null,{"$f":"1/(beta-1)","v":1.1753905296791058},null,4,1,6028.9411764705883,524.61206157146091]
[null,"[(beta-1) / delta beta]^beta",null,null,{"$f":"((beta-1)/(delta*beta))^beta","v":91.743091683825952},null,5,1,6782.5588235294117,590.18856926789351]
[null,null,null,null,null,null,6,1,7536.1764705882351,655.76507696432611]
[null,null,null,null,null,null,null,null,{"$f":"F26/F37*1000","v":5611.384393063584},488.27809868238626]
[]
[null,"Cost Assumptions",null,null,"Investment Cost",null,null,"Cumulative Cost"]
[null,null,null,"Stage s_i","per unit Q","per Stage","Parameter","total","Parameter"]
[]
[null,"Investment Cost",null,1,{"$f":"TRANSPOSE(Assumptions!G30:L30)","v":5013.3333333333339},{"$f":"TRANSPOSE(Assumptions!G28:L28)","v":37600},"dI_1",{"$f":"SUM(F$20:F20)","v":37600},"I_1"]
[null,"Investment Cost",null,{"$f":"D20+1","v":2},5901.1875,23604.75,"dI_2",{"$f":"SUM(F$20:F21)","v":61204.75},"I_2"]
[null,"Investment Cost",null,{"$f":"D21+1","v":3},5605.0312500000009,13452.075000000001,"dI_3",{"$f":"SUM(F$20:F22)","v":74656.824999999997},"I_3"]
[null,"Investment Cost",null,{"$f":"D22+1","v":4},6028.9411764705892,10249.200000000001,"dI_4",{"$f":"SUM(F$20:F23)","v":84906.024999999994},"I_4"]
[null,"Investment Cost",null,{"$f":"D23+1","v":5},6782.5588235294117,5765.1750000000002,"dI_5",{"$f":"SUM(F$20:F24)","v":90671.2},"I_5"]
[null,"Investment Cost",null,{"$f":"D24+1","v":6},7536.1764705882351,6405.75,"dI_6",{"$f":"SUM(F$20:F25)","v":97076.95},"I_6"]
[null,"Total cost (all stages)",null,null,null,{"$f":"SUM(F20:F25)","v":97076.95},"I_i",{"$f":"H25","v":97076.95}]
[]
[null,"Capacity Assumptions",null,null,"Added Capacity",null,null,"Cumulative Capacity"]
[null,"Item",null,"Stage s_i","per unit Q","per Stage","Parameter","total","Parameter"]
[]
[null,"Capacity",null,1,1,{"$f":"TRANSPOSE(Assumptions!G29:L29)","v":7500},"dQ_1",{"$f":"SUM(F$31:F31)","v":7500},"Q_1"]
[null,"Capacity",null,{"$f":"D31+1","v":2},1,4000,"dQ_2",{"$f":"SUM(F$31:F32)","v":11500},"Q_2"]
[null,"Capacity",null,{"$f":"D32+1","v":3},1,2400,"dQ_3",{"$f":"SUM(F$31:F33)","v":13900},"Q_3"]
[null,"Capacity",null,{"$f":"D33+1","v":4},1,1700,"dQ_4",{"$f":"SUM(F$31:F34)","v":15600},"Q_4"]
[null,"Capacity",null,{"$f":"D34+1","v":5},1,850,"dQ_5",{"$f":"SUM(F$31:F35)","v":16450},"Q_5"]
[null,"Capacity",null,{"$f":"D35+1","v":6},1,850,"dQ_5",{"$f":"SUM(F$31:F36)","v":17300},"Q_5"]
[null,"Total capa (all stages)",null,null,null,{"$f":"SUM(F31:F36)","v":17300},"Q_i",{"$f":"H36","v":17300}]
[]
[null,"Lookup tables",null,{"$f":"H5","v":0},"Lookup for dI/dQ (optimally combined # of stages)"]
[null,"Stage",null,{"$f":"H7","v":"next j Stages"},1,{"$f":"E40+1","v":2},{"$f":"F40+1","v":3},{"$f":"G40+1","v":4},{"$f":"H40+1","v":5},{"$f":"I40+1","v":6}]
[]
[null,1,null,{"$f":"H9","v":1},{"$f":"IF(s_n-$D20+1<E$40,\"\",SUM($F20:OFFSET($F20,E$40-1,0))*1000/SUM($F31:OFFSET($F31,E$40-1,0)))","v":5013.333333333333},{"$f":"IF(s_n-$D20+1<F$40,\"\",SUM($F20:OFFSET($F20,F$40-1,0))*1000/SUM($F31:OFFSET($F31,F$40-1,0)))","v":5322.152173913043},{"$f":"IF(s_n-$D20+1<G$40,\"\",SUM($F20:OFFSET($F20,G$40-1,0))*1000/SUM($F31:OFFSET($F31,G$40-1,0)))","v":5370.9946043165464},{"$f":"IF(s_n-$D20+1<H$40,\"\",SUM($F20:OFFSET($F20,H$40-1,0))*1000/SUM($F31:OFFSET($F31,H$40-1,0)))","v":5442.6939102564102},{"$f":"IF(s_n-$D20+1<I$40,\"\",SUM($F20:OFFSET($F20,I$40-1,0))*1000/SUM($F31:OFFSET($F31,I$40-1,0)))","v":5511.9270516717324},{"$f":"IF(s_n-$D20+1<J$40,\"\",SUM($F20:OFFSET($F20,J$40-1,0))*1000/SUM($F31:OFFSET($F31,J$40-1,0)))","v":5611.384393063584}]
[null,{"$f":"B42+1","v":2},null,2,{"$f":"IF(s_n-$D21+1<E$40,\"\",SUM($F21:OFFSET($F21,E$40-1,0))*1000/SUM($F32:OFFSET($F32,E$40-1,0)))","v":5901.1875},{"$f":"IF(s_n-$D21+1<F$40,\"\",SUM($F21:OFFSET($F21,F$40-1,0))*1000/SUM($F32:OFFSET($F32,F$40-1,0)))","v":5790.12890625},{"$f":"IF(s_n-$D21+1<G$40,\"\",SUM($F21:OFFSET($F21,G$40-1,0))*1000/SUM($F32:OFFSET($F32,G$40-1,0)))","v":5840.2499999999991},{"$f":"IF(s_n-$D21+1<H$40,\"\",SUM($F21:OFFSET($F21,H$40-1,0))*1000/SUM($F32:OFFSET($F32,H$40-1,0)))","v":5929.7430167597768},{"$f":"IF(s_n-$D21+1<I$40,\"\",SUM($F21:OFFSET($F21,I$40-1,0))*1000/SUM($F32:OFFSET($F32,I$40-1,0)))","v":6069.0765306122448},{"$f":"IF(s_n-$D21+1<J$40,\"\",SUM($F21:OFFSET($F21,J$40-1,0))*1000/SUM($F32:OFFSET($F32,J$40-1,0)))","v":""}]
[null,{"$f":"B43+1","v":3},null,1,{"$f":"IF(s_n-$D22+1<E$40,\"\",SUM($F22:OFFSET($F22,E$40-1,0))*1000/SUM($F33:OFFSET($F33,E$40-1,0)))","v":5605.03125},{"$f":"IF(s_n-$D22+1<F$40,\"\",SUM($F22:OFFSET($F22,F$40-1,0))*1000/SUM($F33:OFFSET($F33,F$40-1,0)))","v":5780.7987804878048},{"$f":"IF(s_n-$D22+1<G$40,\"\",SUM($F22:OFFSET($F22,G$40-1,0))*1000/SUM($F33:OFFSET($F33,G$40-1,0)))","v":5952.818181818182},{"$f":"IF(s_n-$D22+1<H$40,\"\",SUM($F22:OFFSET($F22,H$40-1,0))*1000/SUM($F33:OFFSET($F33,H$40-1,0)))","v":6184.8620689655172},{"$f":"IF(s_n-$D22+1<I$40,\"\",SUM($F22:OFFSET($F22,I$40-1,0))*1000/SUM($F33:OFFSET($F33,I$40-1,0)))","v":""},{"$f":"IF(s_n-$D22+1<J$40,\"\",SUM($F22:OFFSET($F22,J$40-1,0))*1000/SUM($F33:OFFSET($F33,J$40-1,0)))","v":""}]
[null,{"$f":"B44+1","v":4},null,1,{"$f":"IF(s_n-$D23+1<E$40,\"\",SUM($F23:OFFSET($F23,E$40-1,0))*1000/SUM($F34:OFFSET($F34,E$40-1,0)))","v":6028.9411764705883},{"$f":"IF(s_n-$D23+1<F$40,\"\",SUM($F23:OFFSET($F23,F$40-1,0))*1000/SUM($F34:OFFSET($F34,F$40-1,0)))","v":6280.1470588235297},{"$f":"IF(s_n-$D23+1<G$40,\"\",SUM($F23:OFFSET($F23,G$40-1,0))*1000/SUM($F34:OFFSET($F34,G$40-1,0)))","v":6594.1544117647063},{"$f":"IF(s_n-$D23+1<H$40,\"\",SUM($F23:OFFSET($F23,H$40-1,0))*1000/SUM($F34:OFFSET($F34,H$40-1,0)))","v":""},{"$f":"IF(s_n-$D23+1<I$40,\"\",SUM($F23:OFFSET($F23,I$40-1,0))*1000/SUM($F34:OFFSET($F34,I$40-1,0)))","v":""},{"$f":"IF(s_n-$D23+1<J$40,\"\",SUM($F23:OFFSET($F23,J$40-1,0))*1000/SUM($F34:OFFSET($F34,J$40-1,0)))","v":""}]
[null,{"$f":"B45+1","v":5},null,1,{"$f":"IF(s_n-$D24+1<E$40,\"\",SUM($F24:OFFSET($F24,E$40-1,0))*1000/SUM($F35:OFFSET($F35,E$40-1,0)))","v":6782.5588235294117},{"$f":"IF(s_n-$D24+1<F$40,\"\",SUM($F24:OFFSET($F24,F$40-1,0))*1000/SUM($F35:OFFSET($F35,F$40-1,0)))","v":7159.3676470588234},{"$f":"IF(s_n-$D24+1<G$40,\"\",SUM($F24:OFFSET($F24,G$40-1,0))*1000/SUM($F35:OFFSET($F35,G$40-1,0)))","v":""},{"$f":"IF(s_n-$D24+1<H$40,\"\",SUM($F24:OFFSET($F24,H$40-1,0))*1000/SUM($F35:OFFSET($F35,H$40-1,0)))","v":""},{"$f":"IF(s_n-$D24+1<I$40,\"\",SUM($F24:OFFSET($F24,I$40-1,0))*1000/SUM($F35:OFFSET($F35,I$40-1,0)))","v":""},{"$f":"IF(s_n-$D24+1<J$40,\"\",SUM($F24:OFFSET($F24,J$40-1,0))*1000/SUM($F35:OFFSET($F35,J$40-1,0)))","v":""}]
[null,{"$f":"B46+1","v":6},null,1,{"$f":"IF(s_n-$D25+1<E$40,\"\",SUM($F25:OFFSET($F25,E$40-1,0))*1000/SUM($F36:OFFSET($F36,E$40-1,0)))","v":7536.1764705882351},{"$f":"IF(s_n-$D25+1<F$40,\"\",SUM($F25:OFFSET($F25,F$40-1,0))*1000/SUM($F36:OFFSET($F36,F$40-1,0)))","v":""},{"$f":"IF(s_n-$D25+1<G$40,\"\",SUM($F25:OFFSET($F25,G$40-1,0))*1000/SUM($F36:OFFSET($F36,G$40-1,0)))","v":""},{"$f":"IF(s_n-$D25+1<H$40,\"\",SUM($F25:OFFSET($F25,H$40-1,0))*1000/SUM($F36:OFFSET($F36,H$40-1,0)))","v":""},{"$f":"IF(s_n-$D25+1<I$40,\"\",SUM($F25:OFFSET($F25,I$40-1,0))*1000/SUM($F36:OFFSET($F36,I$40-1,0)))","v":""},{"$f":"IF(s_n-$D25+1<J$40,\"\",SUM($F25:OFFSET($F25,J$40-1,0))*1000/SUM($F36:OFFSET($F36,J$40-1,0)))","v":""}]
[]
[null,"Lookup tables",null,{"$f":"H5","v":0},"Lookup for dI (optimally combined # of stages)"]
[null,"Stage",null,{"$f":"H7","v":"next j Stages"},1,{"$f":"E50+1","v":2},{"$f":"F50+1","v":3},{"$f":"G50+1","v":4},{"$f":"H50+1","v":5},{"$f":"I50+1","v":6}]
[]
[null,1,null,{"$f":"H9","v":1},{"$f":"IF(s_n-$D20+1<E$50,\"\",SUM($F20:OFFSET($F20,E$50-1,0)))","v":37600},{"$f":"IF(s_n-$D20+1<F$50,\"\",SUM($F20:OFFSET($F20,F$50-1,0)))","v":61204.75},{"$f":"IF(s_n-$D20+1<G$50,\"\",SUM($F20:OFFSET($F20,G$50-1,0)))","v":74656.824999999997},{"$f":"IF(s_n-$D20+1<H$50,\"\",SUM($F20:OFFSET($F20,H$50-1,0)))","v":84906.024999999994},{"$f":"IF(s_n-$D20+1<I$50,\"\",SUM($F20:OFFSET($F20,I$50-1,0)))","v":90671.2},{"$f":"IF(s_n-$D20+1<J$50,\"\",SUM($F20:OFFSET($F20,J$50-1,0)))","v":97076.95}]
[null,{"$f":"B52+1","v":2},null,2,{"$f":"IF(s_n-$D21+1<E$50,\"\",SUM($F21:OFFSET($F21,E$50-1,0)))","v":23604.75},{"$f":"IF(s_n-$D21+1<F$50,\"\",SUM($F21:OFFSET($F21,F$50-1,0)))","v":37056.824999999997},{"$f":"IF(s_n-$D21+1<G$50,\"\",SUM($F21:OFFSET($F21,G$50-1,0)))","v":47306.024999999994},{"$f":"IF(s_n-$D21+1<H$50,\"\",SUM($F21:OFFSET($F21,H$50-1,0)))","v":53071.199999999997},{"$f":"IF(s_n-$D21+1<I$50,\"\",SUM($F21:OFFSET($F21,I$50-1,0)))","v":59476.95},{"$f":"IF(s_n-$D21+1<J$50,\"\",SUM($F21:OFFSET($F21,J$50-1,0)))","v":""}]
[null,{"$f":"B53+1","v":3},null,1,{"$f":"IF(s_n-$D22+1<E$50,\"\",SUM($F22:OFFSET($F22,E$50-1,0)))","v":13452.075000000001},{"$f":"IF(s_n-$D22+1<F$50,\"\",SUM($F22:OFFSET($F22,F$50-1,0)))","v":23701.275000000001},{"$f":"IF(s_n-$D22+1<G$50,\"\",SUM($F22:OFFSET($F22,G$50-1,0)))","v":29466.45},{"$f":"IF(s_n-$D22+1<H$50,\"\",SUM($F22:OFFSET($F22,H$50-1,0)))","v":35872.199999999997},{"$f":"IF(s_n-$D22+1<I$50,\"\",SUM($F22:OFFSET($F22,I$50-1,0)))","v":""},{"$f":"IF(s_n-$D22+1<J$50,\"\",SUM($F22:OFFSET($F22,J$50-1,0)))","v":""}]
[null,{"$f":"B54+1","v":4},null,1,{"$f":"IF(s_n-$D23+1<E$50,\"\",SUM($F23:OFFSET($F23,E$50-1,0)))","v":10249.200000000001},{"$f":"IF(s_n-$D23+1<F$50,\"\",SUM($F23:OFFSET($F23,F$50-1,0)))","v":16014.375},{"$f":"IF(s_n-$D23+1<G$50,\"\",SUM($F23:OFFSET($F23,G$50-1,0)))","v":22420.125},{"$f":"IF(s_n-$D23+1<H$50,\"\",SUM($F23:OFFSET($F23,H$50-1,0)))","v":""},{"$f":"IF(s_n-$D23+1<I$50,\"\",SUM($F23:OFFSET($F23,I$50-1,0)))","v":""},{"$f":"IF(s_n-$D23+1<J$50,\"\",SUM($F23:OFFSET($F23,J$50-1,0)))","v":""}]
[null,{"$f":"B55+1","v":5},null,1,{"$f":"IF(s_n-$D24+1<E$50,\"\",SUM($F24:OFFSET($F24,E$50-1,0)))","v":5765.1750000000002},{"$f":"IF(s_n-$D24+1<F$50,\"\",SUM($F24:OFFSET($F24,F$50-1,0)))","v":12170.924999999999},{"$f":"IF(s_n-$D24+1<G$50,\"\",SUM($F24:OFFSET($F24,G$50-1,0)))","v":""},{"$f":"IF(s_n-$D24+1<H$50,\"\",SUM($F24:OFFSET($F24,H$50-1,0)))","v":""},{"$f":"IF(s_n-$D24+1<I$50,\"\",SUM($F24:OFFSET($F24,I$50-1,0)))","v":""},{"$f":"IF(s_n-$D24+1<J$50,\"\",SUM($F24:OFFSET($F24,J$50-1,0)))","v":""}]
[null,{"$f":"B56+1","v":6},null,1,{"$f":"IF(s_n-$D25+1<E$50,\"\",SUM($F25:OFFSET($F25,E$50-1,0)))","v":6405.75},{"$f":"IF(s_n-$D25+1<F$50,\"\",SUM($F25:OFFSET($F25,F$50-1,0)))","v":""},{"$f":"IF(s_n-$D25+1<G$50,\"\",SUM($F25:OFFSET($F25,G$50-1,0)))","v":""},{"$f":"IF(s_n-$D25+1<H$50,\"\",SUM($F25:OFFSET($F25,H$50-1,0)))","v":""},{"$f":"IF(s_n-$D25+1<I$50,\"\",SUM($F25:OFFSET($F25,I$50-1,0)))","v":""},{"$f":"IF(s_n-$D25+1<J$50,\"\",SUM($F25:OFFSET($F25,J$50-1,0)))","v":""}]
[]
[null,"Lookup tables",null,{"$f":"H5","v":0},"Lookup for dQ (optimally combined # of stages)"]
[null,"Stage",null,{"$f":"H7","v":"next j Stages"},1,{"$f":"E60+1","v":2},{"$f":"F60+1","v":3},{"$f":"G60+1","v":4},{"$f":"H60+1","v":5},{"$f":"I60+1","v":6}]
[]
[null,1,null,{"$f":"H9","v":1},{"$f":"IF(s_n-$B62+1<E$60,\"\",SUM($F31:OFFSET($F31,E$60-1,0)))","v":7500},{"$f":"IF(s_n-$B62+1<F$60,\"\",SUM($F31:OFFSET($F31,F$60-1,0)))","v":11500},{"$f":"IF(s_n-$B62+1<G$60,\"\",SUM($F31:OFFSET($F31,G$60-1,0)))","v":13900},{"$f":"IF(s_n-$B62+1<H$60,\"\",SUM($F31:OFFSET($F31,H$60-1,0)))","v":15600},{"$f":"IF(s_n-$B62+1<I$60,\"\",SUM($F31:OFFSET($F31,I$60-1,0)))","v":16450},{"$f":"IF(s_n-$B62+1<J$60,\"\",SUM($F31:OFFSET($F31,J$60-1,0)))","v":17300}]
[null,{"$f":"B62+1","v":2},null,2,{"$f":"IF(s_n-$B63+1<E$60,\"\",SUM($F32:OFFSET($F32,E$60-1,0)))","v":4000},{"$f":"IF(s_n-$B63+1<F$60,\"\",SUM($F32:OFFSET($F32,F$60-1,0)))","v":6400},{"$f":"IF(s_n-$B63+1<G$60,\"\",SUM($F32:OFFSET($F32,G$60-1,0)))","v":8100},{"$f":"IF(s_n-$B63+1<H$60,\"\",SUM($F32:OFFSET($F32,H$60-1,0)))","v":8950},{"$f":"IF(s_n-$B63+1<I$60,\"\",SUM($F32:OFFSET($F32,I$60-1,0)))","v":9800},{"$f":"IF(s_n-$B63+1<J$60,\"\",SUM($F32:OFFSET($F32,J$60-1,0)))","v":""}]
[null,{"$f":"B63+1","v":3},null,1,{"$f":"IF(s_n-$B64+1<E$60,\"\",SUM($F33:OFFSET($F33,E$60-1,0)))","v":2400},{"$f":"IF(s_n-$B64+1<F$60,\"\",SUM($F33:OFFSET($F33,F$60-1,0)))","v":4100},{"$f":"IF(s_n-$B64+1<G$60,\"\",SUM($F33:OFFSET($F33,G$60-1,0)))","v":4950},{"$f":"IF(s_n-$B64+1<H$60,\"\",SUM($F33:OFFSET($F33,H$60-1,0)))","v":5800},{"$f":"IF(s_n-$B64+1<I$60,\"\",SUM($F33:OFFSET($F33,I$60-1,0)))","v":""},{"$f":"IF(s_n-$B64+1<J$60,\"\",SUM($F33:OFFSET($F33,J$60-1,0)))","v":""}]
[null,{"$f":"B64+1","v":4},null,1,{"$f":"IF(s_n-$B65+1<E$60,\"\",SUM($F34:OFFSET($F34,E$60-1,0)))","v":1700},{"$f":"IF(s_n-$B65+1<F$60,\"\",SUM($F34:OFFSET($F34,F$60-1,0)))","v":2550},{"$f":"IF(s_n-$B65+1<G$60,\"\",SUM($F34:OFFSET($F34,G$60-1,0)))","v":3400},{"$f":"IF(s_n-$B65+1<H$60,\"\",SUM($F34:OFFSET($F34,H$60-1,0)))","v":""},{"$f":"IF(s_n-$B65+1<I$60,\"\",SUM($F34:OFFSET($F34,I$60-1,0)))","v":""},{"$f":"IF(s_n-$B65+1<J$60,\"\",SUM($F34:OFFSET($F34,J$60-1,0)))","v":""}]
[null,{"$f":"B65+1","v":5},null,1,{"$f":"IF(s_n-$B66+1<E$60,\"\",SUM($F35:OFFSET($F35,E$60-1,0)))","v":850},{"$f":"IF(s_n-$B66+1<F$60,\"\",SUM($F35:OFFSET($F35,F$60-1,0)))","v":1700},{"$f":"IF(s_n-$B66+1<G$60,\"\",SUM($F35:OFFSET($F35,G$60-1,0)))","v":""},{"$f":"IF(s_n-$B66+1<H$60,\"\",SUM($F35:OFFSET($F35,H$60-1,0)))","v":""},{"$f":"IF(s_n-$B66+1<I$60,\"\",SUM($F35:OFFSET($F35,I$60-1,0)))","v":""},{"$f":"IF(s_n-$B66+1<J$60,\"\",SUM($F35:OFFSET($F35,J$60-1,0)))","v":""}]
[null,{"$f":"B66+1","v":6},null,1,{"$f":"IF(s_n-$B67+1<E$60,\"\",SUM($F36:OFFSET($F36,E$60-1,0)))","v":850},{"$f":"IF(s_n-$B67+1<F$60,\"\",SUM($F36:OFFSET($F36,F$60-1,0)))","v":""},{"$f":"IF(s_n-$B67+1<G$60,\"\",SUM($F36:OFFSET($F36,G$60-1,0)))","v":""},{"$f":"IF(s_n-$B67+1<H$60,\"\",SUM($F36:OFFSET($F36,H$60-1,0)))","v":""},{"$f":"IF(s_n-$B67+1<I$60,\"\",SUM($F36:OFFSET($F36,I$60-1,0)))","v":""},{"$f":"IF(s_n-$B67+1<J$60,\"\",SUM($F36:OFFSET($F36,J$60-1,0)))","v":""}]

{"sheet":"DevCosts","index":5,"n_rows":214,"n_cols":169,"rows_kept":214,"cut":false,"hidden":false,"merged":[]}
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,null,null,null,null,"Qtr #",0,{"$f":"AV1+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"CB1+1","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,{"$f":"DC1+1","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,{"$f":"EI1+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,"x"]
[null,"REAL ESTATE DEVELOPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"REAL ESTATE DEVELOPMENT"}]
[null,"Development Costs Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3","v":"Development Costs Schedule"}]
[null,"all data in Euro 000's, unless otherwise indicated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":"all data in Euro 000's, unless otherwise indicated"}]
[]
[]
[null,null,null,null,null,null,0,{"$f":"G7+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"V7+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,null,"Quarter",null,null,null,null,null,null,4,{"$f":"IF(AV7=4,1,AV7+1)","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"IF(CB7=4,1,CB7+1)","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,{"$f":"IF(DC7=4,1,DC7+1)","v":4},1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,{"$f":"IF(EI7=4,1,EI7+1)","v":4},1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4]
[null,null,null,null,null,null,2011,{"$f":"G8+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"V8+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"TOTAL",null,"Year",null,null,null,null,null,null,{"$f":"G8","v":2011},{"$f":"IF(AW7=1,AV8+1,AV8)","v":2012},2012,2012,2012,2013,2013,2013,2013,2014,2014,2014,2014,2015,2015,2015,2015,2016,2016,2016,2016,2017,2017,2017,2017,2018,2018,2018,2018,2019,2019,2019,2019,{"$f":"IF(CC7=1,CB8+1,CB8)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,{"$f":"IF(DD7=1,DC8+1,DC8)","v":2026},2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,{"$f":"IF(EJ7=1,EI8+1,EI8)","v":2034},2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Running Quarter",null,null,null,null,null,null,{"$f":"AV1","v":0},{"$f":"AW1","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,{"$f":"DD1","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Market Rent Growth",null,null,null,null,null,null,{"$f":"RentRoll!T9","v":1},{"$f":"RentRoll!U9","v":1.0024906793143211},{"$f":"RentRoll!V9","v":1.004987562112089},{"$f":"RentRoll!W9","v":1.0074906638441916},{"$f":"RentRoll!X9","v":1.01},{"$f":"RentRoll!Y9","v":1.0125155861074644},{"$f":"RentRoll!Z9","v":1.0150374377332101},{"$f":"RentRoll!AA9","v":1.0175655704826336},{"$f":"RentRoll!AB9","v":1.0201},{"$f":"RentRoll!AC9","v":1.022640741968539},{"$f":"RentRoll!AD9","v":1.025187812110542},{"$f":"RentRoll!AE9","v":1.0277412261874599},{"$f":"RentRoll!AF9","v":1.0303009999999999},{"$f":"RentRoll!AG9","v":1.0328671493882242},{"$f":"RentRoll!AH9","v":1.0354396902316474},{"$f":"RentRoll!AI9","v":1.0380186384493344},{"$f":"RentRoll!AJ9","v":1.04060401},{"$f":"RentRoll!AK9","v":1.0431958208821066},{"$f":"RentRoll!AL9","v":1.0457940871339639},{"$f":"RentRoll!AM9","v":1.0483988248338278},{"$f":"RentRoll!AN9","v":1.0510100500999999},{"$f":"RentRoll!AO9","v":1.0536277790909276},{"$f":"RentRoll!AP9","v":1.0562520280053036},{"$f":"RentRoll!AQ9","v":1.0588828130821661},{"$f":"RentRoll!AR9","v":1.0615201506010001},{"$f":"RentRoll!AS9","v":1.0641640568818371},{"$f":"RentRoll!AT9","v":1.0668145482853568},{"$f":"RentRoll!AU9","v":1.0694716412129881},{"$f":"RentRoll!AV9","v":1.0721353521070103},{"$f":"RentRoll!AW9","v":1.0748056974506557},{"$f":"RentRoll!AX9","v":1.0774826937682105},{"$f":"RentRoll!AY9","v":1.0801663576251179},{"$f":"RentRoll!AZ9","v":1.0828567056280805},{"$f":"RentRoll!BA9","v":1.0855537544251623},{"$f":"RentRoll!BB9","v":1.0882575207058927},{"$f":"RentRoll!BC9","v":1.0909680212013693},{"$f":"RentRoll!BD9","v":1.0936852726843613},{"$f":"RentRoll!BE9","v":1.0964092919694139},{"$f":"RentRoll!BF9","v":1.0991400959129516},{"$f":"RentRoll!BG9","v":1.1018777014133829},{"$f":"RentRoll!BH9","v":1.104622125411205},{"$f":"RentRoll!BI9","v":1.1073733848891081},{"$f":"RentRoll!BJ9","v":1.1101314968720812},{"$f":"RentRoll!BK9","v":1.1128964784275168},{"$f":"RentRoll!BL9","v":1.115668346665317},{"$f":"RentRoll!BM9","v":1.1184471187379992},{"$f":"RentRoll!BN9","v":1.1212328118408019},{"$f":"RentRoll!BO9","v":1.124025443211792},{"$f":"RentRoll!BP9","v":1.1268250301319702},{"$f":"RentRoll!BQ9","v":1.1296315899253793},{"$f":"RentRoll!BR9","v":1.1324451399592101},{"$f":"RentRoll!BS9","v":1.1352656976439099},{"$f":"RentRoll!BT9","v":1.1380932804332899},{"$f":"RentRoll!BU9","v":1.1409279058246331},{"$f":"RentRoll!BV9","v":1.1437695913588022},{"$f":"RentRoll!BW9","v":1.146618354620349},{"$f":"RentRoll!BX9","v":1.1494742132376228},{"$f":"RentRoll!BY9","v":1.1523371848828792},{"$f":"RentRoll!BZ9","v":1.15520728727239},{"$f":"RentRoll!CA9","v":1.1580845381665523},{"$f":"RentRoll!CB9","v":1.1609689553699989},{"$f":"RentRoll!CC9","v":1.163860556731708},{"$f":"RentRoll!CD9","v":1.1667593601451138},{"$f":"RentRoll!CE9","v":1.1696653835482178},{"$f":"RentRoll!CF9","v":1.1725786449236988},{"$f":"RentRoll!CG9","v":1.175499162299025},{"$f":"RentRoll!CH9","v":1.178426953746565},{"$f":"RentRoll!CI9","v":1.1813620373837002},{"$f":"RentRoll!CJ9","v":1.1843044313729361},{"$f":"RentRoll!CK9","v":1.1872541539220154},{"$f":"RentRoll!CL9","v":1.1902112232840307},{"$f":"RentRoll!CM9","v":1.1931756577575372},{"$f":"RentRoll!CN9","v":1.1961474756866655},{"$f":"RentRoll!CO9","v":1.1991266954612356},{"$f":"RentRoll!CP9","v":1.2021133355168712},{"$f":"RentRoll!CQ9","v":1.2051074143351126},{"$f":"RentRoll!CR9","v":1.2081089504435321},{"$f":"RentRoll!CS9","v":1.2111179624158479},{"$f":"RentRoll!CT9","v":1.2141344688720399},{"$f":"RentRoll!CU9","v":1.2171584884784639},{"$f":"RentRoll!CV9","v":1.2201900399479675},{"$f":"RentRoll!CW9","v":1.2232291420400065},{"$f":"RentRoll!CX9","v":1.2262758135607603},{"$f":"RentRoll!CY9","v":1.2293300733632484},{"$f":"RentRoll!CZ9","v":1.232391940347447},{"$f":"RentRoll!DA9","v":1.2354614334604066},{"$f":"RentRoll!DB9","v":1.2385385716963679},{"$f":"RentRoll!DC9","v":1.2416233740968809},{"$f":"RentRoll!DD9","v":1.2447158597509216},{"$f":"RentRoll!DE9","v":1.2478160477950107},{"$f":"RentRoll!DF9","v":1.2509239574133315},{"$f":"RentRoll!DG9","v":1.2540396078378495},{"$f":"RentRoll!DH9","v":1.2571630183484306},{"$f":"RentRoll!DI9","v":1.2602942082729605},{"$f":"RentRoll!DJ9","v":1.2634331969874646},{"$f":"RentRoll!DK9","v":1.2665800039162278},{"$f":"RentRoll!DL9","v":1.2697346485319148},{"$f":"RentRoll!DM9","v":1.2728971503556901},{"$f":"RentRoll!DN9","v":1.2760675289573393},{"$f":"RentRoll!DO9","v":1.2792458039553902},{"$f":"RentRoll!DP9","v":1.282431995017234},{"$f":"RentRoll!DQ9","v":1.2856261218592471},{"$f":"RentRoll!DR9","v":1.2888282042469128},{"$f":"RentRoll!DS9","v":1.2920382619949442},{"$f":"RentRoll!DT9","v":1.2952563149674063},{"$f":"RentRoll!DU9","v":1.2984823830778394},{"$f":"RentRoll!DV9","v":1.3017164862893817},{"$f":"RentRoll!DW9","v":1.3049586446148935},{"$f":"RentRoll!DX9","v":1.3082088781170804},{"$f":"RentRoll!DY9","v":1.311467206908618},{"$f":"RentRoll!DZ9","v":1.3147336511522758},{"$f":"RentRoll!EA9","v":1.3180082310610426},{"$f":"RentRoll!EB9","v":1.3212909668982513},{"$f":"RentRoll!EC9","v":1.3245818789777042},{"$f":"RentRoll!ED9","v":1.3278809876637985},{"$f":"RentRoll!EE9","v":1.3311883133716529},{"$f":"RentRoll!EF9","v":1.3345038765672337},{"$f":"RentRoll!EG9","v":1.337827697767481},{"$f":"RentRoll!EH9","v":1.3411597975404363},{"$f":"RentRoll!EI9","v":1.3445001965053693},{"$f":"RentRoll!EJ9","v":1.3478489153329059}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Inflation",null,null,null,null,null,null,{"$f":"(1+ConstCostGrowth/4)^(AV9)","v":1},1.0125,1.02515625,1.0379707031249998,1.0509453369140624,1.0640821536254881,1.0773831805458067,1.0908504703026292,1.1044861011814122,1.1182921774461798,1.1322708296642572,1.1464242150350601,1.1607545177229985,1.1752639491945358,1.1899547485594677,1.2048291829164608,1.2198895477029168,1.2351381670492032,1.2505773941373184,1.2662096115640347,1.2820372317085851,1.2980626971049423,1.314288480818754,1.3307170868289884,1.3473510504143509,1.3641929385445302,1.3812453502763371,1.3985109171547909,1.4159923036192259,1.433692207414466,1.4516133600071472,1.4697585270072362,{"$f":"(1+ConstCostGrowth/4)^(CB9)","v":1.4881305085948269},1.5067321399522622,1.5255662917016655,1.5446358703479361,1.5639438187272854,1.5834931164613764,1.6032867804171436,1.6233278651723577,1.6436194634870123,1.6641647067806,1.6849667656153575,1.7060288501855492,1.7273542108128688,1.7489461384480294,1.7708079651786299,1.7929430647433624,1.8153548530526549,1.838046788715813,1.8610223735747609,1.8842851532444451,1.9078387176600007,1.9316867016307504,1.9558327854011348,1.9802806952186489,2.005034203908882,2.030097131457743,2.0554733456009653,2.0811667624209766,{"$f":"(1+ConstCostGrowth/4)^(DD9)","v":2.107181346951239},2.1335211137881291,2.1601901277104814,2.1871925043068621,2.2145324106106981,2.2422140657433318,2.2702417415651235,2.298619763334687,2.3273525103763708,2.3564444167560752,2.3858999719655265,2.4157237216150951,2.4459202681352843,2.4764942714869749,2.5074504498805625,2.5387935805040689,2.5705285002603704,2.6026601065136243,2.6351933578450453,2.6681332748181075,2.7014849407533346,2.7352535025127511,2.7694441712941607,2.8040622234353374,2.839113001228279,2.8746019137436321,2.9105344376654276,2.9469161181362451,2.9837525696129488,3.0210494767331104,3.0588125951922747,3.0970477526321774,3.1357608495400799,3.1749578601593305,3.2146448334113229,3.2548278938289634,3.2955132425018259,3.3367071580330987,3.3784159975085126,3.4206461974773688,3.463404274945836,3.5066968283826587,3.550530538737442,3.5949121704716598,3.6398485726025553,3.6853466797600878,3.7314135132570887,3.7780561821728016,3.8252818844499621,3.8730979080055863,3.9215116318556564,3.9705305272538514,4.0201621588445251,4.0704141858300815,4.1212943631529582,4.1728105426923694,4.2249706744760243,4.2777828079069735,4.3312550930058116,4.3853957816683833,4.4402132289392382]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase","Initial Market Rent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mkt Rent",null,1,{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH(DevCosts!$AQ15,AssetDB!$G$1:$AR$1,0))","v":400},null,null,null,{"$f":"$AR15*AV$11","v":400},400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,{"$f":"$AR15*BF$11","v":410.07512484421682},411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,{"$f":"$AR15*BP$11","v":420.40402003999998},421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,{"$f":"$AR15*BZ$11","v":430.99307750728417},432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,{"$f":"$AR15*CJ$11","v":441.84885016448197},442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,{"$f":"$AR15*CT$11","v":452.97805598368404},454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,{"$f":"$AR15*DD$11","v":464.38758214799958},465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,{"$f":"$AR15*DN$11","v":476.08448931361227},477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,{"$f":"$AR15*DX$11","v":488.07601597918699},489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,{"$f":"$AR15*EH$11","v":500.3695829653326},501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,{"$f":"$AR15*ER$11","v":512.97279800689364},514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,{"$f":"$AR15*FB$11","v":525.89346046091032},527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mkt Rent",null,{"$f":"AQ15+1","v":2},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH(DevCosts!$AQ16,AssetDB!$G$1:$AR$1,0))","v":400},null,null,null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mkt Rent",null,{"$f":"AQ16+1","v":3},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH(DevCosts!$AQ17,AssetDB!$G$1:$AR$1,0))","v":400},null,null,null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mkt Rent",null,{"$f":"AQ17+1","v":4},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH(DevCosts!$AQ18,AssetDB!$G$1:$AR$1,0))","v":400},null,null,null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mkt Rent",null,{"$f":"AQ18+1","v":5},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH(DevCosts!$AQ19,AssetDB!$G$1:$AR$1,0))","v":400},null,null,null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mkt Rent",null,{"$f":"AQ19+1","v":6},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH(DevCosts!$AQ20,AssetDB!$G$1:$AR$1,0))","v":400},null,null,null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimal start works dates",null,null,"Exercise","Start works date"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase","Threshold","Earliest","Optimal","Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exercise Decision",null,{"$f":"AQ15","v":1},{"$f":"PhaseCombinationModule!J9","v":436.23831421831665},{"$f":"INDEX(AssetDB!$G$79:$AR$79,MATCH($AQ23,AssetDB!$G$1:$AR$1,0))","v":6},{"$f":"IFERROR(INDEX($AV$9:$FL$9,MATCH(1,$AV23:$FL23,0)),10000)","v":35},{"$f":"CHOOSE(WhenToStart,AS23,AT23)","v":35},0,{"$f":"IF(AV23=1,1,(AW15>=$AR23)*(AW$9>=$AS23)*($AR23>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CB23=1,1,(CC15>=$AR23)*(CC$9>=$AS23)*($AR23>0))","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(DH23=1,1,(DI15>=$AR23)*(DI$9>=$AS23)*($AR23>0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EN23=1,1,(EO15>=$AR23)*(EO$9>=$AS23)*($AR23>0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exercise Decision",null,2,{"$f":"PhaseCombinationModule!J10","v":503.83166353109948},{"$f":"INDEX(AssetDB!$G$79:$AR$79,MATCH($AQ24,AssetDB!$G$1:$AR$1,0))","v":44},93,93,0,{"$f":"IF(AV24=1,1,(AW16>=$AR24)*(AW$9>=$AS24)*($AR24>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CB24=1,1,(CC16>=$AR24)*(CC$9>=$AS24)*($AR24>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DH24=1,1,(DI16>=$AR24)*(DI$9>=$AS24)*($AR24>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,{"$f":"IF(EN24=1,1,(EO16>=$AR24)*(EO$9>=$AS24)*($AR24>0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exercise Decision",null,3,{"$f":"PhaseCombinationModule!J11","v":503.83166353109948},{"$f":"INDEX(AssetDB!$G$79:$AR$79,MATCH($AQ25,AssetDB!$G$1:$AR$1,0))","v":93},93,93,0,{"$f":"IF(AV25=1,1,(AW17>=$AR25)*(AW$9>=$AS25)*($AR25>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CB25=1,1,(CC17>=$AR25)*(CC$9>=$AS25)*($AR25>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DH25=1,1,(DI17>=$AR25)*(DI$9>=$AS25)*($AR25>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,{"$f":"IF(EN25=1,1,(EO17>=$AR25)*(EO$9>=$AS25)*($AR25>0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exercise Decision",null,4,{"$f":"PhaseCombinationModule!J12","v":524.61206157146091},{"$f":"INDEX(AssetDB!$G$79:$AR$79,MATCH($AQ26,AssetDB!$G$1:$AR$1,0))","v":100},110,110,0,{"$f":"IF(AV26=1,1,(AW18>=$AR26)*(AW$9>=$AS26)*($AR26>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CB26=1,1,(CC18>=$AR26)*(CC$9>=$AS26)*($AR26>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DH26=1,1,(DI18>=$AR26)*(DI$9>=$AS26)*($AR26>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EN26=1,1,(EO18>=$AR26)*(EO$9>=$AS26)*($AR26>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exercise Decision",null,5,{"$f":"PhaseCombinationModule!J13","v":590.18856926789351},{"$f":"INDEX(AssetDB!$G$79:$AR$79,MATCH($AQ27,AssetDB!$G$1:$AR$1,0))","v":116},10000,10000,0,{"$f":"IF(AV27=1,1,(AW19>=$AR27)*(AW$9>=$AS27)*($AR27>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CB27=1,1,(CC19>=$AR27)*(CC$9>=$AS27)*($AR27>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DH27=1,1,(DI19>=$AR27)*(DI$9>=$AS27)*($AR27>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EN27=1,1,(EO19>=$AR27)*(EO$9>=$AS27)*($AR27>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exercise Decision",null,6,{"$f":"PhaseCombinationModule!J14","v":655.76507696432611},{"$f":"INDEX(AssetDB!$G$79:$AR$79,MATCH($AQ28,AssetDB!$G$1:$AR$1,0))","v":10006},10000,10000,0,{"$f":"IF(AV28=1,1,(AW20>=$AR28)*(AW$9>=$AS28)*($AR28>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CB28=1,1,(CC20>=$AR28)*(CC$9>=$AS28)*($AR28>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DH28=1,1,(DI20>=$AR28)*(DI$9>=$AS28)*($AR28>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EN28=1,1,(EO20>=$AR28)*(EO$9>=$AS28)*($AR28>0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameter","from Qtr.","to Qtr."]
[0,"Selected Phase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B31","v":"Selected Phase"},null,null,"Choose"]
[]
[null,"Construction Cost",null,null,null,null,{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV33:$FL33)","v":0},0,0,0,0,0,0,0,0,-7008.7852617037606,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV33:$FL33)","v":-19361.181676613669},-14339.123243435895,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV33:$FL33)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G33:AK33)","v":-40709.090181753323},null,{"$f":"B33","v":"Construction Cost"},null,null,{"$f":"INDEX(AssetDB!$G$47:$AR$47,MATCH(DevCosts!$AR$31,AssetDB!$G$1:$AR$1,0))","v":25000},null,null,null,{"$f":"-$AR33*AV34*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$AR33*CB34*CB$12","v":0},0,0,-2316.9538055219041,-4691.8314561818561,-4750.4793493841289,-4809.8603412514303,-4869.9835955170729,-4930.8583904610368,-4992.4941203418002,-5054.9002968460727,-2132.5360627319365,-2159.192763516086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Payment Schedule",null,null,null,null,0,0,0,0,0,0,0,0,0,0.18,0.48,0.33999999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.99999999999999989,null,"Payment Schedule",null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=AV$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=AW$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=AX$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=AY$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=AZ$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BA$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BB$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BC$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BD$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BE$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BF$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BG$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BH$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BI$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BJ$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BK$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BL$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BM$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BN$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BO$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BP$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BQ$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BR$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BS$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BT$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BU$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BV$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BW$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BX$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BY$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=BZ$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CA$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CB$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CC$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CD$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CE$9),TimingDB!$R$31:$R$46)","v":0.06},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CF$9),TimingDB!$R$31:$R$46)","v":0.12},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CG$9),TimingDB!$R$31:$R$46)","v":0.12},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CH$9),TimingDB!$R$31:$R$46)","v":0.12},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CI$9),TimingDB!$R$31:$R$46)","v":0.12},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CJ$9),TimingDB!$R$31:$R$46)","v":0.12},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CK$9),TimingDB!$R$31:$R$46)","v":0.12},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CL$9),TimingDB!$R$31:$R$46)","v":0.12},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CM$9),TimingDB!$R$31:$R$46)","v":0.05},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CN$9),TimingDB!$R$31:$R$46)","v":0.05},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CO$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CP$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CQ$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CR$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CS$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CT$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CU$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CV$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CW$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CX$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CY$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=CZ$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DA$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DB$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DC$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DD$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DE$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DF$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DG$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DH$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DI$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DJ$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DK$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DL$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DM$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DN$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DO$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DP$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DQ$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DR$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DS$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DT$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DU$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DV$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DW$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DX$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DY$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=DZ$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EA$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EB$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EC$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=ED$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EE$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EF$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EG$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EH$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EI$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EJ$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EK$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EL$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EM$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EN$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EO$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EP$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EQ$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=ER$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=ES$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=ET$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EU$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EV$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EW$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EX$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EY$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=EZ$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=FA$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=FB$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=FC$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=FD$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=FE$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=FF$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=FG$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=FH$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=FI$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=FJ$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=FK$9),TimingDB!$R$31:$R$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$31:$Q$46=FL$9),TimingDB!$R$31:$R$46)","v":0}]
[null,"Contingencies",null,null,null,{"$f":"AR35","v":0.04},0,0,0,0,0,0,0,0,0,-280.35141046815045,-774.44726706454685,-573.56492973743582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-1628.3636072701329,null,"Contingencies",null,null,{"$f":"INDEX(AssetDB!$G$51:$AR$51,MATCH(DevCosts!$AR$31,AssetDB!$G$1:$AR$1,0))","v":0.04},null,null,null,{"$f":"$AR35*AV33","v":0},{"$f":"$AR35*AW33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-92.678152220876171,-187.67325824727425,-190.01917397536516,-192.39441365005723,-194.79934382068291,-197.23433561844149,-199.699764813672,-202.19601187384291,-85.301442509277464,-86.367710540643444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR35*DH33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Miscellaneous Cost",null,null,null,{"$f":"AR36","v":0.05},0,0,0,0,0,0,0,0,0,-350.43926308518803,-968.05908383068356,-716.95616217179486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-2035.4545090876663,null,"Other Miscellaneous Cost",null,null,{"$f":"INDEX(AssetDB!$G$53:$AR$53,MATCH(DevCosts!$AR$31,AssetDB!$G$1:$AR$1,0))","v":0.05},null,null,null,{"$f":"$AR36*AV33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-115.84769027609521,-234.59157280909281,-237.52396746920647,-240.49301706257154,-243.49917977585366,-246.54291952305186,-249.62470601709003,-252.74501484230365,-106.62680313659683,-107.9596381758043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR36*DH33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additional Phasing Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,-700.87852617037606,-1936.1181676613671,-1433.9123243435895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-4070.9090181753327,null,"Additional Phasing Cost",null,null,{"$f":"INDEX(AssetDB!$G$54:$AR$54,MATCH(DevCosts!$AR$31,AssetDB!$G$1:$AR$1,0))","v":2500},null,null,null,{"$f":"-$AR37*AV34*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$AR37*CB34*CB$12","v":0},0,0,-231.69538055219041,-469.18314561818562,-475.04793493841294,-480.98603412514308,-486.99835955170732,-493.08583904610367,-499.24941203418001,-505.49002968460724,-213.25360627319364,-215.9192763516086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$AR37*DH34*DH$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$AR37*EN34*EN$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"AssetDB!B56","v":"Site Preparation Costs"},null,null,null,null,0,0,0,0,0,0,0,0,0,-379.03730395674097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-379.03730395674097,null,"Site Preparation Costs",null,null,{"$f":"INDEX(AssetDB!$G$56:$AR$56,MATCH(DevCosts!$AR$31,AssetDB!$G$1:$AR$1,0))","v":250},{"$f":"MAX(INDEX(AssetDB!$G$80:$AR$80,MATCH(DevCosts!$AR$31,AssetDB!$G$1:$AR$1,0))-2,0)","v":33},{"$f":"MAX(INDEX(AssetDB!$G$80:$AR$80,MATCH(DevCosts!$AR$31,AssetDB!$G$1:$AR$1,0))-1,0)","v":34},null,{"$f":"-($AS38<=AV$1)*($AT38>=AV$1)*$AR38/($AT38-$AS38+1)*AV$12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-($AS38<=BF$1)*($AT38>=BF$1)*$AR38/($AT38-$AS38+1)*BF$12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-($AS38<=BP$1)*($AT38>=BP$1)*$AR38/($AT38-$AS38+1)*BP$12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-($AS38<=BZ$1)*($AT38>=BZ$1)*$AR38/($AT38-$AS38+1)*BZ$12","v":0},0,0,-188.34151749403279,-190.69578646270818,0,0,0,0,0,{"$f":"-($AS38<=CJ$1)*($AT38>=CJ$1)*$AR38/($AT38-$AS38+1)*CJ$12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-($AS38<=CT$1)*($AT38>=CT$1)*$AR38/($AT38-$AS38+1)*CT$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Construction Cost",null,null,null,null,{"$f":"SUM(G33,G35,G36,G37,G38)","v":0},0,0,0,0,0,0,0,0,-8719.4917653842149,-23039.806195170269,-17063.556659688715,0,0,0,0,{"$f":"SUM(W33,W35,W36,W37,W38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G40:AK40)","v":-48822.854620243197},null,{"$f":"B40","v":"Total Construction Cost"},null,null,null,null,null,null,{"$f":"SUM(AV38,AV37,AV36,AV35,AV33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CB38,CB37,CB36,CB35,CB33)","v":0},-188.34151749403279,-190.69578646270818,-2757.1750285710659,-5583.2794328564087,-5653.0704257671132,-5723.7338060892025,-5795.2804786653169,-5867.721484648634,-5941.0680032067421,-6015.3313532468264,-2537.7179146510043,-2569.4393885841423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD38,DD37,DD36,DD35,DD33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Architects and Engineer Fees",null,null,null,{"$f":"AM42/AM$40","v":0.15},{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV42:$FL42)","v":0},-7323.4281930364796,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV42:$FL42)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV42:$FL42)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G42:AK42)","v":-7323.4281930364796},null,{"$f":"B42","v":"Architects and Engineer Fees"},null,null,{"$f":"IF(AR33=0,0,INDEX(AssetDB!$G$62:$AR$62,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0)))","v":0.15},null,null,null,{"$f":"$AR42*$AM$40*AV43","v":0},0,-3661.7140965182398,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR42*$AM$40*CB43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Payment Schedule",null,null,null,null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G43:AK43)","v":1},null,{"$f":"B43","v":"Payment Schedule"},null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=AV$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=AW$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=AX$9),TimingDB!$R$11:$R$26)","v":0.5},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=AY$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=AZ$9),TimingDB!$R$11:$R$26)","v":0.5},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BA$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BB$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BC$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BD$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BE$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BF$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BG$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BH$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BI$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BJ$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BK$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BL$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BM$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BN$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BO$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BP$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BQ$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BR$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BS$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BT$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BU$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BV$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BW$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BX$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BY$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=BZ$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CA$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CB$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CC$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CD$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CE$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CF$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CG$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CH$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CI$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CJ$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CK$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CL$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CM$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CN$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CO$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CP$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CQ$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CR$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CS$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CT$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CU$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CV$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CW$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CX$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CY$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=CZ$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DA$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DB$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DC$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DD$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DE$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DF$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DG$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DH$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DI$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DJ$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DK$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DL$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DM$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DN$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DO$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DP$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DQ$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DR$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DS$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DT$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DU$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DV$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DW$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DX$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DY$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=DZ$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EA$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EB$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EC$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=ED$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EE$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EF$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EG$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EH$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EI$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EJ$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EK$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EL$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EM$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EN$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EO$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EP$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EQ$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=ER$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=ES$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=ET$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EU$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EV$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EW$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EX$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EY$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=EZ$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=FA$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=FB$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=FC$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=FD$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=FE$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=FF$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=FG$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=FH$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=FI$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=FJ$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=FK$9),TimingDB!$R$11:$R$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$Q$11:$Q$26=FL$9),TimingDB!$R$11:$R$26)","v":0}]
[null,"Other Soft Costs (Consultants, Insurance)",null,null,null,{"$f":"AM44/AM$40","v":2.0000000000000004E-2},0,0,0,0,0,0,0,0,0,-174.38983530768434,-460.79612390340537,-341.27113319377435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G44:AK44)","v":-976.45709240486417},null,{"$f":"B44","v":"Other Soft Costs (Consultants, Insurance)"},null,null,{"$f":"INDEX(AssetDB!$G$64:$AR$64,MATCH(DevCosts!$AR$31,AssetDB!$G$1:$AR$1,0))","v":0.02},null,null,null,{"$f":"$AR44*AV40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR44*CB40","v":0},-3.7668303498806557,-3.8139157292541639,-55.14350057142132,-111.66558865712818,-113.06140851534226,-114.47467612178406,-115.90560957330634,-117.35442969297269,-118.82136006413485,-120.30662706493654,-50.75435829302009,-51.38878777168285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR44*DH40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR44*EN40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Fees & Other Soft Costs",null,null,null,null,{"$f":"G42+G44","v":0},-7323.4281930364796,0,0,0,0,0,0,0,-174.38983530768434,-460.79612390340537,-341.27113319377435,0,0,0,0,{"$f":"W42+W44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G46:AK46)","v":-8299.8852854413435},null,{"$f":"B46","v":"Total Fees & Other Soft Costs"},null,null,null,null,null,null,{"$f":"AV42+AV44","v":0},0,-3661.7140965182398,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB42+CB44","v":0},-3.7668303498806557,-3.8139157292541639,-55.14350057142132,-111.66558865712818,-113.06140851534226,-114.47467612178406,-115.90560957330634,-117.35442969297269,-118.82136006413485,-120.30662706493654,-50.75435829302009,-51.38878777168285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD42+DD44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Construction Costs & Fees",null,null,null,null,{"$f":"G46+G40","v":0},-7323.4281930364796,0,0,0,0,0,0,0,-8893.8816006918987,-23500.602319073674,-17404.82779288249,0,0,0,0,{"$f":"W46+W40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G48:AK48)","v":-57122.739905684539},null,{"$f":"B48","v":"Total Construction Costs & Fees"},null,null,null,null,null,null,{"$f":"AV40+AV46","v":0},0,-3661.7140965182398,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB40+CB46","v":0},-192.10834784391344,-194.50970219196236,-2812.318529142487,-5694.9450215135366,-5766.1318342824552,-5838.2084822109864,-5911.1860882386236,-5985.0759143416071,-6059.8893632708769,-6135.6379803117634,-2588.4722729440246,-2620.8281763558252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD40+DD46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Planned Gross Area",null,null,null,null,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=G$8),--($AV$7:$FL$7=4),$AV50:$FL50)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=Q$8),--($AV$7:$FL$7=4),$AV50:$FL50)","v":0},0,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=AA$8),--($AV$7:$FL$7=4),$AV50:$FL50)","v":10000},10000,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"B50","v":"Planned Gross Area"},null,null,{"$f":"INDEX(AssetDB!$G$15:$AR$15,MATCH(DevCosts!$AR$31,AssetDB!$G$1:$AR$1,0))","v":10000},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH(DevCosts!$AR$31,AssetDB!$G$1:$AR$1,0))","v":44},{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH(DevCosts!$AR$31,AssetDB!$G$1:$AR$1,0))","v":84},null,{"$f":"$AR50*(AV$9<=$AT50)*(AV$9>$AS50)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AR50*(BF$9<=$AT50)*(BF$9>$AS50)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AR50*(BP$9<=$AT50)*(BP$9>$AS50)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AR50*(BZ$9<=$AT50)*(BZ$9>$AS50)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AR50*(CJ$9<=$AT50)*(CJ$9>$AS50)","v":0},0,0,0,0,10000,10000,10000,10000,10000,{"$f":"$AR50*(CT$9<=$AT50)*(CT$9>$AS50)","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Planned Lettable Area",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"B51","v":"Planned Lettable Area"},null,null,{"$f":"INDEX(AssetDB!$G$17:$AR$17,MATCH(DevCosts!$AR$31,AssetDB!$G$1:$AR$1,0))","v":7500},{"$f":"AS50","v":44},{"$f":"AT50","v":84},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,"Phase 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B53","v":"Phase 1"},null,null,{"$f":"A53","v":1}]
[]
[null,{"$f":"B33","v":"Construction Cost"},null,null,null,null,{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV55:$FL55)","v":0},0,0,0,0,0,0,0,0,-7008.7852617037606,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV55:$FL55)","v":-19361.181676613669},-14339.123243435895,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV55:$FL55)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G55:AK55)","v":-40709.090181753323},null,{"$f":"B55","v":"Construction Cost"},null,null,{"$f":"INDEX(AssetDB!$G$47:$AR$47,MATCH(DevCosts!$AR$53,AssetDB!$G$1:$AR$1,0))","v":25000},null,null,null,{"$f":"-$AR55*AV56*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2316.9538055219041,-4691.8314561818561,-4750.4793493841289,-4809.8603412514303,-4869.9835955170729,-4930.8583904610368,-4992.4941203418002,-5054.9002968460727,-2132.5360627319365,-2159.192763516086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Payment Schedule",null,null,null,null,0,0,0,0,0,0,0,0,0,0.18,0.48,0.33999999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.99999999999999989,null,"Payment Schedule",null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=AV$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=AW$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=AX$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=AY$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=AZ$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BA$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BB$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BC$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BD$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BE$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BF$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BG$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BH$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BI$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BJ$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BK$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BL$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BM$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BN$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BO$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BP$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BQ$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BR$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BS$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BT$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BU$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BV$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BW$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BX$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BY$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=BZ$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CA$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CB$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CC$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CD$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CE$9),TimingDB!$F$31:$F$46)","v":0.06},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CF$9),TimingDB!$F$31:$F$46)","v":0.12},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CG$9),TimingDB!$F$31:$F$46)","v":0.12},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CH$9),TimingDB!$F$31:$F$46)","v":0.12},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CI$9),TimingDB!$F$31:$F$46)","v":0.12},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CJ$9),TimingDB!$F$31:$F$46)","v":0.12},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CK$9),TimingDB!$F$31:$F$46)","v":0.12},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CL$9),TimingDB!$F$31:$F$46)","v":0.12},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CM$9),TimingDB!$F$31:$F$46)","v":0.05},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CN$9),TimingDB!$F$31:$F$46)","v":0.05},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CO$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CP$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CQ$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CR$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CS$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CT$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CU$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CV$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CW$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CX$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CY$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=CZ$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DA$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DB$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DC$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DD$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DE$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DF$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DG$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DH$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DI$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DJ$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DK$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DL$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DM$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DN$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DO$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DP$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DQ$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DR$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DS$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DT$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DU$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DV$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DW$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DX$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DY$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=DZ$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EA$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EB$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EC$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=ED$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EE$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EF$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EG$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EH$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EI$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EJ$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EK$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EL$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EM$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EN$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EO$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EP$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EQ$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=ER$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=ES$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=ET$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EU$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EV$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EW$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EX$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EY$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=EZ$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=FA$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=FB$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=FC$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=FD$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=FE$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=FF$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=FG$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=FH$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=FI$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=FJ$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=FK$9),TimingDB!$F$31:$F$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$31:$E$46=FL$9),TimingDB!$F$31:$F$46)","v":0}]
[null,"Contingencies",null,null,null,{"$f":"AR57","v":0.04},0,0,0,0,0,0,0,0,0,-280.35141046815045,-774.44726706454685,-573.56492973743582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-1628.3636072701329,null,"Contingencies",null,null,{"$f":"INDEX(AssetDB!$G$51:$AR$51,MATCH(DevCosts!$AR$53,AssetDB!$G$1:$AR$1,0))","v":0.04},null,null,null,{"$f":"$AR57*AV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-92.678152220876171,-187.67325824727425,-190.01917397536516,-192.39441365005723,-194.79934382068291,-197.23433561844149,-199.699764813672,-202.19601187384291,-85.301442509277464,-86.367710540643444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR57*DH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Miscellaneous Cost",null,null,null,{"$f":"AR58","v":0.05},0,0,0,0,0,0,0,0,0,-350.43926308518803,-968.05908383068356,-716.95616217179486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-2035.4545090876663,null,"Other Miscellaneous Cost",null,null,{"$f":"INDEX(AssetDB!$G$53:$AR$53,MATCH(DevCosts!$AR$53,AssetDB!$G$1:$AR$1,0))","v":0.05},null,null,null,{"$f":"$AR58*AV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-115.84769027609521,-234.59157280909281,-237.52396746920647,-240.49301706257154,-243.49917977585366,-246.54291952305186,-249.62470601709003,-252.74501484230365,-106.62680313659683,-107.9596381758043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR58*DH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additional Phasing Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,-700.87852617037606,-1936.1181676613671,-1433.9123243435895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-4070.9090181753327,null,"Additional Phasing Cost",null,null,{"$f":"INDEX(AssetDB!$G$54:$AR$54,MATCH(AR53,AssetDB!$G$1:$AR$1,0))","v":2500},null,null,null,{"$f":"-$AR59*AV56*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-231.69538055219041,-469.18314561818562,-475.04793493841294,-480.98603412514308,-486.99835955170732,-493.08583904610367,-499.24941203418001,-505.49002968460724,-213.25360627319364,-215.9192763516086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$AR59*DH56*DH$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Site Preparation Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,-379.03730395674097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-379.03730395674097,null,"Site Preparation Costs",null,null,{"$f":"INDEX(AssetDB!$G$56:$AR$56,MATCH(DevCosts!$AR$53,AssetDB!$G$1:$AR$1,0))","v":250},{"$f":"MAX(INDEX(AssetDB!$G$80:$AR$80,MATCH(DevCosts!$AR$53,AssetDB!$G$1:$AR$1,0))-2,0)","v":33},{"$f":"MAX(INDEX(AssetDB!$G$80:$AR$80,MATCH(DevCosts!$AR$53,AssetDB!$G$1:$AR$1,0))-1,0)","v":34},null,{"$f":"-($AS60<=AV$1)*($AT60>=AV$1)*$AR60/($AT60-$AS60+1)*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS60<=BL$1)*($AT60>=BL$1)*$AR60/($AT60-$AS60+1)*BL$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS60<=CB$1)*($AT60>=CB$1)*$AR60/($AT60-$AS60+1)*CB$12","v":0},-188.34151749403279,-190.69578646270818,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS60<=CR$1)*($AT60>=CR$1)*$AR60/($AT60-$AS60+1)*CR$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B40","v":"Total Construction Cost"},null,null,null,null,{"$f":"SUM(G55,G57,G58,G59,G60)","v":0},0,0,0,0,0,0,0,0,-8719.4917653842149,-23039.806195170269,-17063.556659688715,0,0,0,0,{"$f":"SUM(W55,W57,W58,W59,W60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G62:AK62)","v":-48822.854620243197},null,{"$f":"B62","v":"Total Construction Cost"},null,null,null,null,null,null,{"$f":"SUM(AV60,AV59,AV58,AV57,AV55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-188.34151749403279,-190.69578646270818,-2757.1750285710659,-5583.2794328564087,-5653.0704257671132,-5723.7338060892025,-5795.2804786653169,-5867.721484648634,-5941.0680032067421,-6015.3313532468264,-2537.7179146510043,-2569.4393885841423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD60,DD59,DD58,DD57,DD55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B42","v":"Architects and Engineer Fees"},null,null,null,{"$f":"AM64/AM$40","v":0.15},{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV64:$FL64)","v":0},-7323.4281930364796,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV64:$FL64)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV64:$FL64)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G64:AK64)","v":-7323.4281930364796},null,{"$f":"B64","v":"Architects and Engineer Fees"},null,null,{"$f":"IF(AR55=0,0,INDEX(AssetDB!$G$62:$AR$62,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0)))","v":0.15},null,null,null,{"$f":"$AR64*$AM$40*AV65","v":0},0,-3661.7140965182398,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR64*$AM$40*CB65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B43","v":"Payment Schedule"},null,null,null,null,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,null,{"$f":"SUM(G65:AK65)","v":1},null,{"$f":"B65","v":"Payment Schedule"},null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=AV$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=AW$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=AX$9),TimingDB!$F$11:$F$26)","v":0.5},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=AY$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=AZ$9),TimingDB!$F$11:$F$26)","v":0.5},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BA$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BB$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BC$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BD$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BE$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BF$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BG$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BH$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BI$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BJ$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BK$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BL$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BM$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BN$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BO$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BP$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BQ$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BR$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BS$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BT$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BU$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BV$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BW$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BX$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BY$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=BZ$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CA$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CB$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CC$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CD$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CE$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CF$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CG$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CH$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CI$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CJ$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CK$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CL$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CM$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CN$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CO$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CP$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CQ$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CR$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CS$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CT$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CU$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CV$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CW$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CX$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CY$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=CZ$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DA$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DB$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DC$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DD$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DE$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DF$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DG$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DH$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DI$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DJ$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DK$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DL$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DM$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DN$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DO$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DP$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DQ$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DR$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DS$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DT$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DU$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DV$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DW$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DX$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DY$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=DZ$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EA$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EB$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EC$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=ED$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EE$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EF$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EG$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EH$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EI$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EJ$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EK$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EL$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EM$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EN$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EO$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EP$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EQ$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=ER$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=ES$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=ET$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EU$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EV$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EW$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EX$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EY$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=EZ$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=FA$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=FB$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=FC$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=FD$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=FE$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=FF$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=FG$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=FH$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=FI$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=FJ$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=FK$9),TimingDB!$F$11:$F$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$E$11:$E$26=FL$9),TimingDB!$F$11:$F$26)","v":0}]
[null,{"$f":"B44","v":"Other Soft Costs (Consultants, Insurance)"},null,null,null,{"$f":"AM66/AM$40","v":2.0000000000000004E-2},0,0,0,0,0,0,0,0,0,-174.38983530768434,-460.79612390340537,-341.27113319377435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G66:AK66)","v":-976.45709240486417},null,{"$f":"B66","v":"Other Soft Costs (Consultants, Insurance)"},null,null,{"$f":"INDEX(AssetDB!$G$64:$AR$64,MATCH(DevCosts!$AR$53,AssetDB!$G$1:$AR$1,0))","v":0.02},null,null,null,{"$f":"$AR66*AV62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7668303498806557,-3.8139157292541639,-55.14350057142132,-111.66558865712818,-113.06140851534226,-114.47467612178406,-115.90560957330634,-117.35442969297269,-118.82136006413485,-120.30662706493654,-50.75435829302009,-51.38878777168285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR66*DH62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B46","v":"Total Fees & Other Soft Costs"},null,null,null,null,{"$f":"G64+G66","v":0},-7323.4281930364796,0,0,0,0,0,0,0,-174.38983530768434,-460.79612390340537,-341.27113319377435,0,0,0,0,{"$f":"W64+W66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G68:AK68)","v":-8299.8852854413435},null,{"$f":"B68","v":"Total Fees & Other Soft Costs"},null,null,null,null,null,null,{"$f":"AV64+AV66","v":0},0,-3661.7140965182398,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7668303498806557,-3.8139157292541639,-55.14350057142132,-111.66558865712818,-113.06140851534226,-114.47467612178406,-115.90560957330634,-117.35442969297269,-118.82136006413485,-120.30662706493654,-50.75435829302009,-51.38878777168285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD64+DD66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B48","v":"Total Construction Costs & Fees"},null,null,null,null,{"$f":"G68+G62","v":0},-7323.4281930364796,0,0,0,0,0,0,0,-8893.8816006918987,-23500.602319073674,-17404.82779288249,0,0,0,0,{"$f":"W68+W62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G70:AK70)","v":-57122.739905684539},null,{"$f":"B70","v":"Total Construction Costs & Fees"},null,null,null,null,null,null,{"$f":"AV62+AV68","v":0},0,-3661.7140965182398,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-192.10834784391344,-194.50970219196236,-2812.318529142487,-5694.9450215135366,-5766.1318342824552,-5838.2084822109864,-5911.1860882386236,-5985.0759143416071,-6059.8893632708769,-6135.6379803117634,-2588.4722729440246,-2620.8281763558252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD62+DD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B50","v":"Planned Gross Area"},null,null,null,null,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=G$8),--($AV$7:$FL$7=4),$AV72:$FL72)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=Q$8),--($AV$7:$FL$7=4),$AV72:$FL72)","v":0},0,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=AA$8),--($AV$7:$FL$7=4),$AV72:$FL72)","v":10000},10000,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"B72","v":"Planned Gross Area"},null,null,{"$f":"INDEX(AssetDB!$G$15:$AR$15,MATCH(DevCosts!$AR$53,AssetDB!$G$1:$AR$1,0))","v":10000},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH(DevCosts!$AR$53,AssetDB!$G$1:$AR$1,0))","v":44},{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH(DevCosts!$AR$53,AssetDB!$G$1:$AR$1,0))","v":84},null,{"$f":"$AR72*(AV$9<=$AT72)*(AV$9>$AS72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR72*(BL$9<=$AT72)*(BL$9>$AS72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR72*(CB$9<=$AT72)*(CB$9>$AS72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,{"$f":"$AR72*(CR$9<=$AT72)*(CR$9>$AS72)","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B51","v":"Planned Lettable Area"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"B73","v":"Planned Lettable Area"},null,null,{"$f":"INDEX(AssetDB!$G$17:$AR$17,MATCH(DevCosts!$AR$53,AssetDB!$G$1:$AR$1,0))","v":7500},{"$f":"AS72","v":44},{"$f":"AT72","v":84},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2,"Phase 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B75","v":"Phase 2"},null,null,{"$f":"A75","v":2}]
[]
[null,{"$f":"B55","v":"Construction Cost"},null,null,null,null,{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV77:$FL77)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV77:$FL77)","v":0},0,-14726.407444365001,-12615.324641329389,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV77:$FL77)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G77:AK77)","v":-27341.732085694392},null,{"$f":"B77","v":"Construction Cost"},null,null,{"$f":"INDEX(AssetDB!$G$47:$AR$47,MATCH(DevCosts!$AR$75,AssetDB!$G$1:$AR$1,0))","v":15000},null,null,null,{"$f":"-$AR77*AV78*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2623.4192076720442,-3984.3179216519175,-4034.1218956725652,-4084.5484193684733,-4135.6052746105788,-2791.5335603621411,-2826.4277298666675,-2861.7580764900008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Payment Schedule",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.44999999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,null,"Payment Schedule",null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=AV$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=AW$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=AX$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=AY$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=AZ$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BA$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BB$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BC$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BD$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BE$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BF$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BG$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BH$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BI$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BJ$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BK$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BL$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BM$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BN$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BO$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BP$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BQ$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BR$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BS$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BT$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BU$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BV$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BW$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BX$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BY$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=BZ$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CA$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CB$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CC$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CD$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CE$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CF$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CG$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CH$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CI$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CJ$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CK$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CL$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CM$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CN$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CO$9),TimingDB!$H$31:$H$46)","v":0.1},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CP$9),TimingDB!$H$31:$H$46)","v":0.15},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CQ$9),TimingDB!$H$31:$H$46)","v":0.15},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CR$9),TimingDB!$H$31:$H$46)","v":0.15},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CS$9),TimingDB!$H$31:$H$46)","v":0.15},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CT$9),TimingDB!$H$31:$H$46)","v":0.1},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CU$9),TimingDB!$H$31:$H$46)","v":0.1},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CV$9),TimingDB!$H$31:$H$46)","v":0.1},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CW$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CX$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CY$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=CZ$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DA$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DB$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DC$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DD$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DE$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DF$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DG$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DH$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DI$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DJ$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DK$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DL$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DM$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DN$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DO$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DP$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DQ$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DR$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DS$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DT$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DU$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DV$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DW$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DX$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DY$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=DZ$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EA$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EB$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EC$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=ED$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EE$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EF$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EG$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EH$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EI$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EJ$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EK$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EL$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EM$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EN$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EO$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EP$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EQ$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=ER$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=ES$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=ET$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EU$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EV$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EW$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EX$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EY$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=EZ$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=FA$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=FB$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=FC$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=FD$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=FE$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=FF$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=FG$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=FH$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=FI$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=FJ$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=FK$9),TimingDB!$H$31:$H$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$31:$G$46=FL$9),TimingDB!$H$31:$H$46)","v":0}]
[null,"Contingencies",null,null,null,{"$f":"AR79","v":0.04},0,0,0,0,0,0,0,0,0,0,0,0,-589.05629777460001,-504.6129856531756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-1093.6692834277756,null,"Contingencies",null,null,{"$f":"INDEX(AssetDB!$G$51:$AR$51,MATCH(DevCosts!$AR$75,AssetDB!$G$1:$AR$1,0))","v":0.04},null,null,null,{"$f":"$AR79*AV77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-104.93676830688177,-159.3727168660767,-161.36487582690262,-163.38193677473893,-165.42421098442315,-111.66134241448565,-113.05710919466671,-114.47032305960003,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR79*DH77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Miscellaneous Cost",null,null,null,{"$f":"AR80","v":0.05},0,0,0,0,0,0,0,0,0,0,0,0,-736.32037221824999,-630.76623206646946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-1367.0866042847194,null,"Other Miscellaneous Cost",null,null,{"$f":"INDEX(AssetDB!$G$53:$AR$53,MATCH(DevCosts!$AR$75,AssetDB!$G$1:$AR$1,0))","v":0.05},null,null,null,{"$f":"$AR80*AV77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-131.17096038360222,-199.21589608259589,-201.70609478362826,-204.22742096842367,-206.78026373052896,-139.57667801810706,-141.32138649333339,-143.08790382450005,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR80*DH77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additional Phasing Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-3681.6018610912502,-3153.8311603323473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-6835.4330214235979,null,"Additional Phasing Cost",null,null,{"$f":"INDEX(AssetDB!$G$54:$AR$54,MATCH(AR75,AssetDB!$G$1:$AR$1,0))","v":3750},null,null,null,{"$f":"-$AR81*AV78*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-655.85480191801105,-996.07948041297936,-1008.5304739181413,-1021.1371048421183,-1033.9013186526447,-697.88339009053527,-706.60693246666688,-715.4395191225002,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$AR81*DH78*DH$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Site Preparation Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-233.73032258145963,0,0,0,0,0,0,0,null,-233.73032258145963,null,"Site Preparation Costs",null,null,{"$f":"INDEX(AssetDB!$G$56:$AR$56,MATCH(DevCosts!$AR$75,AssetDB!$G$1:$AR$1,0))","v":75},{"$f":"MAX(INDEX(AssetDB!$G$80:$AR$80,MATCH(DevCosts!$AR$75,AssetDB!$G$1:$AR$1,0))-2,0)","v":91},{"$f":"MAX(INDEX(AssetDB!$G$80:$AR$80,MATCH(DevCosts!$AR$75,AssetDB!$G$1:$AR$1,0))-1,0)","v":92},null,{"$f":"-($AS82<=AV$1)*($AT82>=AV$1)*$AR82/($AT82-$AS82+1)*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS82<=BL$1)*($AT82>=BL$1)*$AR82/($AT82-$AS82+1)*BL$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS82<=CB$1)*($AT82>=CB$1)*$AR82/($AT82-$AS82+1)*CB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS82<=CR$1)*($AT82>=CR$1)*$AR82/($AT82-$AS82+1)*CR$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-116.13929072370665,-117.59103185775299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B62","v":"Total Construction Cost"},null,null,null,null,{"$f":"SUM(G77,G79,G80,G81,G82)","v":0},0,0,0,0,0,0,0,0,0,0,0,-19733.385975449099,-16904.535019381379,0,0,{"$f":"SUM(W77,W79,W80,W81,W82)","v":0},0,0,0,0,0,0,-233.73032258145963,0,0,0,0,0,0,0,null,{"$f":"SUM(G84:AK84)","v":-36871.651317411939},null,{"$f":"B84","v":"Total Construction Cost"},null,null,null,null,null,null,{"$f":"SUM(AV82,AV81,AV80,AV79,AV77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3515.3817382805391,-5338.9860150135692,-5405.7233402012371,-5473.2948819537542,-5541.7110679781754,-3740.654970885269,-3787.4131580213343,-3834.755822496601,0,0,0,0,0,0,0,{"$f":"SUM(DD82,DD81,DD80,DD79,DD77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-116.13929072370665,-117.59103185775299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B64","v":"Architects and Engineer Fees"},null,null,null,{"$f":"AM86/AM$40","v":0.15},{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV86:$FL86)","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV86:$FL86)","v":0},-6591.0853737328316,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV86:$FL86)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G86:AK86)","v":-7323.4281930364796},null,{"$f":"B86","v":"Architects and Engineer Fees"},null,null,{"$f":"IF(AR77=0,0,INDEX(AssetDB!$G$62:$AR$62,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0)))","v":0.15},null,null,null,{"$f":"$AR86*$AM$40*AV87","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR86*$AM$40*CB87","v":0},0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B65","v":"Payment Schedule"},null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G87:AK87)","v":1},null,{"$f":"B87","v":"Payment Schedule"},null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=AV$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=AW$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=AX$9),TimingDB!$H$11:$H$26)","v":0.1},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=AY$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=AZ$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BA$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BB$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BC$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BD$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BE$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BF$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BG$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BH$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BI$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BJ$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BK$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BL$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BM$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BN$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BO$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BP$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BQ$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BR$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BS$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BT$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BU$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BV$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BW$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BX$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BY$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=BZ$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CA$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CB$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CC$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CD$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CE$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CF$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CG$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CH$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CI$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CJ$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CK$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CL$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CM$9),TimingDB!$H$11:$H$26)","v":0.9},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CN$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CO$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CP$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CQ$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CR$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CS$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CT$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CU$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CV$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CW$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CX$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CY$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=CZ$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DA$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DB$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DC$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DD$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DE$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DF$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DG$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DH$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DI$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DJ$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DK$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DL$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DM$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DN$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DO$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DP$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DQ$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DR$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DS$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DT$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DU$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DV$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DW$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DX$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DY$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=DZ$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EA$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EB$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EC$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=ED$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EE$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EF$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EG$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EH$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EI$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EJ$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EK$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EL$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EM$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EN$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EO$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EP$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EQ$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=ER$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=ES$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=ET$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EU$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EV$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EW$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EX$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EY$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=EZ$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=FA$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=FB$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=FC$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=FD$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=FE$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=FF$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=FG$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=FH$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=FI$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=FJ$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=FK$9),TimingDB!$H$11:$H$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$G$11:$G$26=FL$9),TimingDB!$H$11:$H$26)","v":0}]
[null,{"$f":"B66","v":"Other Soft Costs (Consultants, Insurance)"},null,null,null,{"$f":"AM88/AM$40","v":1.5104258693683191E-2},0,0,0,0,0,0,0,0,0,0,0,0,-394.66771950898197,-338.09070038762763,0,0,0,0,0,0,0,0,0,-4.6746064516291934,0,0,0,0,0,0,0,null,{"$f":"SUM(G88:AK88)","v":-737.43302634823885},null,{"$f":"B88","v":"Other Soft Costs (Consultants, Insurance)"},null,null,{"$f":"INDEX(AssetDB!$G$64:$AR$64,MATCH(DevCosts!$AR$75,AssetDB!$G$1:$AR$1,0))","v":0.02},null,null,null,{"$f":"$AR88*AV84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-70.307634765610786,-106.77972030027138,-108.11446680402474,-109.46589763907508,-110.83422135956351,-74.813099417705388,-75.748263160426689,-76.695116449932016,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR88*DH84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.3227858144741331,-2.3518206371550598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B68","v":"Total Fees & Other Soft Costs"},null,null,null,null,{"$f":"G86+G88","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,-6591.0853737328316,-394.66771950898197,-338.09070038762763,0,0,{"$f":"W86+W88","v":0},0,0,0,0,0,0,-4.6746064516291934,0,0,0,0,0,0,0,null,{"$f":"SUM(G90:AK90)","v":-8060.8612193847184},null,{"$f":"B90","v":"Total Fees & Other Soft Costs"},null,null,null,null,null,null,{"$f":"AV86+AV88","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-70.307634765610786,-106.77972030027138,-108.11446680402474,-109.46589763907508,-110.83422135956351,-74.813099417705388,-75.748263160426689,-76.695116449932016,0,0,0,0,0,0,0,{"$f":"DD86+DD88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.3227858144741331,-2.3518206371550598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B70","v":"Total Construction Costs & Fees"},null,null,null,null,{"$f":"G90+G84","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,-6591.0853737328316,-20128.053694958082,-17242.625719769007,0,0,{"$f":"W90+W84","v":0},0,0,0,0,0,0,-238.40492903308882,0,0,0,0,0,0,0,null,{"$f":"SUM(G92:AK92)","v":-44932.512536796654},null,{"$f":"B92","v":"Total Construction Costs & Fees"},null,null,null,null,null,null,{"$f":"AV84+AV90","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-3585.6893730461497,-5445.7657353138402,-5513.8378070052622,-5582.7607795928288,-5652.5452893377387,-3815.4680703029744,-3863.1614211817609,-3911.4509389465329,0,0,0,0,0,0,0,{"$f":"DD84+DD90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-118.46207653818078,-119.94285249490805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B72","v":"Planned Gross Area"},null,null,null,null,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=G$8),--($AV$7:$FL$7=4),$AV94:$FL94)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=Q$8),--($AV$7:$FL$7=4),$AV94:$FL94)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=AA$8),--($AV$7:$FL$7=4),$AV94:$FL94)","v":0},0,0,0,0,0,5000,5000,5000,5000,5000,null,null,null,{"$f":"B94","v":"Planned Gross Area"},null,null,{"$f":"INDEX(AssetDB!$G$15:$AR$15,MATCH(DevCosts!$AR$75,AssetDB!$G$1:$AR$1,0))","v":5000},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH(DevCosts!$AR$75,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH(DevCosts!$AR$75,AssetDB!$G$1:$AR$1,0))","v":140},null,{"$f":"$AR94*(AV$9<=$AT94)*(AV$9>$AS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR94*(BL$9<=$AT94)*(BL$9>$AS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR94*(CB$9<=$AT94)*(CB$9>$AS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR94*(CR$9<=$AT94)*(CR$9>$AS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[null,{"$f":"B73","v":"Planned Lettable Area"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,4000,4000,4000,4000,null,null,null,{"$f":"B95","v":"Planned Lettable Area"},null,null,{"$f":"INDEX(AssetDB!$G$17:$AR$17,MATCH(DevCosts!$AR$75,AssetDB!$G$1:$AR$1,0))","v":4000},{"$f":"AS94","v":100},{"$f":"AT94","v":140},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[]
[3,"Phase 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B97","v":"Phase 3"},null,null,{"$f":"A97","v":3}]
[]
[null,{"$f":"B77","v":"Construction Cost"},null,null,null,null,{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV99:$FL99)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV99:$FL99)","v":0},0,0,0,-13257.040160471464,-7746.0084805358692,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV99:$FL99)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G99:AK99)","v":-21003.048641007335},null,{"$f":"B99","v":"Construction Cost"},null,null,{"$f":"INDEX(AssetDB!$G$47:$AR$47,MATCH(DevCosts!$AR$97,AssetDB!$G$1:$AR$1,0))","v":10500},null,null,null,{"$f":"-$AR99*AV100*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2028.2710367122879,-3696.5239644081448,-3742.7305139632463,-3789.5146453877869,-3836.8835784551343,-1942.4223115929121,-1966.7025904878228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Payment Schedule",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64,0.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,null,"Payment Schedule",null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=AV$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=AW$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=AX$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=AY$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=AZ$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BA$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BB$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BC$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BD$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BE$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BF$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BG$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BH$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BI$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BJ$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BK$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BL$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BM$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BN$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BO$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BP$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BQ$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BR$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BS$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BT$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BU$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BV$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BW$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BX$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BY$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=BZ$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CA$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CB$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CC$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CD$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CE$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CF$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CG$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CH$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CI$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CJ$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CK$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CL$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CM$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CN$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CO$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CP$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CQ$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CR$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CS$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CT$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CU$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CV$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CW$9),TimingDB!$J$31:$J$46)","v":0.1},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CX$9),TimingDB!$J$31:$J$46)","v":0.18},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CY$9),TimingDB!$J$31:$J$46)","v":0.18},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=CZ$9),TimingDB!$J$31:$J$46)","v":0.18},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DA$9),TimingDB!$J$31:$J$46)","v":0.18},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DB$9),TimingDB!$J$31:$J$46)","v":0.09},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DC$9),TimingDB!$J$31:$J$46)","v":0.09},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DD$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DE$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DF$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DG$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DH$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DI$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DJ$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DK$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DL$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DM$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DN$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DO$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DP$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DQ$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DR$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DS$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DT$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DU$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DV$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DW$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DX$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DY$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=DZ$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EA$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EB$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EC$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=ED$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EE$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EF$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EG$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EH$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EI$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EJ$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EK$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EL$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EM$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EN$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EO$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EP$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EQ$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=ER$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=ES$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=ET$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EU$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EV$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EW$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EX$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EY$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=EZ$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=FA$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=FB$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=FC$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=FD$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=FE$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=FF$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=FG$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=FH$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=FI$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=FJ$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=FK$9),TimingDB!$J$31:$J$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$31:$I$46=FL$9),TimingDB!$J$31:$J$46)","v":0}]
[null,"Contingencies",null,null,null,{"$f":"AR101","v":0.04},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-530.2816064188587,-309.84033922143476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-840.12194564029346,null,"Contingencies",null,null,{"$f":"INDEX(AssetDB!$G$51:$AR$51,MATCH(DevCosts!$AR$97,AssetDB!$G$1:$AR$1,0))","v":0.04},null,null,null,{"$f":"$AR101*AV99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR101*CB99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-81.130841468491525,-147.8609585763258,-149.70922055852986,-151.58058581551148,-153.47534313820537,-77.69689246371648,-78.66810361951292,0,0,0,0,{"$f":"$AR101*DH99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR101*EN99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Miscellaneous Cost",null,null,null,{"$f":"AR102","v":0.05},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-662.85200802357338,-387.30042402679351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-1050.1524320503668,null,"Other Miscellaneous Cost",null,null,{"$f":"INDEX(AssetDB!$G$53:$AR$53,MATCH(DevCosts!$AR$97,AssetDB!$G$1:$AR$1,0))","v":0.05},null,null,null,{"$f":"$AR102*AV99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR102*CB99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-101.4135518356144,-184.82619822040726,-187.13652569816233,-189.47573226938937,-191.84417892275673,-97.121115579645618,-98.335129524391149,0,0,0,0,{"$f":"$AR102*DH99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR102*EN99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additional Phasing Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"Additional Phasing Cost",null,null,{"$f":"INDEX(AssetDB!$G$54:$AR$54,MATCH(AR97,AssetDB!$G$1:$AR$1,0))","v":0},null,null,null,{"$f":"-$AR103*AV100*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$AR103*DH100*DH$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Site Preparation Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-163.61122580702175,0,0,0,0,0,0,0,null,-163.61122580702175,null,"Site Preparation Costs",null,null,{"$f":"INDEX(AssetDB!$G$56:$AR$56,MATCH(DevCosts!$AR$97,AssetDB!$G$1:$AR$1,0))","v":52.5},{"$f":"MAX(INDEX(AssetDB!$G$80:$AR$80,MATCH(DevCosts!$AR$97,AssetDB!$G$1:$AR$1,0))-2,0)","v":91},{"$f":"MAX(INDEX(AssetDB!$G$80:$AR$80,MATCH(DevCosts!$AR$97,AssetDB!$G$1:$AR$1,0))-1,0)","v":92},null,{"$f":"-($AS104<=AV$1)*($AT104>=AV$1)*$AR104/($AT104-$AS104+1)*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS104<=BL$1)*($AT104>=BL$1)*$AR104/($AT104-$AS104+1)*BL$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS104<=CB$1)*($AT104>=CB$1)*$AR104/($AT104-$AS104+1)*CB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS104<=CR$1)*($AT104>=CR$1)*$AR104/($AT104-$AS104+1)*CR$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-81.297503506594651,-82.313722300427102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B84","v":"Total Construction Cost"},null,null,null,null,{"$f":"SUM(G99,G101,G102,G103,G104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-14450.173774913897,-8443.1492437840971,{"$f":"SUM(W99,W101,W102,W103,W104)","v":0},0,0,0,0,0,0,-163.61122580702175,0,0,0,0,0,0,0,null,{"$f":"SUM(G106:AK106)","v":-23056.934244505013},null,{"$f":"B106","v":"Total Construction Cost"},null,null,null,null,null,null,{"$f":"SUM(AV104,AV103,AV102,AV101,AV99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2210.8154300163937,-4029.2111212048781,-4079.5762602199384,-4130.5709634726882,-4182.2031005160961,-2117.2403196362743,-2143.7058236317271,{"$f":"SUM(DD104,DD103,DD102,DD101,DD99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-81.297503506594651,-82.313722300427102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B86","v":"Architects and Engineer Fees"},null,null,null,{"$f":"AM108/AM$40","v":0.15},{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV108:$FL108)","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV108:$FL108)","v":0},0,0,-6591.0853737328316,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV108:$FL108)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G108:AK108)","v":-7323.4281930364796},null,{"$f":"B108","v":"Architects and Engineer Fees"},null,null,{"$f":"IF(AR99=0,0,INDEX(AssetDB!$G$62:$AR$62,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0)))","v":0.15},null,null,null,{"$f":"$AR108*$AM$40*AV109","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR108*$AM$40*CB109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87","v":"Payment Schedule"},null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G109:AK109)","v":1},null,{"$f":"B109","v":"Payment Schedule"},null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=AV$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=AW$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=AX$9),TimingDB!$J$11:$J$26)","v":0.1},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=AY$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=AZ$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BA$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BB$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BC$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BD$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BE$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BF$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BG$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BH$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BI$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BJ$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BK$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BL$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BM$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BN$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BO$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BP$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BQ$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BR$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BS$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BT$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BU$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BV$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BW$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BX$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BY$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=BZ$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CA$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CB$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CC$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CD$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CE$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CF$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CG$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CH$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CI$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CJ$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CK$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CL$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CM$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CN$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CO$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CP$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CQ$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CR$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CS$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CT$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CU$9),TimingDB!$J$11:$J$26)","v":0.9},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CV$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CW$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CX$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CY$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=CZ$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DA$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DB$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DC$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DD$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DE$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DF$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DG$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DH$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DI$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DJ$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DK$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DL$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DM$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DN$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DO$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DP$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DQ$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DR$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DS$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DT$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DU$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DV$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DW$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DX$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DY$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=DZ$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EA$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EB$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EC$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=ED$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EE$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EF$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EG$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EH$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EI$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EJ$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EK$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EL$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EM$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EN$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EO$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EP$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EQ$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=ER$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=ES$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=ET$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EU$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EV$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EW$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EX$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EY$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=EZ$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=FA$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=FB$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=FC$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=FD$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=FE$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=FF$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=FG$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=FH$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=FI$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=FJ$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=FK$9),TimingDB!$J$11:$J$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$I$11:$I$26=FL$9),TimingDB!$J$11:$J$26)","v":0}]
[null,{"$f":"B88","v":"Other Soft Costs (Consultants, Insurance)"},null,null,null,{"$f":"AM110/AM$40","v":9.4451397501632475E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-289.00347549827796,-168.86298487568195,0,0,0,0,0,0,0,-3.2722245161404349,0,0,0,0,0,0,0,null,{"$f":"SUM(G110:AK110)","v":-461.13868489010036},null,{"$f":"B110","v":"Other Soft Costs (Consultants, Insurance)"},null,null,{"$f":"INDEX(AssetDB!$G$64:$AR$64,MATCH(DevCosts!$AR$97,AssetDB!$G$1:$AR$1,0))","v":0.02},null,null,null,{"$f":"$AR110*AV106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-44.216308600327878,-80.584222424097561,-81.591525204398764,-82.611419269453762,-83.644062010321917,-42.344806392725488,-42.87411647263454,0,0,0,0,{"$f":"$AR110*DH106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.625950070131893,-1.6462744460085421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B90","v":"Total Fees & Other Soft Costs"},null,null,null,null,{"$f":"G108+G110","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,-289.00347549827796,-168.86298487568195,{"$f":"W108+W110","v":0},0,0,0,0,0,0,-3.2722245161404349,0,0,0,0,0,0,0,null,{"$f":"SUM(G112:AK112)","v":-7784.5668779265798},null,{"$f":"B112","v":"Total Fees & Other Soft Costs"},null,null,null,null,null,null,{"$f":"AV108+AV110","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-44.216308600327878,-80.584222424097561,-81.591525204398764,-82.611419269453762,-83.644062010321917,-42.344806392725488,-42.87411647263454,{"$f":"DD108+DD110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.625950070131893,-1.6462744460085421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B92","v":"Total Construction Costs & Fees"},null,null,null,null,{"$f":"G112+G106","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,-14739.177250412175,-8612.0122286597798,{"$f":"W112+W106","v":0},0,0,0,0,0,0,-166.88345032316218,0,0,0,0,0,0,0,null,{"$f":"SUM(G114:AK114)","v":-30841.501122431597},null,{"$f":"B114","v":"Total Construction Costs & Fees"},null,null,null,null,null,null,{"$f":"AV106+AV112","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-2255.0317386167217,-4109.7953436289754,-4161.1677854243371,-4213.1823827421422,-4265.8471625264183,-2159.5851260289996,-2186.5799401043614,{"$f":"DD106+DD112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-82.923453576726544,-83.95999674643565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B94","v":"Planned Gross Area"},null,null,null,null,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=G$8),--($AV$7:$FL$7=4),$AV116:$FL116)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=Q$8),--($AV$7:$FL$7=4),$AV116:$FL116)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=AA$8),--($AV$7:$FL$7=4),$AV116:$FL116)","v":0},0,0,0,0,0,3000,3000,3000,3000,3000,null,null,null,{"$f":"B116","v":"Planned Gross Area"},null,null,{"$f":"INDEX(AssetDB!$G$15:$AR$15,MATCH(DevCosts!$AR$97,AssetDB!$G$1:$AR$1,0))","v":3000},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH(DevCosts!$AR$97,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH(DevCosts!$AR$97,AssetDB!$G$1:$AR$1,0))","v":140},null,{"$f":"$AR116*(AV$9<=$AT116)*(AV$9>$AS116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR116*(BL$9<=$AT116)*(BL$9>$AS116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR116*(CB$9<=$AT116)*(CB$9>$AS116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR116*(CR$9<=$AT116)*(CR$9>$AS116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
[null,{"$f":"B95","v":"Planned Lettable Area"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400,2400,2400,2400,2400,null,null,null,{"$f":"B117","v":"Planned Lettable Area"},null,null,{"$f":"INDEX(AssetDB!$G$17:$AR$17,MATCH(DevCosts!$AR$97,AssetDB!$G$1:$AR$1,0))","v":2400},{"$f":"AS116","v":100},{"$f":"AT116","v":140},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
[]
[4,"Phase 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B119","v":"Phase 4"},null,null,{"$f":"A119","v":4}]
[]
[null,{"$f":"B99","v":"Construction Cost"},null,null,null,null,{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV121:$FL121)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV121:$FL121)","v":0},0,0,0,0,-1685.7450775609911,-12521.428065239286,-3248.9681812620875,0,0,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV121:$FL121)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G121:AK121)","v":-17456.141324062366},null,{"$f":"B121","v":"Construction Cost"},null,null,{"$f":"INDEX(AssetDB!$G$47:$AR$47,MATCH(DevCosts!$AR$119,AssetDB!$G$1:$AR$1,0))","v":8000},null,null,null,{"$f":"-$AR121*AV122*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1685.7450775609911,-3072.2704038549059,-3110.673783903093,-3149.5572062018814,-3188.9266712794051,-1614.3941273351988,-1634.5740539268888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Payment Schedule",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.72,0.18,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,null,"Payment Schedule",null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=AV$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=AW$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=AX$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=AY$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=AZ$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BA$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BB$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BC$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BD$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BE$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BF$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BG$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BH$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BI$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BJ$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BK$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BL$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BM$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BN$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BO$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BP$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BQ$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BR$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BS$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BT$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BU$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BV$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BW$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BX$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BY$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=BZ$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CA$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CB$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CC$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CD$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CE$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CF$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CG$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CH$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CI$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CJ$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CK$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CL$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CM$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CN$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CO$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CP$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CQ$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CR$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CS$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CT$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CU$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CV$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CW$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CX$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CY$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=CZ$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DA$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DB$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DC$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DD$9),TimingDB!$L$31:$L$46)","v":0.1},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DE$9),TimingDB!$L$31:$L$46)","v":0.18},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DF$9),TimingDB!$L$31:$L$46)","v":0.18},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DG$9),TimingDB!$L$31:$L$46)","v":0.18},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DH$9),TimingDB!$L$31:$L$46)","v":0.18},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DI$9),TimingDB!$L$31:$L$46)","v":0.09},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DJ$9),TimingDB!$L$31:$L$46)","v":0.09},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DK$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DL$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DM$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DN$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DO$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DP$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DQ$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DR$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DS$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DT$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DU$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DV$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DW$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DX$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DY$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=DZ$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EA$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EB$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EC$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=ED$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EE$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EF$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EG$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EH$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EI$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EJ$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EK$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EL$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EM$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EN$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EO$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EP$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EQ$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=ER$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=ES$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=ET$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EU$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EV$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EW$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EX$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EY$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=EZ$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=FA$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=FB$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=FC$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=FD$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=FE$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=FF$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=FG$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=FH$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=FI$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=FJ$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=FK$9),TimingDB!$L$31:$L$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$31:$K$46=FL$9),TimingDB!$L$31:$L$46)","v":0}]
[null,"Contingencies",null,null,null,{"$f":"AR123","v":0.04},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-67.429803102439649,-500.85712260957149,-129.95872725048349,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-698.24565296249466,null,"Contingencies",null,null,{"$f":"INDEX(AssetDB!$G$51:$AR$51,MATCH(DevCosts!$AR$119,AssetDB!$G$1:$AR$1,0))","v":0.04},null,null,null,{"$f":"$AR123*AV121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-67.429803102439649,-122.89081615419624,-124.42695135612372,-125.98228824807526,{"$f":"$AR123*DH121","v":-127.5570668511762},-64.575765093407952,-65.382962157075553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Miscellaneous Cost",null,null,null,{"$f":"AR124","v":0.05},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-84.287253878049569,-626.07140326196429,-162.44840906310441,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-872.80706620311821,null,"Other Miscellaneous Cost",null,null,{"$f":"INDEX(AssetDB!$G$53:$AR$53,MATCH(DevCosts!$AR$119,AssetDB!$G$1:$AR$1,0))","v":0.05},null,null,null,{"$f":"$AR124*AV121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-84.287253878049569,-153.61352019274531,-155.53368919515466,-157.47786031009409,{"$f":"$AR124*DH121","v":-159.44633356397026},-80.719706366759951,-81.728702696344442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additional Phasing Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"Additional Phasing Cost",null,null,{"$f":"INDEX(AssetDB!$G$54:$AR$54,MATCH(AR119,AssetDB!$G$1:$AR$1,0))","v":0},null,null,null,{"$f":"-$AR125*AV122*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$AR125*DH122*DH$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Site Preparation Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-76.505637688999244,-77.46195816011172,0,0,null,-153.96759584911098,null,"Site Preparation Costs",null,null,{"$f":"INDEX(AssetDB!$G$56:$AR$56,MATCH(DevCosts!$AR$119,AssetDB!$G$1:$AR$1,0))","v":40},{"$f":"MAX(INDEX(AssetDB!$G$80:$AR$80,MATCH(DevCosts!$AR$119,AssetDB!$G$1:$AR$1,0))-2,0)","v":108},{"$f":"MAX(INDEX(AssetDB!$G$80:$AR$80,MATCH(DevCosts!$AR$119,AssetDB!$G$1:$AR$1,0))-1,0)","v":109},null,{"$f":"-($AS126<=AV$1)*($AT126>=AV$1)*$AR126/($AT126-$AS126+1)*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS126<=BL$1)*($AT126>=BL$1)*$AR126/($AT126-$AS126+1)*BL$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS126<=CB$1)*($AT126>=CB$1)*$AR126/($AT126-$AS126+1)*CB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS126<=CR$1)*($AT126>=CR$1)*$AR126/($AT126-$AS126+1)*CR$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-76.505637688999244,-77.46195816011172,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B106","v":"Total Construction Cost"},null,null,null,null,{"$f":"SUM(G121,G123,G124,G125,G126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1837.4621345414803,{"$f":"SUM(W121,W123,W124,W125,W126)","v":-13648.356591110822},-3541.3753175756756,0,0,0,0,0,0,0,0,0,-76.505637688999244,-77.46195816011172,0,0,null,{"$f":"SUM(G128:AK128)","v":-19181.161639077087},null,{"$f":"B128","v":"Total Construction Cost"},null,null,null,null,null,null,{"$f":"SUM(AV126,AV125,AV124,AV123,AV121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD126,DD125,DD124,DD123,DD121)","v":-1837.4621345414803},-3348.7747402018476,-3390.6344244543716,-3433.0173547600507,-3475.9300716945518,-1759.6895987953667,-1781.6857187803089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-76.505637688999244,-77.46195816011172,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B108","v":"Architects and Engineer Fees"},null,null,null,{"$f":"AM130/AM$40","v":0.15},{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV130:$FL130)","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV130:$FL130)","v":0},0,0,0,0,-6591.0853737328316,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV130:$FL130)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G130:AK130)","v":-7323.4281930364796},null,{"$f":"B130","v":"Architects and Engineer Fees"},null,null,{"$f":"IF(AR121=0,0,INDEX(AssetDB!$G$62:$AR$62,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0)))","v":0.15},null,null,null,{"$f":"$AR130*$AM$40*AV131","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR130*$AM$40*CB131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B109","v":"Payment Schedule"},null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G131:AK131)","v":1},null,{"$f":"B131","v":"Payment Schedule"},null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=AV$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=AW$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=AX$9),TimingDB!$L$11:$L$26)","v":0.1},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=AY$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=AZ$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BA$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BB$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BC$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BD$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BE$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BF$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BG$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BH$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BI$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BJ$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BK$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BL$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BM$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BN$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BO$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BP$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BQ$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BR$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BS$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BT$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BU$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BV$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BW$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BX$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BY$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=BZ$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CA$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CB$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CC$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CD$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CE$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CF$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CG$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CH$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CI$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CJ$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CK$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CL$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CM$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CN$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CO$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CP$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CQ$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CR$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CS$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CT$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CU$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CV$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CW$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CX$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CY$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=CZ$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DA$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DB$9),TimingDB!$L$11:$L$26)","v":0.9},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DC$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DD$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DE$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DF$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DG$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DH$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DI$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DJ$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DK$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DL$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DM$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DN$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DO$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DP$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DQ$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DR$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DS$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DT$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DU$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DV$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DW$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DX$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DY$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=DZ$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EA$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EB$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EC$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=ED$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EE$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EF$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EG$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EH$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EI$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EJ$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EK$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EL$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EM$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EN$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EO$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EP$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EQ$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=ER$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=ES$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=ET$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EU$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EV$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EW$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EX$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EY$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=EZ$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=FA$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=FB$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=FC$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=FD$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=FE$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=FF$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=FG$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=FH$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=FI$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=FJ$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=FK$9),TimingDB!$L$11:$L$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$K$11:$K$26=FL$9),TimingDB!$L$11:$L$26)","v":0}]
[null,{"$f":"B110","v":"Other Soft Costs (Consultants, Insurance)"},null,null,null,{"$f":"AM132/AM$40","v":7.8574519201194317E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-36.749242690829604,-272.96713182221646,-70.82750635151352,0,0,0,0,0,0,0,0,0,-1.530112753779985,-1.5492391632022344,0,0,null,{"$f":"SUM(G132:AK132)","v":-383.62323278154179},null,{"$f":"B132","v":"Other Soft Costs (Consultants, Insurance)"},null,null,{"$f":"INDEX(AssetDB!$G$64:$AR$64,MATCH(DevCosts!$AR$119,AssetDB!$G$1:$AR$1,0))","v":0.02},null,null,null,{"$f":"$AR132*AV128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-36.749242690829604,-66.975494804036956,-67.812688489087435,-68.660347095201018,{"$f":"$AR132*DH128","v":-69.518601433891035},-35.193791975907338,-35.633714375606182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.530112753779985,-1.5492391632022344,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B112","v":"Total Fees & Other Soft Costs"},null,null,null,null,{"$f":"G130+G132","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,-6627.8346164236609,{"$f":"W130+W132","v":-272.96713182221646},-70.82750635151352,0,0,0,0,0,0,0,0,0,-1.530112753779985,-1.5492391632022344,0,0,null,{"$f":"SUM(G134:AK134)","v":-7707.051425818021},null,{"$f":"B134","v":"Total Fees & Other Soft Costs"},null,null,null,null,null,null,{"$f":"AV130+AV132","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,{"$f":"DD130+DD132","v":-36.749242690829604},-66.975494804036956,-67.812688489087435,-68.660347095201018,-69.518601433891035,-35.193791975907338,-35.633714375606182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.530112753779985,-1.5492391632022344,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B114","v":"Total Construction Costs & Fees"},null,null,null,null,{"$f":"G134+G128","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,-8465.2967509651407,{"$f":"W134+W128","v":-13921.323722933039},-3612.202823927189,0,0,0,0,0,0,0,0,0,-78.035750442779232,-79.011197323313951,0,0,null,{"$f":"SUM(G136:AK136)","v":-26888.21306489511},null,{"$f":"B136","v":"Total Construction Costs & Fees"},null,null,null,null,null,null,{"$f":"AV128+AV134","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,{"$f":"DD128+DD134","v":-1874.2113772323098},-3415.7502350058844,-3458.4471129434592,-3501.6777018552516,-3545.4486731284428,-1794.883390771274,-1817.319433155915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-78.035750442779232,-79.011197323313951,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B116","v":"Planned Gross Area"},null,null,null,null,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=G$8),--($AV$7:$FL$7=4),$AV138:$FL138)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=Q$8),--($AV$7:$FL$7=4),$AV138:$FL138)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=AA$8),--($AV$7:$FL$7=4),$AV138:$FL138)","v":0},0,0,0,0,0,0,0,0,0,2000,null,null,null,{"$f":"B138","v":"Planned Gross Area"},null,null,{"$f":"INDEX(AssetDB!$G$15:$AR$15,MATCH(DevCosts!$AR$119,AssetDB!$G$1:$AR$1,0))","v":2000},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH(DevCosts!$AR$119,AssetDB!$G$1:$AR$1,0))","v":116},{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH(DevCosts!$AR$119,AssetDB!$G$1:$AR$1,0))","v":156},null,{"$f":"$AR138*(AV$9<=$AT138)*(AV$9>$AS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR138*(BL$9<=$AT138)*(BL$9>$AS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR138*(CB$9<=$AT138)*(CB$9>$AS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR138*(CR$9<=$AT138)*(CR$9>$AS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,2000,2000,2000]
[null,{"$f":"B117","v":"Planned Lettable Area"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1700,null,null,null,{"$f":"B139","v":"Planned Lettable Area"},null,null,{"$f":"INDEX(AssetDB!$G$17:$AR$17,MATCH(DevCosts!$AR$119,AssetDB!$G$1:$AR$1,0))","v":1700},{"$f":"AS138","v":116},{"$f":"AT138","v":156},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1700,1700,1700,1700]
[]
[5,"Phase 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B141","v":"Phase 5"},null,null,{"$f":"A141","v":5}]
[]
[null,{"$f":"B121","v":"Construction Cost"},null,null,null,null,{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV143:$FL143)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV143:$FL143)","v":0},0,0,0,0,0,0,-2919.5344269054694,-6788.6328779675141,-1002.9801799522248,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV143:$FL143)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G143:AK143)","v":-10711.147484825207},null,{"$f":"B143","v":"Construction Cost"},null,null,{"$f":"INDEX(AssetDB!$G$47:$AR$47,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0))","v":4500},null,null,null,{"$f":"-$AR143*AV144*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1034.3788935006091,-1885.1555334048603,-1908.7199775724209,-1932.5789772920764,-1956.736214508227,-990.59770859479011,-1002.9801799522248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Payment Schedule",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28000000000000003,0.63,0.09,0,0,0,0,0,0,0,0,0,0,0,null,1,null,"Payment Schedule",null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=AV$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=AW$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=AX$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=AY$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=AZ$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BA$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BB$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BC$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BD$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BE$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BF$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BG$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BH$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BI$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BJ$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BK$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BL$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BM$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BN$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BO$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BP$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BQ$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BR$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BS$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BT$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BU$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BV$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BW$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BX$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BY$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=BZ$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CA$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CB$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CC$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CD$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CE$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CF$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CG$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CH$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CI$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CJ$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CK$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CL$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CM$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CN$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CO$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CP$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CQ$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CR$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CS$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CT$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CU$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CV$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CW$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CX$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CY$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=CZ$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DA$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DB$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DC$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DD$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DE$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DF$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DG$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DH$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DI$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DJ$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DK$9),TimingDB!$N$31:$N$46)","v":0.1},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DL$9),TimingDB!$N$31:$N$46)","v":0.18},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DM$9),TimingDB!$N$31:$N$46)","v":0.18},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DN$9),TimingDB!$N$31:$N$46)","v":0.18},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DO$9),TimingDB!$N$31:$N$46)","v":0.18},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DP$9),TimingDB!$N$31:$N$46)","v":0.09},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DQ$9),TimingDB!$N$31:$N$46)","v":0.09},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DR$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DS$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DT$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DU$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DV$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DW$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DX$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DY$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=DZ$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EA$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EB$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EC$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=ED$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EE$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EF$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EG$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EH$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EI$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EJ$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EK$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EL$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EM$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EN$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EO$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EP$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EQ$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=ER$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=ES$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=ET$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EU$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EV$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EW$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EX$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EY$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=EZ$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=FA$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=FB$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=FC$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=FD$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=FE$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=FF$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=FG$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=FH$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=FI$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=FJ$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=FK$9),TimingDB!$N$31:$N$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$31:$M$46=FL$9),TimingDB!$N$31:$N$46)","v":0}]
[null,"Contingencies",null,null,null,{"$f":"AR145","v":0.04},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-116.78137707621879,-271.54531511870056,-40.119207198088993,0,0,0,0,0,0,0,0,0,0,0,null,-428.44589939300835,null,"Contingencies",null,null,{"$f":"INDEX(AssetDB!$G$51:$AR$51,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0))","v":0.04},null,null,null,{"$f":"$AR145*AV143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR145*DH143","v":0},0,0,-41.375155740024368,-75.40622133619442,-76.348799102896834,-77.303159091683057,-78.269448580329083,-39.623908343791605,-40.119207198088993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Miscellaneous Cost",null,null,null,{"$f":"AR146","v":0.05},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145.97672134527346,-339.43164389837574,-50.149008997611247,0,0,0,0,0,0,0,0,0,0,0,null,-535.5573742412605,null,"Other Miscellaneous Cost",null,null,{"$f":"INDEX(AssetDB!$G$53:$AR$53,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0))","v":0.05},null,null,null,{"$f":"$AR146*AV143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR146*DH143","v":0},0,0,-51.718944675030457,-94.257776670243018,-95.435998878621049,-96.628948864603828,-97.836810725411354,-49.529885429739508,-50.149008997611247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additional Phasing Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"Additional Phasing Cost",null,null,{"$f":"INDEX(AssetDB!$G$54:$AR$54,MATCH(AR141,AssetDB!$G$1:$AR$1,0))","v":0},null,null,null,{"$f":"-$AR147*AV144*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$AR147*DH144*DH$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Site Preparation Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"Site Preparation Costs",null,null,{"$f":"INDEX(AssetDB!$G$56:$AR$56,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0))","v":22.5},{"$f":"MAX(INDEX(AssetDB!$G$80:$AR$80,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0))-2,0)","v":9998},{"$f":"MAX(INDEX(AssetDB!$G$80:$AR$80,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0))-1,0)","v":9999},null,{"$f":"-($AS148<=AV$1)*($AT148>=AV$1)*$AR148/($AT148-$AS148+1)*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS148<=BL$1)*($AT148>=BL$1)*$AR148/($AT148-$AS148+1)*BL$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS148<=CB$1)*($AT148>=CB$1)*$AR148/($AT148-$AS148+1)*CB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS148<=CR$1)*($AT148>=CR$1)*$AR148/($AT148-$AS148+1)*CR$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B128","v":"Total Construction Cost"},null,null,null,null,{"$f":"SUM(G143,G145,G146,G147,G148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W143,W145,W146,W147,W148)","v":0},-3182.2925253269614,-7399.6098369845904,-1093.248396147925,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G150:AK150)","v":-11675.150758459476},null,{"$f":"B150","v":"Total Construction Cost"},null,null,null,null,null,null,{"$f":"SUM(AV148,AV147,AV146,AV145,AV143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD148,DD147,DD146,DD145,DD143)","v":0},0,0,0,0,0,0,-1127.4729939156639,-2054.8195314112977,-2080.504775553939,-2106.5110852483631,-2132.8424738139674,-1079.7515023683213,-1093.2483961479252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B130","v":"Architects and Engineer Fees"},null,null,null,{"$f":"AM152/AM$40","v":0.15},{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV152:$FL152)","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV152:$FL152)","v":0},0,0,0,0,0,0,-6591.0853737328316,0,0,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV152:$FL152)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G152:AK152)","v":-7323.4281930364796},null,{"$f":"B152","v":"Architects and Engineer Fees"},null,null,{"$f":"IF(AR143=0,0,INDEX(AssetDB!$G$62:$AR$62,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0)))","v":0.15},null,null,null,{"$f":"$AR152*$AM$40*AV153","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR152*$AM$40*CB153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B131","v":"Payment Schedule"},null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G153:AK153)","v":1},null,{"$f":"B153","v":"Payment Schedule"},null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=AV$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=AW$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=AX$9),TimingDB!$N$11:$N$26)","v":0.1},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=AY$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=AZ$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BA$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BB$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BC$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BD$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BE$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BF$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BG$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BH$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BI$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BJ$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BK$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BL$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BM$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BN$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BO$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BP$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BQ$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BR$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BS$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BT$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BU$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BV$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BW$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BX$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BY$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=BZ$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CA$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CB$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CC$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CD$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CE$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CF$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CG$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CH$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CI$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CJ$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CK$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CL$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CM$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CN$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CO$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CP$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CQ$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CR$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CS$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CT$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CU$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CV$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CW$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CX$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CY$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=CZ$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DA$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DB$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DC$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DD$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DE$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DF$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DG$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DH$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DI$9),TimingDB!$N$11:$N$26)","v":0.9},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DJ$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DK$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DL$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DM$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DN$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DO$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DP$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DQ$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DR$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DS$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DT$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DU$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DV$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DW$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DX$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DY$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=DZ$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EA$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EB$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EC$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=ED$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EE$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EF$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EG$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EH$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EI$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EJ$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EK$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EL$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EM$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EN$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EO$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EP$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EQ$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=ER$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=ES$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=ET$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EU$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EV$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EW$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EX$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EY$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=EZ$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=FA$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=FB$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=FC$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=FD$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=FE$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=FF$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=FG$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=FH$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=FI$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=FJ$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=FK$9),TimingDB!$N$11:$N$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$M$11:$M$26=FL$9),TimingDB!$N$11:$N$26)","v":0}]
[null,{"$f":"B132","v":"Other Soft Costs (Consultants, Insurance)"},null,null,null,{"$f":"AM154/AM$40","v":4.7826579782242655E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-63.645850506539233,-147.99219673969182,-21.864967922958503,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G154:AK154)","v":-233.50301516918955},null,{"$f":"B154","v":"Other Soft Costs (Consultants, Insurance)"},null,null,{"$f":"INDEX(AssetDB!$G$64:$AR$64,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0))","v":0.02},null,null,null,{"$f":"$AR154*AV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR154*DH150","v":0},0,0,-22.549459878313279,-41.096390628225954,-41.610095511078782,-42.130221704967262,-42.656849476279348,-21.595030047366429,-21.864967922958503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B134","v":"Total Fees & Other Soft Costs"},null,null,null,null,{"$f":"G152+G154","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W152+W154","v":0},-6654.7312242393709,-147.99219673969182,-21.864967922958503,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G156:AK156)","v":-7556.9312082056695},null,{"$f":"B156","v":"Total Fees & Other Soft Costs"},null,null,null,null,null,null,{"$f":"AV152+AV154","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD152+DD154","v":0},0,0,0,0,-6591.0853737328316,0,-22.549459878313279,-41.096390628225954,-41.610095511078782,-42.130221704967262,-42.656849476279348,-21.595030047366429,-21.864967922958503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B136","v":"Total Construction Costs & Fees"},null,null,null,null,{"$f":"G156+G150","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W156+W150","v":0},-9837.0237495663314,-7547.6020337242826,-1115.1133640708836,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G158:AK158)","v":-19232.081966665148},null,{"$f":"B158","v":"Total Construction Costs & Fees"},null,null,null,null,null,null,{"$f":"AV150+AV156","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD150+DD156","v":0},0,0,0,0,-6591.0853737328316,0,-1150.0224537939771,-2095.9159220395236,-2122.1148710650177,-2148.6413069533305,-2175.4993232902466,-1101.3465324156878,-1115.1133640708838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B138","v":"Planned Gross Area"},null,null,null,null,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=G$8),--($AV$7:$FL$7=4),$AV160:$FL160)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=Q$8),--($AV$7:$FL$7=4),$AV160:$FL160)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=AA$8),--($AV$7:$FL$7=4),$AV160:$FL160)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"B160","v":"Planned Gross Area"},null,null,{"$f":"INDEX(AssetDB!$G$15:$AR$15,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0))","v":0},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0))","v":10006},{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0))","v":10046},null,{"$f":"$AR160*(AV$9<=$AT160)*(AV$9>$AS160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR160*(BL$9<=$AT160)*(BL$9>$AS160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR160*(CB$9<=$AT160)*(CB$9>$AS160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR160*(CR$9<=$AT160)*(CR$9>$AS160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B139","v":"Planned Lettable Area"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"B161","v":"Planned Lettable Area"},null,null,{"$f":"INDEX(AssetDB!$G$17:$AR$17,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0))","v":850},{"$f":"AS160","v":10006},{"$f":"AT160","v":10046},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6,"Phase 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B163","v":"Phase 6"},null,null,{"$f":"A163","v":6}]
[]
[null,{"$f":"B143","v":"Construction Cost"},null,null,null,null,{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV165:$FL165)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV165:$FL165)","v":0},0,0,0,0,0,0,0,0,-6363.0473057047202,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV165:$FL165)","v":-6580.1550810109884},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G165:AK165)","v":-12943.202386715708},null,{"$f":"B165","v":"Construction Cost"},null,null,{"$f":"INDEX(AssetDB!$G$47:$AR$47,MATCH(DevCosts!$AR$163,AssetDB!$G$1:$AR$1,0))","v":5000},null,null,null,{"$f":"-$AR165*AV166*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1253.7252249402814,-2538.7935805040688,-2570.5285002603705,-2602.6601065136242,-1976.395018383784,-2001.0999561135807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Payment Schedule",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.5,0,0,0,0,0,0,0,0,0,0,null,1,null,"Payment Schedule",null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=AV$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=AW$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=AX$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=AY$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=AZ$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BA$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BB$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BC$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BD$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BE$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BF$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BG$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BH$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BI$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BJ$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BK$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BL$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BM$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BN$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BO$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BP$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BQ$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BR$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BS$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BT$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BU$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BV$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BW$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BX$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BY$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=BZ$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CA$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CB$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CC$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CD$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CE$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CF$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CG$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CH$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CI$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CJ$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CK$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CL$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CM$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CN$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CO$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CP$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CQ$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CR$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CS$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CT$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CU$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CV$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CW$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CX$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CY$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=CZ$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DA$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DB$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DC$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DD$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DE$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DF$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DG$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DH$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DI$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DJ$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DK$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DL$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DM$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DN$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DO$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DP$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DQ$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DR$9),TimingDB!$P$31:$P$46)","v":0.1},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DS$9),TimingDB!$P$31:$P$46)","v":0.2},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DT$9),TimingDB!$P$31:$P$46)","v":0.2},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DU$9),TimingDB!$P$31:$P$46)","v":0.2},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DV$9),TimingDB!$P$31:$P$46)","v":0.15},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DW$9),TimingDB!$P$31:$P$46)","v":0.15},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DX$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DY$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=DZ$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EA$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EB$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EC$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=ED$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EE$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EF$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EG$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EH$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EI$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EJ$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EK$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EL$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EM$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EN$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EO$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EP$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EQ$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=ER$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=ES$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=ET$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EU$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EV$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EW$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EX$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EY$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=EZ$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=FA$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=FB$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=FC$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=FD$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=FE$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=FF$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=FG$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=FH$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=FI$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=FJ$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=FK$9),TimingDB!$P$31:$P$46)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$31:$O$46=FL$9),TimingDB!$P$31:$P$46)","v":0}]
[null,"Contingencies",null,null,null,{"$f":"AR167","v":0.04},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-254.52189222818885,-263.20620324043955,0,0,0,0,0,0,0,0,0,0,null,-517.72809546862845,null,"Contingencies",null,null,{"$f":"INDEX(AssetDB!$G$51:$AR$51,MATCH(DevCosts!$AR$163,AssetDB!$G$1:$AR$1,0))","v":0.04},null,null,null,{"$f":"$AR167*AV165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR167*DH165","v":0},0,0,0,0,0,0,0,0,0,-50.149008997611254,-101.55174322016275,-102.82114001041482,-104.10640426054498,-79.055800735351355,-80.043998244543232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Miscellaneous Cost",null,null,null,{"$f":"AR168","v":0.05},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-318.15236528523604,-329.00775405054947,0,0,0,0,0,0,0,0,0,0,null,-647.16011933578557,null,"Other Miscellaneous Cost",null,null,{"$f":"INDEX(AssetDB!$G$53:$AR$53,MATCH(DevCosts!$AR$163,AssetDB!$G$1:$AR$1,0))","v":0.05},null,null,null,{"$f":"$AR168*AV165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR168*DH165","v":0},0,0,0,0,0,0,0,0,0,-62.686261247014073,-126.93967902520345,-128.52642501301852,-130.13300532568121,-98.819750919189204,-100.05499780567904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additional Phasing Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"Additional Phasing Cost",null,null,{"$f":"INDEX(AssetDB!$G$54:$AR$54,MATCH(AR163,AssetDB!$G$1:$AR$1,0))","v":0},null,null,null,{"$f":"-$AR169*AV166*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$AR169*DH166*DH$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Site Preparation Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"Site Preparation Costs",null,null,{"$f":"INDEX(AssetDB!$G$56:$AR$56,MATCH(DevCosts!$AR$163,AssetDB!$G$1:$AR$1,0))","v":25},{"$f":"MAX(INDEX(AssetDB!$G$80:$AR$80,MATCH(DevCosts!$AR$163,AssetDB!$G$1:$AR$1,0))-2,0)","v":9998},{"$f":"MAX(INDEX(AssetDB!$G$80:$AR$80,MATCH(DevCosts!$AR$163,AssetDB!$G$1:$AR$1,0))-1,0)","v":9999},null,{"$f":"-($AS170<=AV$1)*($AT170>=AV$1)*$AR170/($AT170-$AS170+1)*AV$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS170<=BL$1)*($AT170>=BL$1)*$AR170/($AT170-$AS170+1)*BL$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS170<=CB$1)*($AT170>=CB$1)*$AR170/($AT170-$AS170+1)*CB$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-($AS170<=CR$1)*($AT170>=CR$1)*$AR170/($AT170-$AS170+1)*CR$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B150","v":"Total Construction Cost"},null,null,null,null,{"$f":"SUM(G165,G167,G168,G169,G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W165,W167,W168,W169,W170)","v":0},0,0,-6935.7215632181451,-7172.3690383019766,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G172:AK172)","v":-14108.090601520122},null,{"$f":"B172","v":"Total Construction Cost"},null,null,null,null,null,null,{"$f":"SUM(AV170,AV169,AV168,AV167,AV165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD170,DD169,DD168,DD167,DD165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1366.5604951849066,-2767.2850027494351,-2801.8760652838037,-2836.8995160998502,-2154.2705700383244,-2181.1989521638029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B152","v":"Architects and Engineer Fees"},null,null,null,{"$f":"AM174/AM$40","v":0.15},{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV174:$FL174)","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV174:$FL174)","v":0},0,0,0,0,0,0,0,-6591.0853737328316,0,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV174:$FL174)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G174:AK174)","v":-7323.4281930364796},null,{"$f":"B174","v":"Architects and Engineer Fees"},null,null,{"$f":"IF(AR165=0,0,INDEX(AssetDB!$G$62:$AR$62,MATCH(DevCosts!$AR$141,AssetDB!$G$1:$AR$1,0)))","v":0.15},null,null,null,{"$f":"$AR174*$AM$40*AV175","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR174*$AM$40*CB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B153","v":"Payment Schedule"},null,null,null,null,0,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G175:AK175)","v":1},null,{"$f":"B175","v":"Payment Schedule"},null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=AV$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=AW$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=AX$9),TimingDB!$P$11:$P$26)","v":0.1},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=AY$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=AZ$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BA$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BB$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BC$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BD$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BE$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BF$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BG$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BH$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BI$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BJ$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BK$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BL$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BM$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BN$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BO$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BP$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BQ$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BR$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BS$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BT$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BU$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BV$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BW$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BX$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BY$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=BZ$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CA$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CB$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CC$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CD$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CE$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CF$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CG$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CH$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CI$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CJ$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CK$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CL$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CM$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CN$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CO$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CP$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CQ$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CR$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CS$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CT$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CU$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CV$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CW$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CX$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CY$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=CZ$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DA$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DB$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DC$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DD$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DE$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DF$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DG$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DH$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DI$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DJ$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DK$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DL$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DM$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DN$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DO$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DP$9),TimingDB!$P$11:$P$26)","v":0.9},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DQ$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DR$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DS$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DT$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DU$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DV$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DW$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DX$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DY$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=DZ$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EA$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EB$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EC$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=ED$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EE$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EF$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EG$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EH$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EI$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EJ$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EK$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EL$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EM$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EN$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EO$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EP$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EQ$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=ER$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=ES$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=ET$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EU$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EV$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EW$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EX$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EY$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=EZ$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=FA$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=FB$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=FC$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=FD$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=FE$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=FF$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=FG$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=FH$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=FI$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=FJ$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=FK$9),TimingDB!$P$11:$P$26)","v":0},{"$f":"SUMPRODUCT(--(TimingDB!$O$11:$O$26=FL$9),TimingDB!$P$11:$P$26)","v":0}]
[null,{"$f":"B154","v":"Other Soft Costs (Consultants, Insurance)"},null,null,null,{"$f":"AM176/AM$40","v":5.7792977126210673E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-138.7144312643629,-143.44738076603954,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G176:AK176)","v":-282.16181203040242},null,{"$f":"B176","v":"Other Soft Costs (Consultants, Insurance)"},null,null,{"$f":"INDEX(AssetDB!$G$64:$AR$64,MATCH(DevCosts!$AR$163,AssetDB!$G$1:$AR$1,0))","v":0.02},null,null,null,{"$f":"$AR176*AV172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR176*DH172","v":0},0,0,0,0,0,0,0,0,0,-27.331209903698131,-55.345700054988704,-56.037521305676073,-56.737990321997003,-43.085411400766489,-43.623979043276059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B156","v":"Total Fees & Other Soft Costs"},null,null,null,null,{"$f":"G174+G176","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W174+W176","v":0},0,-6591.0853737328316,-138.7144312643629,-143.44738076603954,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G178:AK178)","v":-7605.5900050668824},null,{"$f":"B178","v":"Total Fees & Other Soft Costs"},null,null,null,null,null,null,{"$f":"AV174+AV176","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD174+DD176","v":0},0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-27.331209903698131,-55.345700054988704,-56.037521305676073,-56.737990321997003,-43.085411400766489,-43.623979043276059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B158","v":"Total Construction Costs & Fees"},null,null,null,null,{"$f":"G178+G172","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W178+W172","v":0},0,-6591.0853737328316,-7074.4359944825082,-7315.8164190680163,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G180:AK180)","v":-21713.680606587004},null,{"$f":"B180","v":"Total Construction Costs & Fees"},null,null,null,null,null,null,{"$f":"AV172+AV178","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD172+DD178","v":0},0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-1393.8917050886048,-2822.6307028044239,-2857.9135865894796,-2893.6375064218473,-2197.355981439091,-2224.8229312070789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B160","v":"Planned Gross Area"},null,null,null,null,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=G$8),--($AV$7:$FL$7=4),$AV182:$FL182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=Q$8),--($AV$7:$FL$7=4),$AV182:$FL182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=AA$8),--($AV$7:$FL$7=4),$AV182:$FL182)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"B182","v":"Planned Gross Area"},null,null,{"$f":"INDEX(AssetDB!$G$15:$AR$15,MATCH(DevCosts!$AR$163,AssetDB!$G$1:$AR$1,0))","v":-1000},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH(DevCosts!$AR$163,AssetDB!$G$1:$AR$1,0))","v":10005},{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH(DevCosts!$AR$163,AssetDB!$G$1:$AR$1,0))","v":10045},null,{"$f":"$AR182*(AV$9<=$AT182)*(AV$9>$AS182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR182*(BL$9<=$AT182)*(BL$9>$AS182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR182*(CB$9<=$AT182)*(CB$9>$AS182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AR182*(CR$9<=$AT182)*(CR$9>$AS182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161","v":"Planned Lettable Area"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"B183","v":"Planned Lettable Area"},null,null,{"$f":"INDEX(AssetDB!$G$17:$AR$17,MATCH(DevCosts!$AR$163,AssetDB!$G$1:$AR$1,0))","v":850},{"$f":"AS182","v":10005},{"$f":"AT182","v":10045},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["x","TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B185","v":"TOTAL"}]
[]
[null,{"$f":"B165","v":"Construction Cost"},null,null,null,null,{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV187:$FL187)","v":0},0,0,0,0,0,0,0,0,-7008.7852617037606,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV187:$FL187)","v":-19361.181676613669},-14339.123243435895,-14726.407444365001,-12615.324641329389,-13257.040160471464,-9431.7535580968597,-12521.428065239286,-6168.5026081675569,-6788.6328779675141,-7366.0274856569449,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV187:$FL187)","v":-6580.1550810109884},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G187:AK187)","v":-130164.36210405832},null,{"$f":"B187","v":"Construction Cost"},null,null,null,null,null,null,{"$f":"AV165+AV143+AV121+AV99+AV77+AV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB165+CB143+CB121+CB99+CB77+CB55","v":0},0,0,-2316.9538055219041,-4691.8314561818561,-4750.4793493841289,-4809.8603412514303,-4869.9835955170729,-4930.8583904610368,-4992.4941203418002,-5054.9002968460727,-2132.5360627319365,-2159.192763516086,-2623.4192076720442,-3984.3179216519175,-4034.1218956725652,-4084.5484193684733,-4135.6052746105788,-2791.5335603621411,-2826.4277298666675,-2861.7580764900008,-2028.2710367122879,-3696.5239644081448,-3742.7305139632463,-3789.5146453877869,-3836.8835784551343,-1942.4223115929121,-1966.7025904878228,-1685.7450775609911,-3072.2704038549059,-3110.673783903093,-3149.5572062018814,{"$f":"DH165+DH143+DH121+DH99+DH77+DH55","v":-3188.9266712794051},-1614.3941273351988,-1634.5740539268888,-1034.3788935006091,-1885.1555334048603,-1908.7199775724209,-1932.5789772920764,-1956.736214508227,-990.59770859479011,-1002.9801799522248,-1253.7252249402814,-2538.7935805040688,-2570.5285002603705,-2602.6601065136242,-1976.395018383784,-2001.0999561135807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN165+EN143+EN121+EN99+EN77+EN55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Payment Schedule",null,null,null,null,0,0,0,0,0,0,0,0,0,5.3845654435740797E-2,0.14874410601832477,0.11016166799920747,0.11313701543431798,9.6918422503728174E-2,0.10184846256053778,7.2460337112525156E-2,9.6197053193632087E-2,4.7390103623265345E-2,5.2154312964253796E-2,5.6590201546628131E-2,5.0552662607838569E-2,0,0,0,0,0,0,0,0,0,0,null,1,null,"Payment Schedule",null,null,null,null,null,null,{"$f":"IFERROR(AV187/$AM187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CB187/$AM187,0)","v":0},0,0,1.7800216342393652E-2,3.6045438093347149E-2,3.6496006069513989E-2,3.6952206145382908E-2,3.7414108722200197E-2,3.7881785081227699E-2,3.8355307394743049E-2,3.8834748737177335E-2,1.6383409623496686E-2,1.6588202243790397E-2,2.0154665726205331E-2,3.0609898571674347E-2,3.0992522303820269E-2,3.1379928832618031E-2,3.1772177943025753E-2,2.1446220111542385E-2,2.1714297862936664E-2,2.1985726586223369E-2,1.5582383717985813E-2,2.8398894326029142E-2,2.8753880505104506E-2,2.911330401141831E-2,2.9477220311561043E-2,1.4922842782727781E-2,1.5109378317511872E-2,1.2950895700724463E-2,2.3603007414570332E-2,2.3898045007252466E-2,2.419677056984312E-2,{"$f":"IFERROR(DH187/$AM187,0)","v":2.4499230201966159E-2},1.2402735289745368E-2,1.2557769480867186E-2,7.9467134996112649E-3,1.4482885353041531E-2,1.4663921419954548E-2,1.4847220437703982E-2,1.5032810693175278E-2,7.6103604134199867E-3,7.7054899185877348E-3,9.6318623982346706E-3,1.9504521356425202E-2,1.9748327873380524E-2,1.9995181971797771E-2,1.5183841309833938E-2,1.5373639326206858E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EN187/$AM187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contingencies",null,null,null,null,0,0,0,0,0,0,0,0,0,-280.35141046815045,-774.44726706454685,-573.56492973743582,-589.05629777460001,-504.6129856531756,-530.2816064188587,-377.27014232387444,-500.85712260957149,-246.74010432670227,-271.54531511870056,-294.64109942627783,-263.20620324043955,0,0,0,0,0,0,0,0,0,0,null,-5206.5744841623327,null,"Contingencies",null,null,null,null,null,null,{"$f":"AV167+AV145+AV123+AV101+AV79+AV57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB167+CB145+CB123+CB101+CB79+CB57","v":0},0,0,-92.678152220876171,-187.67325824727425,-190.01917397536516,-192.39441365005723,-194.79934382068291,-197.23433561844149,-199.699764813672,-202.19601187384291,-85.301442509277464,-86.367710540643444,-104.93676830688177,-159.3727168660767,-161.36487582690262,-163.38193677473893,-165.42421098442315,-111.66134241448565,-113.05710919466671,-114.47032305960003,-81.130841468491525,-147.8609585763258,-149.70922055852986,-151.58058581551148,-153.47534313820537,-77.69689246371648,-78.66810361951292,-67.429803102439649,-122.89081615419624,-124.42695135612372,-125.98228824807526,{"$f":"DH167+DH145+DH123+DH101+DH79+DH57","v":-127.5570668511762},-64.575765093407952,-65.382962157075553,-41.375155740024368,-75.40622133619442,-76.348799102896834,-77.303159091683057,-78.269448580329083,-39.623908343791605,-40.119207198088993,-50.149008997611254,-101.55174322016275,-102.82114001041482,-104.10640426054498,-79.055800735351355,-80.043998244543232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN167+EN145+EN123+EN101+EN79+EN57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Miscellaneous Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,-350.43926308518803,-968.05908383068356,-716.95616217179486,-736.32037221824999,-630.76623206646946,-662.85200802357338,-471.58767790484308,-626.07140326196429,-308.42513040837787,-339.43164389837574,-368.30137428284729,-329.00775405054947,0,0,0,0,0,0,0,0,0,0,null,-6508.2181052029173,null,"Other Miscellaneous Cost",null,null,null,null,null,null,{"$f":"AV168+AV146+AV124+AV102+AV80+AV58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB168+CB146+CB124+CB102+CB80+CB58","v":0},0,0,-115.84769027609521,-234.59157280909281,-237.52396746920647,-240.49301706257154,-243.49917977585366,-246.54291952305186,-249.62470601709003,-252.74501484230365,-106.62680313659683,-107.9596381758043,-131.17096038360222,-199.21589608259589,-201.70609478362826,-204.22742096842367,-206.78026373052896,-139.57667801810706,-141.32138649333339,-143.08790382450005,-101.4135518356144,-184.82619822040726,-187.13652569816233,-189.47573226938937,-191.84417892275673,-97.121115579645618,-98.335129524391149,-84.287253878049569,-153.61352019274531,-155.53368919515466,-157.47786031009409,{"$f":"DH168+DH146+DH124+DH102+DH80+DH58","v":-159.44633356397026},-80.719706366759951,-81.728702696344442,-51.718944675030457,-94.257776670243018,-95.435998878621049,-96.628948864603828,-97.836810725411354,-49.529885429739508,-50.149008997611247,-62.686261247014073,-126.93967902520345,-128.52642501301852,-130.13300532568121,-98.819750919189204,-100.05499780567904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN168+EN146+EN124+EN102+EN80+EN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additional Phasing Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,-700.87852617037606,-1936.1181676613671,-1433.9123243435895,-3681.6018610912502,-3153.8311603323473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-10906.342039598931,null,"Additional Phasing Cost",null,null,null,null,null,null,{"$f":"AV169+AV147+AV125+AV103+AV81+AV59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB169+CB147+CB125+CB103+CB81+CB59","v":0},0,0,-231.69538055219041,-469.18314561818562,-475.04793493841294,-480.98603412514308,-486.99835955170732,-493.08583904610367,-499.24941203418001,-505.49002968460724,-213.25360627319364,-215.9192763516086,-655.85480191801105,-996.07948041297936,-1008.5304739181413,-1021.1371048421183,-1033.9013186526447,-697.88339009053527,-706.60693246666688,-715.4395191225002,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH169+DH147+DH125+DH103+DH81+DH59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN169+EN147+EN125+EN103+EN81+EN59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Site Preparation Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,-379.03730395674097,0,0,0,0,0,0,0,0,0,0,0,0,0,-397.34154838848139,0,0,0,-76.505637688999244,-77.46195816011172,0,0,null,-930.34644819433345,null,"Site Preparation Costs",null,null,null,null,null,null,{"$f":"AV170+AV148+AV126+AV104+AV82+AV60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB170+CB148+CB126+CB104+CB82+CB60","v":0},-188.34151749403279,-190.69578646270818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH170+DH148+DH126+DH104+DH82+DH60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-197.4367942303013,-199.90475415818008,0,0,0,{"$f":"EN170+EN148+EN126+EN104+EN82+EN60","v":0},0,0,0,0,0,0,0,0,0,0,0,-76.505637688999244,-77.46195816011172,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B172","v":"Total Construction Cost"},null,null,null,null,{"$f":"SUM(G187,G189,G190,G191,G192)","v":0},0,0,0,0,0,0,0,0,-8719.4917653842149,-23039.806195170269,-17063.556659688715,-19733.385975449099,-16904.535019381379,-14450.173774913897,-10280.611378325577,{"$f":"SUM(W187,W189,W190,W191,W192)","v":-13648.356591110822},-6723.6678429026369,-7399.6098369845904,-8028.9699593660698,-7172.3690383019766,0,0,-397.34154838848139,0,0,0,-76.505637688999244,-77.46195816011172,0,0,null,{"$f":"SUM(G194:AK194)","v":-153715.84318121683},null,{"$f":"B194","v":"Total Construction Cost"},null,null,null,null,null,null,{"$f":"SUM(AV192,AV191,AV190,AV189,AV187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-188.34151749403279,-190.69578646270818,-2757.1750285710659,-5583.2794328564087,-5653.0704257671132,-5723.7338060892025,-5795.2804786653169,-5867.721484648634,-5941.0680032067421,-6015.3313532468264,-2537.7179146510043,-2569.4393885841423,-3515.3817382805391,-5338.9860150135692,-5405.7233402012371,-5473.2948819537542,-5541.7110679781754,-3740.654970885269,-3787.4131580213343,-3834.755822496601,-2210.8154300163937,-4029.2111212048781,-4079.5762602199384,-4130.5709634726882,-4182.2031005160961,-2117.2403196362743,-2143.7058236317271,{"$f":"SUM(DD192,DD191,DD190,DD189,DD187)","v":-1837.4621345414803},-3348.7747402018476,-3390.6344244543716,-3433.0173547600507,-3475.9300716945518,-1759.6895987953667,-1781.6857187803089,-1127.4729939156639,-2054.8195314112977,-2080.504775553939,-2106.5110852483631,-2132.8424738139674,-1079.7515023683213,-1093.2483961479252,-1366.5604951849066,-2767.2850027494351,-2801.8760652838037,-2836.8995160998502,-2154.2705700383244,-2181.1989521638029,0,0,0,0,0,0,0,0,0,0,0,-197.4367942303013,-199.90475415818008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-76.505637688999244,-77.46195816011172,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B174","v":"Architects and Engineer Fees"},null,null,null,null,{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV196:$FL196)","v":0},-10985.142289554718,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV196:$FL196)","v":0},-6591.0853737328316,0,-6591.0853737328316,0,-6591.0853737328316,0,-6591.0853737328316,-6591.0853737328316,0,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV196:$FL196)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G196:AK196)","v":-43940.569158218874},null,{"$f":"B196","v":"Architects and Engineer Fees"},null,null,null,null,null,null,{"$f":"AV174+AV152+AV130+AV108+AV86+AV64","v":0},0,-7323.4281930364796,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB174+CB152+CB130+CB108+CB86+CB64","v":0},0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,0,0,0,0,0,0,-6591.0853737328316,0,0,0,0,0,0,-6591.0853737328316,0,0,0,0,0,{"$f":"DH174+DH152+DH130+DH108+DH86+DH64","v":0},-6591.0853737328316,0,0,0,0,0,0,-6591.0853737328316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN174+EN152+EN130+EN108+EN86+EN64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B175","v":"Payment Schedule"},null,null,null,null,0,0.25,0,0,0,0,0,0,0,0,0,0.15000000000000002,0,0.15000000000000002,0,0.15000000000000002,0,0.15000000000000002,0.15000000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G197:AK197)","v":1},null,{"$f":"B197","v":"Payment Schedule"},null,null,null,null,null,null,{"$f":"AV196/$AM196","v":0},0,0.16666666666666669,0,8.3333333333333343E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB196/$AM196","v":0},0,0,0,0,0,0,0,0,0,0,0.15000000000000002,0,0,0,0,0,0,0,0.15000000000000002,0,0,0,0,0,0,0.15000000000000002,{"$f":"DC196/$AM196","v":0},0,0,0,0,0,0.15000000000000002,0,0,0,0,0,0,0.15000000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B176","v":"Other Soft Costs (Consultants, Insurance)"},null,null,null,null,0,0,0,0,0,0,0,0,0,-174.38983530768434,-460.79612390340537,-341.27113319377435,-394.66771950898197,-338.09070038762763,-289.00347549827796,-205.61222756651154,-272.96713182221646,-134.47335685805274,-147.99219673969182,-160.57939918732143,-143.44738076603954,0,0,-7.9468309677696283,0,0,0,-1.530112753779985,-1.5492391632022344,0,0,null,{"$f":"SUM(G198:AK198)","v":-3074.3168636243372},null,{"$f":"B198","v":"Other Soft Costs (Consultants, Insurance)"},null,null,null,null,null,null,{"$f":"AV176+AV154+AV132+AV110+AV88+AV66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB176+CB154+CB132+CB110+CB88+CB66","v":0},-3.7668303498806557,-3.8139157292541639,-55.14350057142132,-111.66558865712818,-113.06140851534226,-114.47467612178406,-115.90560957330634,-117.35442969297269,-118.82136006413485,-120.30662706493654,-50.75435829302009,-51.38878777168285,-70.307634765610786,-106.77972030027138,-108.11446680402474,-109.46589763907508,-110.83422135956351,-74.813099417705388,-75.748263160426689,-76.695116449932016,-44.216308600327878,-80.584222424097561,-81.591525204398764,-82.611419269453762,-83.644062010321917,-42.344806392725488,-42.87411647263454,-36.749242690829604,-66.975494804036956,-67.812688489087435,-68.660347095201018,{"$f":"DH176+DH154+DH132+DH110+DH88+DH66","v":-69.518601433891035},-35.193791975907338,-35.633714375606182,-22.549459878313279,-41.096390628225954,-41.610095511078782,-42.130221704967262,-42.656849476279348,-21.595030047366429,-21.864967922958503,-27.331209903698131,-55.345700054988704,-56.037521305676073,-56.737990321997003,-43.085411400766489,-43.623979043276059,0,0,0,0,0,0,0,0,0,0,0,-3.9487358846060259,-3.998095083163602,0,0,0,{"$f":"EN176+EN154+EN132+EN110+EN88+EN66","v":0},0,0,0,0,0,0,0,0,0,0,0,-1.530112753779985,-1.5492391632022344,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B178","v":"Total Fees & Other Soft Costs"},null,null,null,null,{"$f":"G196+G198","v":0},-10985.142289554718,0,0,0,0,0,0,0,-174.38983530768434,-460.79612390340537,-6932.356506926606,-394.66771950898197,-6929.1760741204589,-289.00347549827796,-6796.6976012993428,{"$f":"W196+W198","v":-272.96713182221646},-6725.5587305908848,-6739.0775704725238,-160.57939918732143,-143.44738076603954,0,0,-7.9468309677696283,0,0,0,-1.530112753779985,-1.5492391632022344,0,0,null,{"$f":"SUM(G200:AK200)","v":-47014.886021843209},null,{"$f":"B200","v":"Total Fees & Other Soft Costs"},null,null,null,null,null,null,{"$f":"AV196+AV198","v":0},0,-7323.4281930364796,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7668303498806557,-3.8139157292541639,-55.14350057142132,-111.66558865712818,-113.06140851534226,-114.47467612178406,-115.90560957330634,-117.35442969297269,-118.82136006413485,-120.30662706493654,-6641.8397320258518,-51.38878777168285,-70.307634765610786,-106.77972030027138,-108.11446680402474,-109.46589763907508,-110.83422135956351,-74.813099417705388,-6666.8336368932587,-76.695116449932016,-44.216308600327878,-80.584222424097561,-81.591525204398764,-82.611419269453762,-83.644062010321917,-6633.4301801255569,-42.87411647263454,{"$f":"DD196+DD198","v":-36.749242690829604},-66.975494804036956,-67.812688489087435,-68.660347095201018,-69.518601433891035,-6626.2791657087391,-35.633714375606182,-22.549459878313279,-41.096390628225954,-41.610095511078782,-42.130221704967262,-42.656849476279348,-6612.6804037801976,-21.864967922958503,-27.331209903698131,-55.345700054988704,-56.037521305676073,-56.737990321997003,-43.085411400766489,-43.623979043276059,0,0,0,0,0,0,0,0,0,0,0,-3.9487358846060259,-3.998095083163602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.530112753779985,-1.5492391632022344,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B180","v":"Total Construction Costs & Fees"},null,null,null,null,{"$f":"G200+G194","v":0},-10985.142289554718,0,0,0,0,0,0,0,-8893.8816006918987,-23500.602319073674,-23995.913166615319,-20128.053694958082,-23833.711093501839,-14739.177250412175,-17077.308979624919,{"$f":"W200+W194","v":-13921.323722933039},-13449.226573493521,-14138.687407457113,-8189.5493585533914,-7315.8164190680163,0,0,-405.28837935625103,0,0,0,-78.035750442779232,-79.011197323313951,0,0,null,{"$f":"SUM(G202:AK202)","v":-200730.72920306007},null,{"$f":"B202","v":"Total Construction Costs & Fees"},null,null,null,null,null,null,{"$f":"AV194+AV200","v":0},0,-7323.4281930364796,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-192.10834784391344,-194.50970219196236,-2812.318529142487,-5694.9450215135366,-5766.1318342824552,-5838.2084822109864,-5911.1860882386236,-5985.0759143416071,-6059.8893632708769,-6135.6379803117634,-9179.5576466768562,-2620.8281763558252,-3585.6893730461497,-5445.7657353138402,-5513.8378070052622,-5582.7607795928288,-5652.5452893377387,-3815.4680703029744,-10454.246794914594,-3911.4509389465329,-2255.0317386167217,-4109.7953436289754,-4161.1677854243371,-4213.1823827421422,-4265.8471625264183,-8750.6704997618308,-2186.5799401043614,{"$f":"DD194+DD200","v":-1874.2113772323098},-3415.7502350058844,-3458.4471129434592,-3501.6777018552516,-3545.4486731284428,-8385.9687645041049,-1817.319433155915,-1150.0224537939771,-2095.9159220395236,-2122.1148710650177,-2148.6413069533305,-2175.4993232902466,-7692.4319061485185,-1115.1133640708838,-1393.8917050886048,-2822.6307028044239,-2857.9135865894796,-2893.6375064218473,-2197.355981439091,-2224.8229312070789,0,0,0,0,0,0,0,0,0,0,0,-201.38553011490734,-203.90284924134369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-78.035750442779232,-79.011197323313951,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B182","v":"Planned Gross Area"},null,null,null,null,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=G$8),--($AV$7:$FL$7=4),$AV204:$FL204)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=Q$8),--($AV$7:$FL$7=4),$AV204:$FL204)","v":0},0,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"SUMPRODUCT(--($AV$8:$FL$8=AA$8),--($AV$7:$FL$7=4),$AV204:$FL204)","v":10000},10000,0,0,0,0,8000,8000,8000,8000,10000,null,null,null,{"$f":"B204","v":"Planned Gross Area"},null,null,null,null,null,null,{"$f":"AV182+AV160+AV138+AV116+AV94+AV72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB182+CB160+CB138+CB116+CB94+CB72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"DH182+DH160+DH138+DH116+DH94+DH72","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN182+EN160+EN138+EN116+EN94+EN72","v":0},0,0,0,0,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,10000,10000,10000,10000]
[null,{"$f":"B183","v":"Planned Lettable Area"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,0,0,0,0,6400,6400,6400,6400,8100,null,null,null,{"$f":"B205","v":"Planned Lettable Area"},null,null,null,null,null,null,{"$f":"AV183+AV161+AV139+AV117+AV95+AV73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB183+CB161+CB139+CB117+CB95+CB73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,{"$f":"DH183+DH161+DH139+DH117+DH95+DH73","v":7500},7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN183+EN161+EN139+EN117+EN95+EN73","v":0},0,0,0,0,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,8100,8100,8100,8100]
[]
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[1,{"$f":"\"Total Construction Costs & Fees - Phase \"&A209","v":"Total Construction Costs & Fees - Phase 1"},null,null,null,null,{"$f":"SUMIF($AV$8:$FL$8,G$8,$AV209:$FL209)","v":0},-7323.4281930364796,0,0,0,0,0,0,0,-8893.8816006919005,{"$f":"SUMIF($AV$8:$FL$8,Q$8,$AV209:$FL209)","v":-23500.602319073674},-17404.82779288249,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$8:$FL$8,AA$8,$AV209:$FL209)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G209:AK209)","v":-57122.739905684546},null,{"$f":"B209","v":"Total Construction Costs & Fees - Phase 1"},null,null,null,null,null,null,{"$f":"AV48","v":0},0,-3661.7140965182398,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB48","v":0},-192.10834784391344,-194.50970219196236,-2812.318529142487,-5694.9450215135366,-5766.1318342824552,-5838.2084822109864,-5911.1860882386236,-5985.0759143416071,-6059.8893632708769,-6135.6379803117634,-2588.4722729440246,-2620.8281763558252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Total Construction Costs & Fees - Phase 2",null,null,null,null,0,-732.34281930364796,0,0,0,0,0,0,0,0,0,-6591.0853737328316,-20128.053694958082,-17242.625719769007,0,0,0,0,0,0,0,0,0,-238.40492903308882,0,0,0,0,0,0,0,null,-44932.512536796654,null,"Total Construction Costs & Fees - Phase 2",null,null,null,null,null,null,{"$f":"AV92","v":0},{"$f":"AW92","v":0},{"$f":"AX92","v":-732.34281930364796},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-3585.6893730461497,-5445.7657353138402,-5513.8378070052622,-5582.7607795928288,-5652.5452893377387,-3815.4680703029744,-3863.1614211817609,-3911.4509389465329,0,0,0,0,0,0,0,{"$f":"DD92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-118.46207653818078,-119.94285249490805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Total Construction Costs & Fees - Phase 3",null,null,null,null,0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,-14739.177250412176,-8612.0122286597798,0,0,0,0,0,0,0,-166.88345032316221,0,0,0,0,0,0,0,null,-30841.5011224316,null,"Total Construction Costs & Fees - Phase 3",null,null,null,null,null,null,{"$f":"AV114","v":0},{"$f":"AW114","v":0},{"$f":"AX114","v":-732.34281930364796},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-2255.0317386167217,-4109.7953436289754,-4161.1677854243371,-4213.1823827421422,-4265.8471625264183,-2159.5851260289996,-2186.5799401043614,{"$f":"DD114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-82.923453576726544,-83.95999674643565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Total Construction Costs & Fees - Phase 4",null,null,null,null,0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,-8465.2967509651407,-13921.323722933039,-3612.202823927189,0,0,0,0,0,0,0,0,0,-78.035750442779232,-79.011197323313951,0,0,null,-26888.21306489511,null,"Total Construction Costs & Fees - Phase 4",null,null,null,null,null,null,{"$f":"AV136","v":0},{"$f":"AW136","v":0},{"$f":"AX136","v":-732.34281930364796},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,{"$f":"DD136","v":-1874.2113772323098},-3415.7502350058844,-3458.4471129434592,-3501.6777018552516,-3545.4486731284428,-1794.883390771274,-1817.319433155915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-78.035750442779232,-79.011197323313951,0,0,0,0,0,0,0,0,0,0,0]
[5,"Total Construction Costs & Fees - Phase 5",null,null,null,null,0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9837.0237495663314,-7547.6020337242826,-1115.1133640708838,0,0,0,0,0,0,0,0,0,0,0,null,-19232.081966665148,null,"Total Construction Costs & Fees - Phase 5",null,null,null,null,null,null,{"$f":"AV158","v":0},{"$f":"AW158","v":0},{"$f":"AX158","v":-732.34281930364796},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD158","v":0},0,0,0,0,-6591.0853737328316,0,-1150.0224537939771,-2095.9159220395236,-2122.1148710650177,-2148.6413069533305,-2175.4993232902466,-1101.3465324156878,-1115.1133640708838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Total Construction Costs & Fees - Phase 6",null,null,null,null,0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,-7074.4359944825082,-7315.8164190680172,0,0,0,0,0,0,0,0,0,0,null,-21713.680606587004,null,"Total Construction Costs & Fees - Phase 6",null,null,null,null,null,null,{"$f":"AV180","v":0},{"$f":"AW180","v":0},{"$f":"AX180","v":-732.34281930364796},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD180","v":0},0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-1393.8917050886048,-2822.6307028044239,-2857.9135865894796,-2893.6375064218473,-2197.355981439091,-2224.8229312070789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RentRoll","index":6,"n_rows":172,"n_cols":141,"rows_kept":172,"cut":false,"hidden":false,"merged":[]}
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T4","v":0},{"$f":"T1+1","v":1},{"$f":"U1+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"BA1+1","v":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,{"$f":"CA1+1","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"x"]
[null,"Space and Reletting Assumptions",null,null,null,null,null,null,null,"Rent",null,null,null,null,null,null,null,null,null,{"$f":"DevCosts!AV7","v":4},{"$f":"DevCosts!AW7","v":1},{"$f":"DevCosts!AX7","v":2},{"$f":"DevCosts!AY7","v":3},{"$f":"DevCosts!AZ7","v":4},{"$f":"DevCosts!BA7","v":1},{"$f":"DevCosts!BB7","v":2},{"$f":"DevCosts!BC7","v":3},{"$f":"DevCosts!BD7","v":4},{"$f":"DevCosts!BE7","v":1},{"$f":"DevCosts!BF7","v":2},{"$f":"DevCosts!BG7","v":3},{"$f":"DevCosts!BH7","v":4},{"$f":"DevCosts!BI7","v":1},{"$f":"DevCosts!BJ7","v":2},{"$f":"DevCosts!BK7","v":3},{"$f":"DevCosts!BL7","v":4},{"$f":"DevCosts!BM7","v":1},{"$f":"DevCosts!BN7","v":2},{"$f":"DevCosts!BO7","v":3},{"$f":"DevCosts!BP7","v":4},{"$f":"DevCosts!BQ7","v":1},{"$f":"DevCosts!BR7","v":2},{"$f":"DevCosts!BS7","v":3},{"$f":"DevCosts!BT7","v":4},{"$f":"DevCosts!BU7","v":1},{"$f":"DevCosts!BV7","v":2},{"$f":"DevCosts!BW7","v":3},{"$f":"DevCosts!BX7","v":4},{"$f":"DevCosts!BY7","v":1},{"$f":"DevCosts!BZ7","v":2},{"$f":"DevCosts!CA7","v":3},{"$f":"DevCosts!CB7","v":4},{"$f":"DevCosts!CC7","v":1},{"$f":"DevCosts!CD7","v":2},{"$f":"DevCosts!CE7","v":3},{"$f":"DevCosts!CF7","v":4},{"$f":"DevCosts!CG7","v":1},{"$f":"DevCosts!CH7","v":2},{"$f":"DevCosts!CI7","v":3},{"$f":"DevCosts!CJ7","v":4},{"$f":"DevCosts!CK7","v":1},{"$f":"DevCosts!CL7","v":2},{"$f":"DevCosts!CM7","v":3},{"$f":"DevCosts!CN7","v":4},{"$f":"DevCosts!CO7","v":1},{"$f":"DevCosts!CP7","v":2},{"$f":"DevCosts!CQ7","v":3},{"$f":"DevCosts!CR7","v":4},{"$f":"DevCosts!CS7","v":1},{"$f":"DevCosts!CT7","v":2},{"$f":"DevCosts!CU7","v":3},{"$f":"DevCosts!CV7","v":4},{"$f":"DevCosts!CW7","v":1},{"$f":"DevCosts!CX7","v":2},{"$f":"DevCosts!CY7","v":3},{"$f":"DevCosts!CZ7","v":4},{"$f":"DevCosts!DA7","v":1},{"$f":"DevCosts!DB7","v":2},{"$f":"DevCosts!DC7","v":3},{"$f":"DevCosts!DD7","v":4},{"$f":"DevCosts!DE7","v":1},{"$f":"DevCosts!DF7","v":2},{"$f":"DevCosts!DG7","v":3},{"$f":"DevCosts!DH7","v":4},{"$f":"DevCosts!DI7","v":1},{"$f":"DevCosts!DJ7","v":2},{"$f":"DevCosts!DK7","v":3},{"$f":"DevCosts!DL7","v":4},{"$f":"DevCosts!DM7","v":1},{"$f":"DevCosts!DN7","v":2},{"$f":"DevCosts!DO7","v":3},{"$f":"DevCosts!DP7","v":4},{"$f":"DevCosts!DQ7","v":1},{"$f":"DevCosts!DR7","v":2},{"$f":"DevCosts!DS7","v":3},{"$f":"DevCosts!DT7","v":4},{"$f":"DevCosts!DU7","v":1},{"$f":"DevCosts!DV7","v":2},{"$f":"DevCosts!DW7","v":3},{"$f":"DevCosts!DX7","v":4},{"$f":"DevCosts!DY7","v":1},{"$f":"DevCosts!DZ7","v":2},{"$f":"DevCosts!EA7","v":3},{"$f":"DevCosts!EB7","v":4},{"$f":"DevCosts!EC7","v":1},{"$f":"DevCosts!ED7","v":2},{"$f":"DevCosts!EE7","v":3},{"$f":"DevCosts!EF7","v":4},{"$f":"DevCosts!EG7","v":1},{"$f":"DevCosts!EH7","v":2},{"$f":"DevCosts!EI7","v":3},{"$f":"DevCosts!EJ7","v":4},{"$f":"DevCosts!EK7","v":1},{"$f":"DevCosts!EL7","v":2},{"$f":"DevCosts!EM7","v":3},{"$f":"DevCosts!EN7","v":4},{"$f":"DevCosts!EO7","v":1},{"$f":"DevCosts!EP7","v":2},{"$f":"DevCosts!EQ7","v":3},{"$f":"DevCosts!ER7","v":4},{"$f":"DevCosts!ES7","v":1},{"$f":"DevCosts!ET7","v":2},{"$f":"DevCosts!EU7","v":3},{"$f":"DevCosts!EV7","v":4},{"$f":"DevCosts!EW7","v":1},{"$f":"DevCosts!EX7","v":2},{"$f":"DevCosts!EY7","v":3},{"$f":"DevCosts!EZ7","v":4},{"$f":"DevCosts!FA7","v":1},{"$f":"DevCosts!FB7","v":2},{"$f":"DevCosts!FC7","v":3},{"$f":"DevCosts!FD7","v":4},{"$f":"DevCosts!FE7","v":1},{"$f":"DevCosts!FF7","v":2},{"$f":"DevCosts!FG7","v":3},{"$f":"DevCosts!FH7","v":4},{"$f":"DevCosts!FI7","v":1},{"$f":"DevCosts!FJ7","v":2},{"$f":"DevCosts!FK7","v":3},{"$f":"DevCosts!FL7","v":4}]
[null,null,null,null,"Area","Completion","Quarters","Contract","Rent Free","Collection","Renewal","Renewal","Lease","Reletting","Vacancy",null,null,"Dispo",null,{"$f":"DevCosts!AV8","v":2011},{"$f":"DevCosts!AW8","v":2012},{"$f":"DevCosts!AX8","v":2012},{"$f":"DevCosts!AY8","v":2012},{"$f":"DevCosts!AZ8","v":2012},{"$f":"DevCosts!BA8","v":2013},{"$f":"DevCosts!BB8","v":2013},{"$f":"DevCosts!BC8","v":2013},{"$f":"DevCosts!BD8","v":2013},{"$f":"DevCosts!BE8","v":2014},{"$f":"DevCosts!BF8","v":2014},{"$f":"DevCosts!BG8","v":2014},{"$f":"DevCosts!BH8","v":2014},{"$f":"DevCosts!BI8","v":2015},{"$f":"DevCosts!BJ8","v":2015},{"$f":"DevCosts!BK8","v":2015},{"$f":"DevCosts!BL8","v":2015},{"$f":"DevCosts!BM8","v":2016},{"$f":"DevCosts!BN8","v":2016},{"$f":"DevCosts!BO8","v":2016},{"$f":"DevCosts!BP8","v":2016},{"$f":"DevCosts!BQ8","v":2017},{"$f":"DevCosts!BR8","v":2017},{"$f":"DevCosts!BS8","v":2017},{"$f":"DevCosts!BT8","v":2017},{"$f":"DevCosts!BU8","v":2018},{"$f":"DevCosts!BV8","v":2018},{"$f":"DevCosts!BW8","v":2018},{"$f":"DevCosts!BX8","v":2018},{"$f":"DevCosts!BY8","v":2019},{"$f":"DevCosts!BZ8","v":2019},{"$f":"DevCosts!CA8","v":2019},{"$f":"DevCosts!CB8","v":2019},{"$f":"DevCosts!CC8","v":2020},{"$f":"DevCosts!CD8","v":2020},{"$f":"DevCosts!CE8","v":2020},{"$f":"DevCosts!CF8","v":2020},{"$f":"DevCosts!CG8","v":2021},{"$f":"DevCosts!CH8","v":2021},{"$f":"DevCosts!CI8","v":2021},{"$f":"DevCosts!CJ8","v":2021},{"$f":"DevCosts!CK8","v":2022},{"$f":"DevCosts!CL8","v":2022},{"$f":"DevCosts!CM8","v":2022},{"$f":"DevCosts!CN8","v":2022},{"$f":"DevCosts!CO8","v":2023},{"$f":"DevCosts!CP8","v":2023},{"$f":"DevCosts!CQ8","v":2023},{"$f":"DevCosts!CR8","v":2023},{"$f":"DevCosts!CS8","v":2024},{"$f":"DevCosts!CT8","v":2024},{"$f":"DevCosts!CU8","v":2024},{"$f":"DevCosts!CV8","v":2024},{"$f":"DevCosts!CW8","v":2025},{"$f":"DevCosts!CX8","v":2025},{"$f":"DevCosts!CY8","v":2025},{"$f":"DevCosts!CZ8","v":2025},{"$f":"DevCosts!DA8","v":2026},{"$f":"DevCosts!DB8","v":2026},{"$f":"DevCosts!DC8","v":2026},{"$f":"DevCosts!DD8","v":2026},{"$f":"DevCosts!DE8","v":2027},{"$f":"DevCosts!DF8","v":2027},{"$f":"DevCosts!DG8","v":2027},{"$f":"DevCosts!DH8","v":2027},{"$f":"DevCosts!DI8","v":2028},{"$f":"DevCosts!DJ8","v":2028},{"$f":"DevCosts!DK8","v":2028},{"$f":"DevCosts!DL8","v":2028},{"$f":"DevCosts!DM8","v":2029},{"$f":"DevCosts!DN8","v":2029},{"$f":"DevCosts!DO8","v":2029},{"$f":"DevCosts!DP8","v":2029},{"$f":"DevCosts!DQ8","v":2030},{"$f":"DevCosts!DR8","v":2030},{"$f":"DevCosts!DS8","v":2030},{"$f":"DevCosts!DT8","v":2030},{"$f":"DevCosts!DU8","v":2031},{"$f":"DevCosts!DV8","v":2031},{"$f":"DevCosts!DW8","v":2031},{"$f":"DevCosts!DX8","v":2031},{"$f":"DevCosts!DY8","v":2032},{"$f":"DevCosts!DZ8","v":2032},{"$f":"DevCosts!EA8","v":2032},{"$f":"DevCosts!EB8","v":2032},{"$f":"DevCosts!EC8","v":2033},{"$f":"DevCosts!ED8","v":2033},{"$f":"DevCosts!EE8","v":2033},{"$f":"DevCosts!EF8","v":2033},{"$f":"DevCosts!EG8","v":2034},{"$f":"DevCosts!EH8","v":2034},{"$f":"DevCosts!EI8","v":2034},{"$f":"DevCosts!EJ8","v":2034},{"$f":"DevCosts!EK8","v":2035},{"$f":"DevCosts!EL8","v":2035},{"$f":"DevCosts!EM8","v":2035},{"$f":"DevCosts!EN8","v":2035},{"$f":"DevCosts!EO8","v":2036},{"$f":"DevCosts!EP8","v":2036},{"$f":"DevCosts!EQ8","v":2036},{"$f":"DevCosts!ER8","v":2036},{"$f":"DevCosts!ES8","v":2037},{"$f":"DevCosts!ET8","v":2037},{"$f":"DevCosts!EU8","v":2037},{"$f":"DevCosts!EV8","v":2037},{"$f":"DevCosts!EW8","v":2038},{"$f":"DevCosts!EX8","v":2038},{"$f":"DevCosts!EY8","v":2038},{"$f":"DevCosts!EZ8","v":2038},{"$f":"DevCosts!FA8","v":2039},{"$f":"DevCosts!FB8","v":2039},{"$f":"DevCosts!FC8","v":2039},{"$f":"DevCosts!FD8","v":2039},{"$f":"DevCosts!FE8","v":2040},{"$f":"DevCosts!FF8","v":2040},{"$f":"DevCosts!FG8","v":2040},{"$f":"DevCosts!FH8","v":2040},{"$f":"DevCosts!FI8","v":2041},{"$f":"DevCosts!FJ8","v":2041},{"$f":"DevCosts!FK8","v":2041},{"$f":"DevCosts!FL8","v":2041}]
[null,"Tenant","Phase",null,"(sqm)","Quarter","till Let","Start Date","Periods","Start Date","Probability","yes/no","Duration","Date","Period",null,null,"Qtr",null,{"$f":"DevCosts!AV9","v":0},{"$f":"DevCosts!AW9","v":1},{"$f":"DevCosts!AX9","v":2},{"$f":"DevCosts!AY9","v":3},{"$f":"DevCosts!AZ9","v":4},{"$f":"DevCosts!BA9","v":5},{"$f":"DevCosts!BB9","v":6},{"$f":"DevCosts!BC9","v":7},{"$f":"DevCosts!BD9","v":8},{"$f":"DevCosts!BE9","v":9},{"$f":"DevCosts!BF9","v":10},{"$f":"DevCosts!BG9","v":11},{"$f":"DevCosts!BH9","v":12},{"$f":"DevCosts!BI9","v":13},{"$f":"DevCosts!BJ9","v":14},{"$f":"DevCosts!BK9","v":15},{"$f":"DevCosts!BL9","v":16},{"$f":"DevCosts!BM9","v":17},{"$f":"DevCosts!BN9","v":18},{"$f":"DevCosts!BO9","v":19},{"$f":"DevCosts!BP9","v":20},{"$f":"DevCosts!BQ9","v":21},{"$f":"DevCosts!BR9","v":22},{"$f":"DevCosts!BS9","v":23},{"$f":"DevCosts!BT9","v":24},{"$f":"DevCosts!BU9","v":25},{"$f":"DevCosts!BV9","v":26},{"$f":"DevCosts!BW9","v":27},{"$f":"DevCosts!BX9","v":28},{"$f":"DevCosts!BY9","v":29},{"$f":"DevCosts!BZ9","v":30},{"$f":"DevCosts!CA9","v":31},{"$f":"DevCosts!CB9","v":32},{"$f":"DevCosts!CC9","v":33},{"$f":"DevCosts!CD9","v":34},{"$f":"DevCosts!CE9","v":35},{"$f":"DevCosts!CF9","v":36},{"$f":"DevCosts!CG9","v":37},{"$f":"DevCosts!CH9","v":38},{"$f":"DevCosts!CI9","v":39},{"$f":"DevCosts!CJ9","v":40},{"$f":"DevCosts!CK9","v":41},{"$f":"DevCosts!CL9","v":42},{"$f":"DevCosts!CM9","v":43},{"$f":"DevCosts!CN9","v":44},{"$f":"DevCosts!CO9","v":45},{"$f":"DevCosts!CP9","v":46},{"$f":"DevCosts!CQ9","v":47},{"$f":"DevCosts!CR9","v":48},{"$f":"DevCosts!CS9","v":49},{"$f":"DevCosts!CT9","v":50},{"$f":"DevCosts!CU9","v":51},{"$f":"DevCosts!CV9","v":52},{"$f":"DevCosts!CW9","v":53},{"$f":"DevCosts!CX9","v":54},{"$f":"DevCosts!CY9","v":55},{"$f":"DevCosts!CZ9","v":56},{"$f":"DevCosts!DA9","v":57},{"$f":"DevCosts!DB9","v":58},{"$f":"DevCosts!DC9","v":59},{"$f":"DevCosts!DD9","v":60},{"$f":"DevCosts!DE9","v":61},{"$f":"DevCosts!DF9","v":62},{"$f":"DevCosts!DG9","v":63},{"$f":"DevCosts!DH9","v":64},{"$f":"DevCosts!DI9","v":65},{"$f":"DevCosts!DJ9","v":66},{"$f":"DevCosts!DK9","v":67},{"$f":"DevCosts!DL9","v":68},{"$f":"DevCosts!DM9","v":69},{"$f":"DevCosts!DN9","v":70},{"$f":"DevCosts!DO9","v":71},{"$f":"DevCosts!DP9","v":72},{"$f":"DevCosts!DQ9","v":73},{"$f":"DevCosts!DR9","v":74},{"$f":"DevCosts!DS9","v":75},{"$f":"DevCosts!DT9","v":76},{"$f":"DevCosts!DU9","v":77},{"$f":"DevCosts!DV9","v":78},{"$f":"DevCosts!DW9","v":79},{"$f":"DevCosts!DX9","v":80},{"$f":"DevCosts!DY9","v":81},{"$f":"DevCosts!DZ9","v":82},{"$f":"DevCosts!EA9","v":83},{"$f":"DevCosts!EB9","v":84},{"$f":"DevCosts!EC9","v":85},{"$f":"DevCosts!ED9","v":86},{"$f":"DevCosts!EE9","v":87},{"$f":"DevCosts!EF9","v":88},{"$f":"DevCosts!EG9","v":89},{"$f":"DevCosts!EH9","v":90},{"$f":"DevCosts!EI9","v":91},{"$f":"DevCosts!EJ9","v":92},{"$f":"DevCosts!EK9","v":93},{"$f":"DevCosts!EL9","v":94},{"$f":"DevCosts!EM9","v":95},{"$f":"DevCosts!EN9","v":96},{"$f":"DevCosts!EO9","v":97},{"$f":"DevCosts!EP9","v":98},{"$f":"DevCosts!EQ9","v":99},{"$f":"DevCosts!ER9","v":100},{"$f":"DevCosts!ES9","v":101},{"$f":"DevCosts!ET9","v":102},{"$f":"DevCosts!EU9","v":103},{"$f":"DevCosts!EV9","v":104},{"$f":"DevCosts!EW9","v":105},{"$f":"DevCosts!EX9","v":106},{"$f":"DevCosts!EY9","v":107},{"$f":"DevCosts!EZ9","v":108},{"$f":"DevCosts!FA9","v":109},{"$f":"DevCosts!FB9","v":110},{"$f":"DevCosts!FC9","v":111},{"$f":"DevCosts!FD9","v":112},{"$f":"DevCosts!FE9","v":113},{"$f":"DevCosts!FF9","v":114},{"$f":"DevCosts!FG9","v":115},{"$f":"DevCosts!FH9","v":116},{"$f":"DevCosts!FI9","v":117},{"$f":"DevCosts!FJ9","v":118},{"$f":"DevCosts!FK9","v":119},{"$f":"DevCosts!FL9","v":120}]
[null,"Randomisation Module for Market Rent Development:"]
[null,"Standard Market Rent Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+(1+MktRentGrowth)^(0.25)-1","v":2.4906793143211203E-3},2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,{"$f":"+(1+MktRentGrowth)^(0.25)-1","v":2.4906793143211203E-3},2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,{"$f":"+(1+MktRentGrowth)^(0.25)-1","v":2.4906793143211203E-3},2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,{"$f":"+(1+MktRentGrowth)^(0.25)-1","v":2.4906793143211203E-3},2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3]
[null,"Randomised Market Rent Growth (leads to Random Walk of Market Rent)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":1.6367611556660305E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-1.5399849883818085E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":7.4012113961885589E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.10383675829227319},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-8.0339686357770113E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-7.3162617016032619E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.10035838329984402},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.25885982303572475},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-2.9065176237772238E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":1.0441115572104498E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-1.590328858994838E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-2.4819377759363406E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":7.8761612783741664E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-2.4980048812888234E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.17015637033883421},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":3.3689424641851701E-3},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-7.563815953959091E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":5.6625269356459021E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.19946995203748472},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":1.3443957187121805E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-7.1793144919365059E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.12344932092688357},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-3.5020215410160788E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.15604042169863203},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":4.8547625899763802E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":7.1545092276619274E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":1.4099455884568244E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-7.7132451539701927E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":1.0687225506910147E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-7.4395243339665074E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-8.3213333251411503E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":1.7453070029245333E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-7.6536384771194621E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-4.6770888764601906E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-6.5016300027767843E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.22105261209171997},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":1.2390553323397311E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.12398259182753413},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.17842921619939045},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":1.9388890543888062E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-8.8259494562274915E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":2.1902010918051575E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.16122868571847532},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.16270347261106491},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":1.6553164071822557E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":2.8599196895604507E-3},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.19959803938930665},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":5.5592173161021635E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.1294800942716888},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-1.3428917552405131E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.13867362278114018},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":9.5700082030337627E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-9.4027566520692385E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.11137292490324731},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-6.1711201481963393E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-3.8558510600152779E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-8.0784230704509005E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.12437867632747573},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.13879277384543798},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":8.9161152259228035E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.18211555899230444},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-7.0351807887653717E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.10232944693737132},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-7.9808116586320393E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-6.5355493800714037E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.10289520573808378},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-3.2836601054233285E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":9.5080781551885374E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-8.8840754227103025E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":7.4292903940567451E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-1.2971016686665011E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":5.2010487043553211E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":4.776564686296083E-3},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-5.8572950245104165E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-5.38757853354229E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.10275267870958281},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":8.0683122786265798E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.10687886703804708},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":6.3481342800512264E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":5.1304408865467756E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.13457390675589345},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-6.8796553061187926E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":3.5999930959150682E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-5.5650310227141044E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-8.1637928371075225E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":6.8842077084381656E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":8.5071183220249563E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":7.8405302566404725E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-6.2053811015915547E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":9.7758387174473368E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":5.8324798845032992E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.15146938941428872},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.11958434788841626},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-1.5507215624401133E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.14962459048715121},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":9.4290512012610725E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-7.9832638079682688E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":6.6955281670313838E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-4.9092953141414597E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.1780030925432724},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.21639539126365329},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.1013284154755752},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.1848046443465734},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.12512524170271022},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":4.1897838883337403E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.10190243556426221},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-8.5898572753535449E-3},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":6.323414839814008E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":5.3696565101360227E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-6.4722242240180222E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.17295504646739854},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":0.12923359790465008},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":1.3574911576765753E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-4.9331243388778791E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-3.3560169276310926E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-0.17141354707234502},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-3.7660329481088231E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":3.1328922356605199E-2},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":3.1266400699255046E-3},{"$f":"NORMINV(RAND(),(Assumptions!$F$7),Assumptions!$I$7)","v":-4.0559516062823188E-2}]
[null,"Selected Market Rent Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenario=4,T7,T6)","v":0},2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,{"$f":"IF(Scenario=4,AZ7,AZ6)","v":2.4906793143211203E-3},2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,{"$f":"IF(Scenario=4,CF7,CF6)","v":2.4906793143211203E-3},2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,{"$f":"IF(Scenario=4,DL7,DL6)","v":2.4906793143211203E-3},2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3]
[null,"Cumulative Market Rent Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+U8)*T9","v":1.0024906793143211},1.004987562112089,1.0074906638441916,1.01,1.0125155861074644,1.0150374377332101,1.0175655704826336,1.0201,1.022640741968539,1.025187812110542,1.0277412261874599,1.0303009999999999,1.0328671493882242,1.0354396902316474,1.0380186384493344,1.04060401,1.0431958208821066,1.0457940871339639,1.0483988248338278,1.0510100500999999,1.0536277790909276,1.0562520280053036,1.0588828130821661,1.0615201506010001,1.0641640568818371,1.0668145482853568,1.0694716412129881,1.0721353521070103,1.0748056974506557,1.0774826937682105,1.0801663576251179,1.0828567056280805,{"$f":"(1+BA8)*AZ9","v":1.0855537544251623},1.0882575207058927,1.0909680212013693,1.0936852726843613,1.0964092919694139,1.0991400959129516,1.1018777014133829,1.104622125411205,1.1073733848891081,1.1101314968720812,1.1128964784275168,1.115668346665317,1.1184471187379992,1.1212328118408019,1.124025443211792,1.1268250301319702,1.1296315899253793,1.1324451399592101,1.1352656976439099,1.1380932804332899,1.1409279058246331,1.1437695913588022,1.146618354620349,1.1494742132376228,1.1523371848828792,1.15520728727239,1.1580845381665523,{"$f":"(1+CB8)*CA9","v":1.1609689553699989},1.163860556731708,1.1667593601451138,1.1696653835482178,1.1725786449236988,1.175499162299025,1.178426953746565,1.1813620373837002,1.1843044313729361,1.1872541539220154,1.1902112232840307,1.1931756577575372,1.1961474756866655,1.1991266954612356,1.2021133355168712,1.2051074143351126,1.2081089504435321,1.2111179624158479,1.2141344688720399,1.2171584884784639,1.2201900399479675,1.2232291420400065,1.2262758135607603,1.2293300733632484,1.232391940347447,1.2354614334604066,1.2385385716963679,1.2416233740968809,1.2447158597509216,1.2478160477950107,1.2509239574133315,1.2540396078378495,{"$f":"(1+DH8)*DG9","v":1.2571630183484306},1.2602942082729605,1.2634331969874646,1.2665800039162278,1.2697346485319148,1.2728971503556901,1.2760675289573393,1.2792458039553902,1.282431995017234,1.2856261218592471,1.2888282042469128,1.2920382619949442,1.2952563149674063,1.2984823830778394,1.3017164862893817,1.3049586446148935,1.3082088781170804,1.311467206908618,1.3147336511522758,1.3180082310610426,1.3212909668982513,1.3245818789777042,1.3278809876637985,1.3311883133716529,1.3345038765672337,1.337827697767481,1.3411597975404363,1.3445001965053693,1.3478489153329059]
[null,"Rent Indexation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T10","v":1},{"$f":"U10","v":1},{"$f":"V10","v":1},{"$f":"W10","v":1},{"$f":"U10*(1+Indexation)","v":1.02},{"$f":"Y10","v":1.02},{"$f":"Z10","v":1.02},{"$f":"AA10","v":1.02},{"$f":"Y10*(1+Indexation)","v":1.0404},{"$f":"AC10","v":1.0404},1.0404,1.0404,{"$f":"AC10*(1+Indexation)","v":1.0612079999999999},{"$f":"AG10","v":1.0612079999999999},1.0612079999999999,1.0612079999999999,{"$f":"AG10*(1+Indexation)","v":1.08243216},{"$f":"AK10","v":1.08243216},1.08243216,1.08243216,{"$f":"AK10*(1+Indexation)","v":1.1040808032},{"$f":"AO10","v":1.1040808032},1.1040808032,1.1040808032,{"$f":"AO10*(1+Indexation)","v":1.1261624192640001},{"$f":"AS10","v":1.1261624192640001},1.1261624192640001,1.1261624192640001,{"$f":"AS10*(1+Indexation)","v":1.14868566764928},{"$f":"AW10","v":1.14868566764928},1.14868566764928,1.14868566764928,{"$f":"AW10*(1+Indexation)","v":1.1716593810022657},{"$f":"BA10","v":1.1716593810022657},1.1716593810022657,1.1716593810022657,{"$f":"BA10*(1+Indexation)","v":1.1950925686223111},{"$f":"BE10","v":1.1950925686223111},1.1950925686223111,1.1950925686223111,{"$f":"BE10*(1+Indexation)","v":1.2189944199947573},{"$f":"BI10","v":1.2189944199947573},1.2189944199947573,1.2189944199947573,{"$f":"BI10*(1+Indexation)","v":1.2433743083946525},{"$f":"BM10","v":1.2433743083946525},1.2433743083946525,1.2433743083946525,{"$f":"BM10*(1+Indexation)","v":1.2682417945625455},{"$f":"BQ10","v":1.2682417945625455},1.2682417945625455,1.2682417945625455,{"$f":"BQ10*(1+Indexation)","v":1.2936066304537963},{"$f":"BU10","v":1.2936066304537963},1.2936066304537963,1.2936066304537963,{"$f":"BU10*(1+Indexation)","v":1.3194787630628724},{"$f":"BY10","v":1.3194787630628724},1.3194787630628724,{"$f":"CA10","v":1.3194787630628724},1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724]
[]
[1,{"$f":"\"Tenant \"&A12","v":"Tenant 1"},1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C12,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C12)","v":1875},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C12,AssetDB!$G$1:$AR$1,0))","v":44},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C12,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":2},{"$f":"MIN(F12+G12+1,120)","v":47},{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C12,AssetDB!$G$1:$AR$1,0))","v":1},{"$f":"H12+I12","v":48},0,0,12,{"$f":"($H12+$M12+$O12)","v":60},1,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C12,AssetDB!$G$1:$AR$1,0))","v":84},null,{"$f":"($E12*(T$1>$H12)*(T$1<=($H12+IF($L12=0,$M12,100)))+$E12*(T$1>($H12+IF($L12=0,$M12,100)+$O12)))*(T$1<=$R12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E12*(AD$1>$H12)*(AD$1<=($H12+IF($L12=0,$M12,100)))+$E12*(AD$1>($H12+IF($L12=0,$M12,100)+$O12)))*(AD$1<=$R12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E12*(AN$1>$H12)*(AN$1<=($H12+IF($L12=0,$M12,100)))+$E12*(AN$1>($H12+IF($L12=0,$M12,100)+$O12)))*(AN$1<=$R12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E12*(AX$1>$H12)*(AX$1<=($H12+IF($L12=0,$M12,100)))+$E12*(AX$1>($H12+IF($L12=0,$M12,100)+$O12)))*(AX$1<=$R12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E12*(BH$1>$H12)*(BH$1<=($H12+IF($L12=0,$M12,100)))+$E12*(BH$1>($H12+IF($L12=0,$M12,100)+$O12)))*(BH$1<=$R12)","v":0},0,0,0,0,0,0,0,1875,1875,{"$f":"($E12*(BR$1>$H12)*(BR$1<=($H12+IF($L12=0,$M12,100)))+$E12*(BR$1>($H12+IF($L12=0,$M12,100)+$O12)))*(BR$1<=$R12)","v":1875},1875,1875,1875,1875,1875,1875,1875,1875,1875,{"$f":"($E12*(CB$1>$H12)*(CB$1<=($H12+IF($L12=0,$M12,100)))+$E12*(CB$1>($H12+IF($L12=0,$M12,100)+$O12)))*(CB$1<=$R12)","v":0},1875,1875,1875,1875,1875,1875,1875,1875,1875,{"$f":"($E12*(CL$1>$H12)*(CL$1<=($H12+IF($L12=0,$M12,100)))+$E12*(CL$1>($H12+IF($L12=0,$M12,100)+$O12)))*(CL$1<=$R12)","v":1875},1875,1875,1875,1875,1875,1875,1875,1875,1875,{"$f":"($E12*(CV$1>$H12)*(CV$1<=($H12+IF($L12=0,$M12,100)))+$E12*(CV$1>($H12+IF($L12=0,$M12,100)+$O12)))*(CV$1<=$R12)","v":1875},1875,1875,1875,1875,0,0,0,0,0,{"$f":"($E12*(DF$1>$H12)*(DF$1<=($H12+IF($L12=0,$M12,100)))+$E12*(DF$1>($H12+IF($L12=0,$M12,100)+$O12)))*(DF$1<=$R12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E12*(DP$1>$H12)*(DP$1<=($H12+IF($L12=0,$M12,100)))+$E12*(DP$1>($H12+IF($L12=0,$M12,100)+$O12)))*(DP$1<=$R12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E12*(DZ$1>$H12)*(DZ$1<=($H12+IF($L12=0,$M12,100)))+$E12*(DZ$1>($H12+IF($L12=0,$M12,100)+$O12)))*(DZ$1<=$R12)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A12+1","v":2},"Tenant 2",1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C13,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C13)","v":1875},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C13,AssetDB!$G$1:$AR$1,0))","v":44},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C13,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":2},47,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C13,AssetDB!$G$1:$AR$1,0))","v":1},48,0.5,1,16,65,2,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C13,AssetDB!$G$1:$AR$1,0))","v":84},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A13+1","v":3},"Tenant 3",1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C14,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C14)","v":1875},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C14,AssetDB!$G$1:$AR$1,0))","v":44},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C14,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":2},47,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C14,AssetDB!$G$1:$AR$1,0))","v":1},48,0.25,0,20,70,3,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C14,AssetDB!$G$1:$AR$1,0))","v":84},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,0,0,0,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tenant 4",1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C15,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C15)","v":1875},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C15,AssetDB!$G$1:$AR$1,0))","v":44},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C15,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":2},47,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C15,AssetDB!$G$1:$AR$1,0))","v":1},48,0.75,1,24,75,4,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C15,AssetDB!$G$1:$AR$1,0))","v":84},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tenant 5",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C16,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C16)","v":1000},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C16,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C16,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":3},104,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C16,AssetDB!$G$1:$AR$1,0))","v":1},105,0,0,12,117,1,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C16,AssetDB!$G$1:$AR$1,0))","v":140},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,0,1000,1000,1000]
[6,"Tenant 6",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C17,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C17)","v":1000},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C17,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C17,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":3},104,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C17,AssetDB!$G$1:$AR$1,0))","v":1},105,0.5,1,16,122,2,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C17,AssetDB!$G$1:$AR$1,0))","v":140},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[7,"Tenant 7",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C18,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C18)","v":1000},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C18,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C18,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":3},104,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C18,AssetDB!$G$1:$AR$1,0))","v":1},105,0.25,0,20,127,3,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C18,AssetDB!$G$1:$AR$1,0))","v":140},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[8,"Tenant 8",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C19,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C19)","v":1000},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C19,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C19,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":3},104,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C19,AssetDB!$G$1:$AR$1,0))","v":1},105,0.75,1,24,132,4,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C19,AssetDB!$G$1:$AR$1,0))","v":140},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[9,"Tenant 9",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C20,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C20)","v":600},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C20,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C20,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":3},104,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C20,AssetDB!$G$1:$AR$1,0))","v":1},105,0,0,12,117,1,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C20,AssetDB!$G$1:$AR$1,0))","v":140},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,600,600,600,600,600,600,600,600,600,0,600,600,600]
[10,"Tenant 10",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C21,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C21)","v":600},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C21,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C21,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":3},104,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C21,AssetDB!$G$1:$AR$1,0))","v":1},105,0.5,1,16,122,2,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C21,AssetDB!$G$1:$AR$1,0))","v":140},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600]
[11,"Tenant 11",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C22,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C22)","v":600},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C22,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C22,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":3},104,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C22,AssetDB!$G$1:$AR$1,0))","v":1},105,0.25,0,20,127,3,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C22,AssetDB!$G$1:$AR$1,0))","v":140},null,{"$f":"($E22*(T$1>$H22)*(T$1<=($H22+IF($L22=0,$M22,100)))+$E22*(T$1>($H22+IF($L22=0,$M22,100)+$O22)))*(T$1<=$R22)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E22*(AD$1>$H22)*(AD$1<=($H22+IF($L22=0,$M22,100)))+$E22*(AD$1>($H22+IF($L22=0,$M22,100)+$O22)))*(AD$1<=$R22)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E22*(AN$1>$H22)*(AN$1<=($H22+IF($L22=0,$M22,100)))+$E22*(AN$1>($H22+IF($L22=0,$M22,100)+$O22)))*(AN$1<=$R22)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E22*(AX$1>$H22)*(AX$1<=($H22+IF($L22=0,$M22,100)))+$E22*(AX$1>($H22+IF($L22=0,$M22,100)+$O22)))*(AX$1<=$R22)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E22*(BH$1>$H22)*(BH$1<=($H22+IF($L22=0,$M22,100)))+$E22*(BH$1>($H22+IF($L22=0,$M22,100)+$O22)))*(BH$1<=$R22)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E22*(BR$1>$H22)*(BR$1<=($H22+IF($L22=0,$M22,100)))+$E22*(BR$1>($H22+IF($L22=0,$M22,100)+$O22)))*(BR$1<=$R22)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E22*(CB$1>$H22)*(CB$1<=($H22+IF($L22=0,$M22,100)))+$E22*(CB$1>($H22+IF($L22=0,$M22,100)+$O22)))*(CB$1<=$R22)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E22*(CL$1>$H22)*(CL$1<=($H22+IF($L22=0,$M22,100)))+$E22*(CL$1>($H22+IF($L22=0,$M22,100)+$O22)))*(CL$1<=$R22)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E22*(CV$1>$H22)*(CV$1<=($H22+IF($L22=0,$M22,100)))+$E22*(CV$1>($H22+IF($L22=0,$M22,100)+$O22)))*(CV$1<=$R22)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E22*(DF$1>$H22)*(DF$1<=($H22+IF($L22=0,$M22,100)))+$E22*(DF$1>($H22+IF($L22=0,$M22,100)+$O22)))*(DF$1<=$R22)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E22*(DP$1>$H22)*(DP$1<=($H22+IF($L22=0,$M22,100)))+$E22*(DP$1>($H22+IF($L22=0,$M22,100)+$O22)))*(DP$1<=$R22)","v":0},0,0,0,0,600,600,600,600,600,{"$f":"($E22*(DZ$1>$H22)*(DZ$1<=($H22+IF($L22=0,$M22,100)))+$E22*(DZ$1>($H22+IF($L22=0,$M22,100)+$O22)))*(DZ$1<=$R22)","v":600},600,600,600,600,600,600,600,600,600,600]
[12,"Tenant 12",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C23,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C23)","v":600},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C23,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C23,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":3},104,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C23,AssetDB!$G$1:$AR$1,0))","v":1},105,0.75,1,24,132,4,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C23,AssetDB!$G$1:$AR$1,0))","v":140},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600]
[13,"Tenant 13",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C24,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C24)","v":425},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C24,AssetDB!$G$1:$AR$1,0))","v":116},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C24,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":4},120,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C24,AssetDB!$G$1:$AR$1,0))","v":1},121,0,0,12,133,1,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C24,AssetDB!$G$1:$AR$1,0))","v":156},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Tenant 14",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C25,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C25)","v":425},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C25,AssetDB!$G$1:$AR$1,0))","v":116},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C25,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":4},120,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C25,AssetDB!$G$1:$AR$1,0))","v":1},121,0.5,1,16,138,2,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C25,AssetDB!$G$1:$AR$1,0))","v":156},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Tenant 15",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C26,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C26)","v":425},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C26,AssetDB!$G$1:$AR$1,0))","v":116},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C26,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":4},120,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C26,AssetDB!$G$1:$AR$1,0))","v":1},121,0.25,0,20,143,3,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C26,AssetDB!$G$1:$AR$1,0))","v":156},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Tenant 16",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C27,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C27)","v":425},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C27,AssetDB!$G$1:$AR$1,0))","v":116},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C27,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":4},120,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C27,AssetDB!$G$1:$AR$1,0))","v":1},121,0.75,1,24,148,4,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C27,AssetDB!$G$1:$AR$1,0))","v":156},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"Tenant 17",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C28,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C28)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C28,AssetDB!$G$1:$AR$1,0))","v":10006},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C28,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":4},120,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C28,AssetDB!$G$1:$AR$1,0))","v":1},121,0,0,12,133,1,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C28,AssetDB!$G$1:$AR$1,0))","v":10046},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Tenant 18",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C29,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C29)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C29,AssetDB!$G$1:$AR$1,0))","v":10006},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C29,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":4},120,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C29,AssetDB!$G$1:$AR$1,0))","v":1},121,0.5,1,16,138,2,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C29,AssetDB!$G$1:$AR$1,0))","v":10046},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Tenant 19",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C30,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C30)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C30,AssetDB!$G$1:$AR$1,0))","v":10006},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C30,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":4},120,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C30,AssetDB!$G$1:$AR$1,0))","v":1},121,0.25,0,20,143,3,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C30,AssetDB!$G$1:$AR$1,0))","v":10046},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A30+1","v":20},"Tenant 20",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C31,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C31)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C31,AssetDB!$G$1:$AR$1,0))","v":10006},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C31,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":4},120,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C31,AssetDB!$G$1:$AR$1,0))","v":1},121,0.75,1,24,148,4,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C31,AssetDB!$G$1:$AR$1,0))","v":10046},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A31+1","v":21},"Tenant 21",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C32,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C32)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C32,AssetDB!$G$1:$AR$1,0))","v":10005},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C32,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":5},120,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C32,AssetDB!$G$1:$AR$1,0))","v":1},121,0,0,12,133,1,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C32,AssetDB!$G$1:$AR$1,0))","v":10045},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A32+1","v":22},"Tenant 22",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C33,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C33)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C33,AssetDB!$G$1:$AR$1,0))","v":10005},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C33,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":5},120,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C33,AssetDB!$G$1:$AR$1,0))","v":1},121,0.5,1,16,138,2,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C33,AssetDB!$G$1:$AR$1,0))","v":10045},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A33+1","v":23},"Tenant 23",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C34,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C34)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C34,AssetDB!$G$1:$AR$1,0))","v":10005},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C34,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":5},120,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C34,AssetDB!$G$1:$AR$1,0))","v":1},121,0.25,0,20,143,3,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C34,AssetDB!$G$1:$AR$1,0))","v":10045},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A34+1","v":24},"Tenant 24",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C35,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C35)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C35,AssetDB!$G$1:$AR$1,0))","v":10005},{"$f":"ROUND(INDEX(AssetDB!$G$85:$AR$85,MATCH($C35,AssetDB!$G$1:$AR$1,0))*1/4,0)","v":5},120,{"$f":"INDEX(AssetDB!$G$68:$AR$68,MATCH($C35,AssetDB!$G$1:$AR$1,0))","v":1},121,0.75,1,24,148,4,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C35,AssetDB!$G$1:$AR$1,0))","v":10045},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Space Rented Out",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T12:T36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ12:AZ36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,5625,7500,7500,7500,{"$f":"SUM(CF12:CF36)","v":7500},7500,7500,7500,5625,5625,5625,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL12:DL36)","v":0},0,0,0,0,0,0,0,0,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,4800,6400,6400,6400]
[]
[1,{"$f":"\"Total Space Rented Out Phase \"&A39","v":"Total Space Rented Out Phase 1"},null,null,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A39),(E$12:E$35))","v":7500},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($A39,AssetDB!$G$1:$AR$1,0))","v":44},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($A39,AssetDB!$G$1:$AR$1,0))","v":84},null,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A39),(T$12:T$35))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A39),(AD$12:AD$35))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A39),(AN$12:AN$35))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A39),(AX$12:AX$35))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A39),(BH$12:BH$35))","v":0},0,0,0,0,0,0,0,7500,7500,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A39),(BR$12:BR$35))","v":7500},7500,7500,7500,7500,7500,7500,7500,7500,7500,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A39),(CB$12:CB$35))","v":5625},7500,7500,7500,7500,7500,7500,7500,5625,5625,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A39),(CL$12:CL$35))","v":5625},7500,7500,7500,7500,7500,7500,7500,7500,7500,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A39),(CV$12:CV$35))","v":7500},7500,7500,7500,7500,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A39),(DF$12:DF$35))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A39),(DP$12:DP$35))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A39),(DZ$12:DZ$35))","v":0},0,0,0,0,0,0,0,0,0,0]
[2,"Total Space Rented Out Phase 2",null,null,4000,{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($A40,AssetDB!$G$1:$AR$1,0))","v":100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($A40,AssetDB!$G$1:$AR$1,0))","v":140},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,3000,4000,4000,4000]
[3,"Total Space Rented Out Phase 3",null,null,2400,{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($A41,AssetDB!$G$1:$AR$1,0))","v":100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($A41,AssetDB!$G$1:$AR$1,0))","v":140},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,1800,2400,2400,2400]
[4,"Total Space Rented Out Phase 4",null,null,1700,{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($A42,AssetDB!$G$1:$AR$1,0))","v":116},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($A42,AssetDB!$G$1:$AR$1,0))","v":156},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Total Space Rented Out Phase 5",null,null,850,{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($A43,AssetDB!$G$1:$AR$1,0))","v":10006},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($A43,AssetDB!$G$1:$AR$1,0))","v":10046},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Total Space Rented Out Phase 6",null,null,850,{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($A44,AssetDB!$G$1:$AR$1,0))","v":10005},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($A44,AssetDB!$G$1:$AR$1,0))","v":10045},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Space Rented Out",null,null,{"$f":"SUM(E39:E45)","v":17300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T39:T45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ39:AZ45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,5625,7500,7500,7500,{"$f":"SUM(CF39:CF45)","v":7500},7500,7500,7500,5625,5625,5625,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL39:DL45)","v":0},0,0,0,0,0,0,0,0,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,4800,6400,6400,6400]
[null,"in % of total possible space",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T46/$E$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ46/$E$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.32514450867052025,0.43352601156069365,0.43352601156069365,0.43352601156069365,{"$f":"CF46/$E$46","v":0.43352601156069365},0.43352601156069365,0.43352601156069365,0.43352601156069365,0.32514450867052025,0.32514450867052025,0.32514450867052025,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0.43352601156069365,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL46/$E$46","v":0},0,0,0,0,0,0,0,0,0.36994219653179189,0.36994219653179189,0.36994219653179189,0.36994219653179189,0.36994219653179189,0.36994219653179189,0.36994219653179189,0.36994219653179189,0.36994219653179189,0.36994219653179189,0.36994219653179189,0.36994219653179189,0.2774566473988439,0.36994219653179189,0.36994219653179189,0.36994219653179189]
[]
[1,{"$f":"\"NEWLY Rented Out Space Phase \"&A49","v":"NEWLY Rented Out Space Phase 1"},null,null,{"$f":"SUM(T49:EJ49)","v":11250},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($A49,AssetDB!$G$1:$AR$1,0))","v":44},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($A49,AssetDB!$G$1:$AR$1,0))","v":84},null,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A49),--((T$12:T$35)-(S$12:S$35)>0),(T$12:T$35)-(S$12:S$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A49),--((AZ$12:AZ$35)-(AY$12:AY$35)>0),(AZ$12:AZ$35)-(AY$12:AY$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500,0,0,0,0,0,0,0,0,0,0,0,0,1875,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A49),--((CF$12:CF$35)-(CE$12:CE$35)>0),(CF$12:CF$35)-(CE$12:CE$35))","v":0},0,0,0,0,0,0,1875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A49),--((DL$12:DL$35)-(DK$12:DK$35)>0),(DL$12:DL$35)-(DK$12:DK$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"NEWLY Rented Out Space Phase 2",null,null,5000,{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($A50,AssetDB!$G$1:$AR$1,0))","v":100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($A50,AssetDB!$G$1:$AR$1,0))","v":140},null,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A50),--((T$12:T$35)-(S$12:S$35)>0),(T$12:T$35)-(S$12:S$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A50),--((AZ$12:AZ$35)-(AY$12:AY$35)>0),(AZ$12:AZ$35)-(AY$12:AY$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A50),--((CF$12:CF$35)-(CE$12:CE$35)>0),(CF$12:CF$35)-(CE$12:CE$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A50),--((DL$12:DL$35)-(DK$12:DK$35)>0),(DL$12:DL$35)-(DK$12:DK$35))","v":0},0,0,0,0,0,0,0,0,4000,0,0,0,0,0,0,0,0,0,0,0,0,1000,0,0]
[3,"NEWLY Rented Out Space Phase 3",null,null,3000,{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($A51,AssetDB!$G$1:$AR$1,0))","v":100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($A51,AssetDB!$G$1:$AR$1,0))","v":140},null,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A51),--((T$12:T$35)-(S$12:S$35)>0),(T$12:T$35)-(S$12:S$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A51),--((AZ$12:AZ$35)-(AY$12:AY$35)>0),(AZ$12:AZ$35)-(AY$12:AY$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A51),--((CF$12:CF$35)-(CE$12:CE$35)>0),(CF$12:CF$35)-(CE$12:CE$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A51),--((DL$12:DL$35)-(DK$12:DK$35)>0),(DL$12:DL$35)-(DK$12:DK$35))","v":0},0,0,0,0,0,0,0,0,2400,0,0,0,0,0,0,0,0,0,0,0,0,600,0,0]
[4,"NEWLY Rented Out Space Phase 4",null,null,0,{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($A52,AssetDB!$G$1:$AR$1,0))","v":116},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($A52,AssetDB!$G$1:$AR$1,0))","v":156},null,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A52),--((T$12:T$35)-(S$12:S$35)>0),(T$12:T$35)-(S$12:S$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A52),--((AZ$12:AZ$35)-(AY$12:AY$35)>0),(AZ$12:AZ$35)-(AY$12:AY$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A52),--((CF$12:CF$35)-(CE$12:CE$35)>0),(CF$12:CF$35)-(CE$12:CE$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A52),--((DL$12:DL$35)-(DK$12:DK$35)>0),(DL$12:DL$35)-(DK$12:DK$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"NEWLY Rented Out Space Phase 5",null,null,0,{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($A53,AssetDB!$G$1:$AR$1,0))","v":10006},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($A53,AssetDB!$G$1:$AR$1,0))","v":10046},null,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A53),--((T$12:T$35)-(S$12:S$35)>0),(T$12:T$35)-(S$12:S$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A53),--((AZ$12:AZ$35)-(AY$12:AY$35)>0),(AZ$12:AZ$35)-(AY$12:AY$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A53),--((CF$12:CF$35)-(CE$12:CE$35)>0),(CF$12:CF$35)-(CE$12:CE$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A53),--((DL$12:DL$35)-(DK$12:DK$35)>0),(DL$12:DL$35)-(DK$12:DK$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"NEWLY Rented Out Space Phase 6",null,null,0,{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($A54,AssetDB!$G$1:$AR$1,0))","v":10005},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($A54,AssetDB!$G$1:$AR$1,0))","v":10045},null,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A54),--((T$12:T$35)-(S$12:S$35)>0),(T$12:T$35)-(S$12:S$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A54),--((AZ$12:AZ$35)-(AY$12:AY$35)>0),(AZ$12:AZ$35)-(AY$12:AY$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A54),--((CF$12:CF$35)-(CE$12:CE$35)>0),(CF$12:CF$35)-(CE$12:CE$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A54),--((DL$12:DL$35)-(DK$12:DK$35)>0),(DL$12:DL$35)-(DK$12:DK$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Space Newly Rented Out",null,null,{"$f":"SUM(E49:E55)","v":19250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T49:T55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ49:AZ55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500,0,0,0,0,0,0,0,0,0,0,0,0,1875,0,0,{"$f":"SUM(CF49:CF55)","v":0},0,0,0,0,0,0,1875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL49:DL55)","v":0},0,0,0,0,0,0,0,0,6400,0,0,0,0,0,0,0,0,0,0,0,0,1600,0,0]
[]
[]
[null,"Market Rent Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2","v":4},1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,{"$f":"AZ2","v":4},1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,{"$f":"CB2","v":4},1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4]
[null,null,null,null,null,"Completion","Mkt Rent","Mkt Rent","Mkt Rent",{"$f":"H3","v":"Contract"},{"$f":"N3","v":"Reletting"},null,null,null,null,null,null,"Dispo",null,{"$f":"T3","v":2011},2012,2012,2012,2012,2013,2013,2013,2013,2014,2014,2014,2014,2015,2015,2015,2015,2016,2016,2016,2016,2017,2017,2017,2017,2018,2018,2018,2018,2019,2019,2019,{"$f":"AZ3","v":2019},2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,{"$f":"CB3","v":2026},2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041]
[null,"Tenant","Phase",null,null,"Quarter","today","at letting","at reletting",{"$f":"H4","v":"Start Date"},{"$f":"N4","v":"Date"},null,null,null,null,null,null,"Qtr",null,{"$f":"T4","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AZ4","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,{"$f":"CB4","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120]
[]
[1,{"$f":"\"Tenant \"&A63","v":"Tenant 1"},1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C63,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C63)","v":1875},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C63,AssetDB!$G$1:$AR$1,0))","v":44},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C63,AssetDB!$G$1:$AR$1,0))","v":400},{"$f":"INDEX($T63:$EJ63,MATCH(J63,$T$1:$EJ$1,0))","v":449.61017728471677},{"$f":"IFERROR(INDEX($T63:$EJ63,MATCH(K63,$T$1:$EJ$1,0)),0)","v":464.38758214799958},{"$f":"H12","v":47},{"$f":"N12","v":60},null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C63,AssetDB!$G$1:$AR$1,0))","v":84},null,{"$f":"$G63*T$9","v":400},400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,{"$f":"$G63*AD$9","v":410.07512484421682},411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,{"$f":"$G63*AN$9","v":420.40402003999998},421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,{"$f":"$G63*AX$9","v":430.99307750728417},432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,{"$f":"$G63*BH$9","v":441.84885016448197},442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,{"$f":"$G63*BR$9","v":452.97805598368404},454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,{"$f":"$G63*CB$9","v":464.38758214799958},465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,{"$f":"$G63*CL$9","v":476.08448931361227},477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,{"$f":"$G63*CV$9","v":488.07601597918699},489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,{"$f":"$G63*DF$9","v":500.3695829653326},501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,{"$f":"$G63*DP$9","v":512.97279800689364},514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,{"$f":"$G63*DZ$9","v":525.89346046091032},527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[{"$f":"A63+1","v":2},"Tenant 2",1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C64,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C64)","v":1875},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C64,AssetDB!$G$1:$AR$1,0))","v":44},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C64,AssetDB!$G$1:$AR$1,0))","v":400},449.61017728471677,470.19966491960997,47,65,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C64,AssetDB!$G$1:$AR$1,0))","v":84},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[{"$f":"A64+1","v":3},"Tenant 3",1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C65,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C65)","v":1875},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C65,AssetDB!$G$1:$AR$1,0))","v":44},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C65,AssetDB!$G$1:$AR$1,0))","v":400},449.61017728471677,476.08448931361227,47,70,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C65,AssetDB!$G$1:$AR$1,0))","v":84},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[4,"Tenant 4",1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C66,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C66)","v":1875},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C66,AssetDB!$G$1:$AR$1,0))","v":44},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C66,AssetDB!$G$1:$AR$1,0))","v":400},449.61017728471677,482.04296573404503,47,75,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C66,AssetDB!$G$1:$AR$1,0))","v":84},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[5,"Tenant 5",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C67,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C67)","v":1000},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C67,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C67,AssetDB!$G$1:$AR$1,0))","v":400},518.10252598696252,535.13107910699239,104,117,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C67,AssetDB!$G$1:$AR$1,0))","v":140},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[6,"Tenant 6",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C68,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C68)","v":1000},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C68,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C68,AssetDB!$G$1:$AR$1,0))","v":400},518.10252598696252,0,104,122,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C68,AssetDB!$G$1:$AR$1,0))","v":140},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[7,"Tenant 7",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C69,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C69)","v":1000},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C69,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C69,AssetDB!$G$1:$AR$1,0))","v":400},518.10252598696252,0,104,127,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C69,AssetDB!$G$1:$AR$1,0))","v":140},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[8,"Tenant 8",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C70,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C70)","v":1000},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C70,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C70,AssetDB!$G$1:$AR$1,0))","v":400},518.10252598696252,0,104,132,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C70,AssetDB!$G$1:$AR$1,0))","v":140},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[9,"Tenant 9",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C71,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C71)","v":600},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C71,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C71,AssetDB!$G$1:$AR$1,0))","v":400},518.10252598696252,535.13107910699239,104,117,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C71,AssetDB!$G$1:$AR$1,0))","v":140},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[10,"Tenant 10",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C72,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C72)","v":600},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C72,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C72,AssetDB!$G$1:$AR$1,0))","v":400},518.10252598696252,0,104,122,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C72,AssetDB!$G$1:$AR$1,0))","v":140},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[11,"Tenant 11",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C73,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C73)","v":600},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C73,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C73,AssetDB!$G$1:$AR$1,0))","v":400},518.10252598696252,0,104,127,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C73,AssetDB!$G$1:$AR$1,0))","v":140},null,{"$f":"$G73*T$9","v":400},400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,{"$f":"$G73*AD$9","v":410.07512484421682},411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,{"$f":"$G73*AN$9","v":420.40402003999998},421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,{"$f":"$G73*AX$9","v":430.99307750728417},432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,{"$f":"$G73*BH$9","v":441.84885016448197},442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,{"$f":"$G73*BR$9","v":452.97805598368404},454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,{"$f":"$G73*CB$9","v":464.38758214799958},465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,{"$f":"$G73*CL$9","v":476.08448931361227},477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,{"$f":"$G73*CV$9","v":488.07601597918699},489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,{"$f":"$G73*DF$9","v":500.3695829653326},501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,{"$f":"$G73*DP$9","v":512.97279800689364},514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,{"$f":"$G73*DZ$9","v":525.89346046091032},527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[12,"Tenant 12",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C74,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C74)","v":600},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C74,AssetDB!$G$1:$AR$1,0))","v":100},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C74,AssetDB!$G$1:$AR$1,0))","v":400},518.10252598696252,0,104,132,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C74,AssetDB!$G$1:$AR$1,0))","v":140},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[13,"Tenant 13",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C75,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C75)","v":425},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C75,AssetDB!$G$1:$AR$1,0))","v":116},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C75,AssetDB!$G$1:$AR$1,0))","v":400},539.13956613316236,0,120,133,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C75,AssetDB!$G$1:$AR$1,0))","v":156},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[14,"Tenant 14",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C76,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C76)","v":425},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C76,AssetDB!$G$1:$AR$1,0))","v":116},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C76,AssetDB!$G$1:$AR$1,0))","v":400},539.13956613316236,0,120,138,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C76,AssetDB!$G$1:$AR$1,0))","v":156},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[15,"Tenant 15",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C77,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C77)","v":425},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C77,AssetDB!$G$1:$AR$1,0))","v":116},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C77,AssetDB!$G$1:$AR$1,0))","v":400},539.13956613316236,0,120,143,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C77,AssetDB!$G$1:$AR$1,0))","v":156},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[16,"Tenant 16",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C78,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C78)","v":425},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C78,AssetDB!$G$1:$AR$1,0))","v":116},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C78,AssetDB!$G$1:$AR$1,0))","v":400},539.13956613316236,0,120,148,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C78,AssetDB!$G$1:$AR$1,0))","v":156},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[17,"Tenant 17",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C79,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C79)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C79,AssetDB!$G$1:$AR$1,0))","v":10006},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C79,AssetDB!$G$1:$AR$1,0))","v":400},539.13956613316236,0,120,133,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C79,AssetDB!$G$1:$AR$1,0))","v":10046},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[18,"Tenant 18",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C80,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C80)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C80,AssetDB!$G$1:$AR$1,0))","v":10006},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C80,AssetDB!$G$1:$AR$1,0))","v":400},539.13956613316236,0,120,138,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C80,AssetDB!$G$1:$AR$1,0))","v":10046},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[19,"Tenant 19",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C81,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C81)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C81,AssetDB!$G$1:$AR$1,0))","v":10006},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C81,AssetDB!$G$1:$AR$1,0))","v":400},539.13956613316236,0,120,143,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C81,AssetDB!$G$1:$AR$1,0))","v":10046},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[20,"Tenant 20",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C82,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C82)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C82,AssetDB!$G$1:$AR$1,0))","v":10006},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C82,AssetDB!$G$1:$AR$1,0))","v":400},539.13956613316236,0,120,148,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C82,AssetDB!$G$1:$AR$1,0))","v":10046},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[21,"Tenant 21",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C83,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C83)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C83,AssetDB!$G$1:$AR$1,0))","v":10005},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C83,AssetDB!$G$1:$AR$1,0))","v":400},539.13956613316236,0,120,133,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C83,AssetDB!$G$1:$AR$1,0))","v":10045},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[22,"Tenant 22",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C84,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C84)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C84,AssetDB!$G$1:$AR$1,0))","v":10005},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C84,AssetDB!$G$1:$AR$1,0))","v":400},539.13956613316236,0,120,138,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C84,AssetDB!$G$1:$AR$1,0))","v":10045},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[23,"Tenant 23",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C85,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C85)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C85,AssetDB!$G$1:$AR$1,0))","v":10005},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C85,AssetDB!$G$1:$AR$1,0))","v":400},539.13956613316236,0,120,143,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C85,AssetDB!$G$1:$AR$1,0))","v":10045},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[24,"Tenant 24",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C86,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C86)","v":212.5},{"$f":"INDEX(AssetDB!$G$84:$AR$84,MATCH($C86,AssetDB!$G$1:$AR$1,0))","v":10005},{"$f":"INDEX(AssetDB!$G$40:$AR$40,MATCH($C86,AssetDB!$G$1:$AR$1,0))","v":400},539.13956613316236,0,120,148,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH($C86,AssetDB!$G$1:$AR$1,0))","v":10045},null,400,400.99627172572843,401.9950248448356,402.99626553767666,404,405.00623444298577,406.01497509328402,407.02622819305344,408.04,409.05629678741559,410.07512484421682,411.09649047498397,412.12039999999996,413.14685975528971,414.17587609265894,415.20745537973374,416.241604,417.27832835284266,418.31763485358556,419.35952993353112,420.40402003999998,421.45111163637108,422.50081120212144,423.55312523286648,424.60806024040005,425.66562275273486,426.72581931414271,427.78865648519525,428.8541408428041,429.92227898026226,430.99307750728417,432.06654305004719,433.1426822512322,434.22150177006495,435.30300828235704,436.38720848054771,437.47410907374456,438.5637167877656,439.65603836518062,440.75108056535316,441.84885016448197,442.94935395564323,444.05259874883251,445.15859137100671,446.26733866612682,447.37884749519969,448.49312473632079,449.61017728471677,450.73001205278808,451.85263597015171,452.97805598368404,454.106279057564,455.23731217331596,456.37116232985323,457.50783654352085,458.6473418481396,459.78968529504914,460.93487395315168,462.08291490895601,463.23381526662092,464.38758214799958,465.54422269268321,466.70374405804552,467.86615341928712,469.0314579694795,470.19966491960997,471.370781498626,472.54481495348006,473.72177254917443,474.90166156880616,476.08448931361227,477.27026310301488,478.45899027466618,479.65067818449427,480.84533420674848,482.04296573404503,483.24358017741281,484.44718496633914,485.65378754881596,486.86339539138555,488.07601597918699,489.29165681600261,490.51032542430414,491.73202934529934,492.9567761389788,494.18457338416266,495.41542867854719,496.64934963875237,497.88634390036862,499.12641911800426,500.3695829653326,501.61584313513981,502.8652073393722,504.1176833091842,505.37327879498582,506.63200156649111,507.89385941276589,509.15886014227601,510.42701158293573,511.6983215821561,512.97279800689364,514.25044874369883,515.53128169876516,516.81530479797766,518.10252598696252,519.39295323113572,520.68659451575274,521.98345784595745,523.28355124683219,524.58688276344719,525.89346046091032,527.20329242441699,528.51638675930053,529.83275159108166,531.15239506551939,532.47532534866116,533.80155062689346,535.13107910699239,536.46391901617449,537.80007860214778,539.13956613316236]
[]
[]
[]
[]
[null,"Theoretical Potential Rent Schedule for Disposal Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2","v":4},1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,{"$f":"AZ2","v":4},1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,{"$f":"CB2","v":4},1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4]
[null,null,null,null,{"$f":"E3","v":"Area"},{"$f":"F3","v":"Completion"},null,null,null,null,null,null,null,null,null,null,{"$f":"I60","v":"Mkt Rent"},{"$f":"R3","v":"Dispo"},null,{"$f":"T3","v":2011},2012,2012,2012,2012,2013,2013,2013,2013,2014,2014,2014,2014,2015,2015,2015,2015,2016,2016,2016,2016,2017,2017,2017,2017,2018,2018,2018,2018,2019,2019,2019,{"$f":"AZ3","v":2019},2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,{"$f":"CB3","v":2026},2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041]
[null,"Tenant","Phase",null,{"$f":"E4","v":"(sqm)"},{"$f":"F4","v":"Quarter"},null,null,null,null,null,null,null,null,null,null,"at dispo",{"$f":"R4","v":"Qtr"},null,{"$f":"T4","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AZ4","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,{"$f":"CB4","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120]
[]
[1,{"$f":"\"Tenant \"&A95","v":"Tenant 1"},1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C95,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C95)","v":1875},{"$f":"F12","v":44},null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($T95:$EJ95,MATCH(MIN($R95,120),$T$1:$EJ$1,0))","v":924293.9552605853},{"$f":"R12","v":84},null,{"$f":"$E95*(T$1>$F95)*T63*(T$1<=$R95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E95*(AZ$1>$F95)*AZ63*(AZ$1<=$R95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,838835.3390534994,840924.60888060147,843019.08240884391,845118.77259897767,847223.6924440345,849333.85496940755,851449.27323293244,853569.9603249674,855695.92936847487,857827.19351910159,859963.76596526173,862105.65992821718,864252.88866215944,866405.46545429248,868563.40362491424,870726.71652749926,872895.41754878103,875069.52010883531,877249.03766116337,{"$f":"$E95*(CF$1>$F95)*CF63*(CF$1<=$R95)","v":879433.98369277408},881624.37172426865,883820.21530992375,886021.52803777508,888228.32352970203,890440.6154415115,892658.41746302298,894881.74331815296,897110.6067649991,899345.02159592672,901585.00163765345,903830.56075133441,906081.71283264901,908338.47181188583,910600.85165402992,912868.86635884794,915142.52996097563,917421.85653000488,919706.86017057032,921997.55502243631,924293.9552605853,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E95*(DL$1>$F95)*DL63*(DL$1<=$R95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A95+1","v":2},"Tenant 2",1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C96,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C96)","v":1875},44,null,null,null,null,null,null,null,null,null,null,924293.9552605853,84,null,{"$f":"$E96*(T$1>$F96)*T64*(T$1<=$R96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E96*(AZ$1>$F96)*AZ64*(AZ$1<=$R96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,838835.3390534994,840924.60888060147,843019.08240884391,845118.77259897767,847223.6924440345,849333.85496940755,851449.27323293244,853569.9603249674,855695.92936847487,857827.19351910159,859963.76596526173,862105.65992821718,864252.88866215944,866405.46545429248,868563.40362491424,870726.71652749926,872895.41754878103,875069.52010883531,877249.03766116337,{"$f":"$E96*(CF$1>$F96)*CF64*(CF$1<=$R96)","v":879433.98369277408},881624.37172426865,883820.21530992375,886021.52803777508,888228.32352970203,890440.6154415115,892658.41746302298,894881.74331815296,897110.6067649991,899345.02159592672,901585.00163765345,903830.56075133441,906081.71283264901,908338.47181188583,910600.85165402992,912868.86635884794,915142.52996097563,917421.85653000488,919706.86017057032,921997.55502243631,924293.9552605853,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E96*(DL$1>$F96)*DL64*(DL$1<=$R96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A96+1","v":3},"Tenant 3",1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C97,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C97)","v":1875},44,null,null,null,null,null,null,null,null,null,null,924293.9552605853,84,null,{"$f":"$E97*(T$1>$F97)*T65*(T$1<=$R97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E97*(AZ$1>$F97)*AZ65*(AZ$1<=$R97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,838835.3390534994,840924.60888060147,843019.08240884391,845118.77259897767,847223.6924440345,849333.85496940755,851449.27323293244,853569.9603249674,855695.92936847487,857827.19351910159,859963.76596526173,862105.65992821718,864252.88866215944,866405.46545429248,868563.40362491424,870726.71652749926,872895.41754878103,875069.52010883531,877249.03766116337,{"$f":"$E97*(CF$1>$F97)*CF65*(CF$1<=$R97)","v":879433.98369277408},881624.37172426865,883820.21530992375,886021.52803777508,888228.32352970203,890440.6154415115,892658.41746302298,894881.74331815296,897110.6067649991,899345.02159592672,901585.00163765345,903830.56075133441,906081.71283264901,908338.47181188583,910600.85165402992,912868.86635884794,915142.52996097563,917421.85653000488,919706.86017057032,921997.55502243631,924293.9552605853,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E97*(DL$1>$F97)*DL65*(DL$1<=$R97)","v":0},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,"Tenant 4",1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C98,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C98)","v":1875},44,null,null,null,null,null,null,null,null,null,null,924293.9552605853,84,null,{"$f":"$E98*(T$1>$F98)*T66*(T$1<=$R98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E98*(AZ$1>$F98)*AZ66*(AZ$1<=$R98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,838835.3390534994,840924.60888060147,843019.08240884391,845118.77259897767,847223.6924440345,849333.85496940755,851449.27323293244,853569.9603249674,855695.92936847487,857827.19351910159,859963.76596526173,862105.65992821718,864252.88866215944,866405.46545429248,868563.40362491424,870726.71652749926,872895.41754878103,875069.52010883531,877249.03766116337,{"$f":"$E98*(CF$1>$F98)*CF66*(CF$1<=$R98)","v":879433.98369277408},881624.37172426865,883820.21530992375,886021.52803777508,888228.32352970203,890440.6154415115,892658.41746302298,894881.74331815296,897110.6067649991,899345.02159592672,901585.00163765345,903830.56075133441,906081.71283264901,908338.47181188583,910600.85165402992,912868.86635884794,915142.52996097563,917421.85653000488,919706.86017057032,921997.55502243631,924293.9552605853,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E98*(DL$1>$F98)*DL66*(DL$1<=$R98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tenant 5",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C99,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C99)","v":1000},100,null,null,null,null,null,null,null,null,null,null,539139.56613316236,140,null,{"$f":"$E99*(T$1>$F99)*T67*(T$1<=$R99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E99*(AZ$1>$F99)*AZ67*(AZ$1<=$R99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E99*(CF$1>$F99)*CF67*(CF$1<=$R99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E99*(DL$1>$F99)*DL67*(DL$1<=$R99)","v":0},0,0,0,0,514250.44874369883,515531.28169876517,516815.30479797767,518102.52598696254,519392.95323113573,520686.59451575275,521983.45784595743,523283.55124683218,524586.88276344724,525893.46046091034,527203.29242441698,528516.38675930048,529832.75159108161,531152.39506551938,532475.32534866116,533801.55062689341,535131.07910699234,536463.91901617451,537800.07860214775,539139.56613316236]
[6,"Tenant 6",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C100,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C100)","v":1000},100,null,null,null,null,null,null,null,null,null,null,539139.56613316236,140,null,{"$f":"$E100*(T$1>$F100)*T68*(T$1<=$R100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E100*(AZ$1>$F100)*AZ68*(AZ$1<=$R100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E100*(CF$1>$F100)*CF68*(CF$1<=$R100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E100*(DL$1>$F100)*DL68*(DL$1<=$R100)","v":0},0,0,0,0,514250.44874369883,515531.28169876517,516815.30479797767,518102.52598696254,519392.95323113573,520686.59451575275,521983.45784595743,523283.55124683218,524586.88276344724,525893.46046091034,527203.29242441698,528516.38675930048,529832.75159108161,531152.39506551938,532475.32534866116,533801.55062689341,535131.07910699234,536463.91901617451,537800.07860214775,539139.56613316236]
[7,"Tenant 7",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C101,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C101)","v":1000},100,null,null,null,null,null,null,null,null,null,null,539139.56613316236,140,null,{"$f":"$E101*(T$1>$F101)*T69*(T$1<=$R101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E101*(AZ$1>$F101)*AZ69*(AZ$1<=$R101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E101*(CF$1>$F101)*CF69*(CF$1<=$R101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E101*(DL$1>$F101)*DL69*(DL$1<=$R101)","v":0},0,0,0,0,514250.44874369883,515531.28169876517,516815.30479797767,518102.52598696254,519392.95323113573,520686.59451575275,521983.45784595743,523283.55124683218,524586.88276344724,525893.46046091034,527203.29242441698,528516.38675930048,529832.75159108161,531152.39506551938,532475.32534866116,533801.55062689341,535131.07910699234,536463.91901617451,537800.07860214775,539139.56613316236]
[8,"Tenant 8",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C102,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C102)","v":1000},100,null,null,null,null,null,null,null,null,null,null,539139.56613316236,140,null,{"$f":"$E102*(T$1>$F102)*T70*(T$1<=$R102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E102*(AZ$1>$F102)*AZ70*(AZ$1<=$R102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E102*(CF$1>$F102)*CF70*(CF$1<=$R102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E102*(DL$1>$F102)*DL70*(DL$1<=$R102)","v":0},0,0,0,0,514250.44874369883,515531.28169876517,516815.30479797767,518102.52598696254,519392.95323113573,520686.59451575275,521983.45784595743,523283.55124683218,524586.88276344724,525893.46046091034,527203.29242441698,528516.38675930048,529832.75159108161,531152.39506551938,532475.32534866116,533801.55062689341,535131.07910699234,536463.91901617451,537800.07860214775,539139.56613316236]
[9,"Tenant 9",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C103,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C103)","v":600},100,null,null,null,null,null,null,null,null,null,null,323483.73967989744,140,null,{"$f":"$E103*(T$1>$F103)*T71*(T$1<=$R103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E103*(AZ$1>$F103)*AZ71*(AZ$1<=$R103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E103*(CF$1>$F103)*CF71*(CF$1<=$R103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E103*(DL$1>$F103)*DL71*(DL$1<=$R103)","v":0},0,0,0,0,308550.26924621931,309318.76901925908,310089.18287878658,310861.51559217751,311635.77193868143,312411.95670945162,313190.07470757444,313970.1307480993,314752.1296580683,315536.07627654617,316321.97545465018,317109.83205558034,317899.65095464897,318691.43703931163,319485.19520919671,320280.93037613609,321078.64746419544,321878.35140970472,322680.04716128868,323483.73967989744]
[10,"Tenant 10",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C104,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C104)","v":600},100,null,null,null,null,null,null,null,null,null,null,323483.73967989744,140,null,{"$f":"$E104*(T$1>$F104)*T72*(T$1<=$R104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E104*(AZ$1>$F104)*AZ72*(AZ$1<=$R104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E104*(CF$1>$F104)*CF72*(CF$1<=$R104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E104*(DL$1>$F104)*DL72*(DL$1<=$R104)","v":0},0,0,0,0,308550.26924621931,309318.76901925908,310089.18287878658,310861.51559217751,311635.77193868143,312411.95670945162,313190.07470757444,313970.1307480993,314752.1296580683,315536.07627654617,316321.97545465018,317109.83205558034,317899.65095464897,318691.43703931163,319485.19520919671,320280.93037613609,321078.64746419544,321878.35140970472,322680.04716128868,323483.73967989744]
[11,"Tenant 11",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C105,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C105)","v":600},100,null,null,null,null,null,null,null,null,null,null,323483.73967989744,140,null,{"$f":"$E105*(T$1>$F105)*T73*(T$1<=$R105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E105*(AZ$1>$F105)*AZ73*(AZ$1<=$R105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E105*(CF$1>$F105)*CF73*(CF$1<=$R105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E105*(DL$1>$F105)*DL73*(DL$1<=$R105)","v":0},0,0,0,0,308550.26924621931,309318.76901925908,310089.18287878658,310861.51559217751,311635.77193868143,312411.95670945162,313190.07470757444,313970.1307480993,314752.1296580683,315536.07627654617,316321.97545465018,317109.83205558034,317899.65095464897,318691.43703931163,319485.19520919671,320280.93037613609,321078.64746419544,321878.35140970472,322680.04716128868,323483.73967989744]
[12,"Tenant 12",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C106,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C106)","v":600},100,null,null,null,null,null,null,null,null,null,null,323483.73967989744,140,null,{"$f":"$E106*(T$1>$F106)*T74*(T$1<=$R106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E106*(AZ$1>$F106)*AZ74*(AZ$1<=$R106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E106*(CF$1>$F106)*CF74*(CF$1<=$R106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E106*(DL$1>$F106)*DL74*(DL$1<=$R106)","v":0},0,0,0,0,308550.26924621931,309318.76901925908,310089.18287878658,310861.51559217751,311635.77193868143,312411.95670945162,313190.07470757444,313970.1307480993,314752.1296580683,315536.07627654617,316321.97545465018,317109.83205558034,317899.65095464897,318691.43703931163,319485.19520919671,320280.93037613609,321078.64746419544,321878.35140970472,322680.04716128868,323483.73967989744]
[13,"Tenant 13",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C107,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C107)","v":425},116,null,null,null,null,null,null,null,null,null,null,229134.315606594,156,null,{"$f":"$E107*(T$1>$F107)*T75*(T$1<=$R107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E107*(AZ$1>$F107)*AZ75*(AZ$1<=$R107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E107*(CF$1>$F107)*CF75*(CF$1<=$R107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E107*(DL$1>$F107)*DL75*(DL$1<=$R107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227430.70862047176,227997.16558187417,228565.03340591281,229134.315606594]
[14,"Tenant 14",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C108,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C108)","v":425},116,null,null,null,null,null,null,null,null,null,null,229134.315606594,156,null,{"$f":"$E108*(T$1>$F108)*T76*(T$1<=$R108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E108*(AZ$1>$F108)*AZ76*(AZ$1<=$R108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E108*(CF$1>$F108)*CF76*(CF$1<=$R108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E108*(DL$1>$F108)*DL76*(DL$1<=$R108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227430.70862047176,227997.16558187417,228565.03340591281,229134.315606594]
[15,"Tenant 15",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C109,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C109)","v":425},116,null,null,null,null,null,null,null,null,null,null,229134.315606594,156,null,{"$f":"$E109*(T$1>$F109)*T77*(T$1<=$R109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E109*(AZ$1>$F109)*AZ77*(AZ$1<=$R109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E109*(CF$1>$F109)*CF77*(CF$1<=$R109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E109*(DL$1>$F109)*DL77*(DL$1<=$R109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227430.70862047176,227997.16558187417,228565.03340591281,229134.315606594]
[16,"Tenant 16",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C110,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C110)","v":425},116,null,null,null,null,null,null,null,null,null,null,229134.315606594,156,null,{"$f":"$E110*(T$1>$F110)*T78*(T$1<=$R110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E110*(AZ$1>$F110)*AZ78*(AZ$1<=$R110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E110*(CF$1>$F110)*CF78*(CF$1<=$R110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E110*(DL$1>$F110)*DL78*(DL$1<=$R110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227430.70862047176,227997.16558187417,228565.03340591281,229134.315606594]
[17,"Tenant 17",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C111,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C111)","v":212.5},10006,null,null,null,null,null,null,null,null,null,null,0,10046,null,{"$f":"$E111*(T$1>$F111)*T79*(T$1<=$R111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E111*(AZ$1>$F111)*AZ79*(AZ$1<=$R111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E111*(CF$1>$F111)*CF79*(CF$1<=$R111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E111*(DL$1>$F111)*DL79*(DL$1<=$R111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Tenant 18",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C112,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C112)","v":212.5},10006,null,null,null,null,null,null,null,null,null,null,0,10046,null,{"$f":"$E112*(T$1>$F112)*T80*(T$1<=$R112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E112*(AZ$1>$F112)*AZ80*(AZ$1<=$R112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E112*(CF$1>$F112)*CF80*(CF$1<=$R112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E112*(DL$1>$F112)*DL80*(DL$1<=$R112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Tenant 19",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C113,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C113)","v":212.5},10006,null,null,null,null,null,null,null,null,null,null,0,10046,null,{"$f":"$E113*(T$1>$F113)*T81*(T$1<=$R113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E113*(AZ$1>$F113)*AZ81*(AZ$1<=$R113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E113*(CF$1>$F113)*CF81*(CF$1<=$R113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E113*(DL$1>$F113)*DL81*(DL$1<=$R113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Tenant 20",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C114,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C114)","v":212.5},10006,null,null,null,null,null,null,null,null,null,null,0,10046,null,{"$f":"$E114*(T$1>$F114)*T82*(T$1<=$R114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E114*(AZ$1>$F114)*AZ82*(AZ$1<=$R114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E114*(CF$1>$F114)*CF82*(CF$1<=$R114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E114*(DL$1>$F114)*DL82*(DL$1<=$R114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Tenant 21",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C115,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C115)","v":212.5},10005,null,null,null,null,null,null,null,null,null,null,0,10045,null,{"$f":"$E115*(T$1>$F115)*T83*(T$1<=$R115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E115*(AZ$1>$F115)*AZ83*(AZ$1<=$R115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E115*(CF$1>$F115)*CF83*(CF$1<=$R115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E115*(DL$1>$F115)*DL83*(DL$1<=$R115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Tenant 22",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C116,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C116)","v":212.5},10005,null,null,null,null,null,null,null,null,null,null,0,10045,null,{"$f":"$E116*(T$1>$F116)*T84*(T$1<=$R116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E116*(AZ$1>$F116)*AZ84*(AZ$1<=$R116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E116*(CF$1>$F116)*CF84*(CF$1<=$R116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E116*(DL$1>$F116)*DL84*(DL$1<=$R116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Tenant 23",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C117,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C117)","v":212.5},10005,null,null,null,null,null,null,null,null,null,null,0,10045,null,{"$f":"$E117*(T$1>$F117)*T85*(T$1<=$R117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E117*(AZ$1>$F117)*AZ85*(AZ$1<=$R117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E117*(CF$1>$F117)*CF85*(CF$1<=$R117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E117*(DL$1>$F117)*DL85*(DL$1<=$R117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Tenant 24",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C118,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C118)","v":212.5},10005,null,null,null,null,null,null,null,null,null,null,0,10045,null,{"$f":"$E118*(T$1>$F118)*T86*(T$1<=$R118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E118*(AZ$1>$F118)*AZ86*(AZ$1<=$R118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E118*(CF$1>$F118)*CF86*(CF$1<=$R118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E118*(DL$1>$F118)*DL86*(DL$1<=$R118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Rent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T95:T119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ95:AZ119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3355341.3562139976,3363698.4355224059,3372076.3296353756,3380475.0903959107,3388894.769776138,3397335.4198776302,3405797.0929317297,3414279.8412998696,3422783.7174738995,3431308.7740764064,3439855.0638610469,3448422.6397128687,3457011.5546486378,3465621.8618171699,3474253.6144996569,{"$f":"SUM(CB95:CB119)","v":3482906.866109997},3491581.6701951241,3500278.0804353412,3508996.1506446535,3517735.9347710963,3526497.4868970746,3535280.861239695,3544086.1121511003,3552913.2941188081,3561762.461766046,3570633.6698520919,3579526.9732726119,3588442.4270599964,3597380.0863837069,3606340.0065506138,3615322.2430053377,3624326.851330596,3633353.8872475433,3642403.4066161197,3651475.4654353918,3660570.1198439025,3669687.4261200195,3678827.4406822813,3687990.2200897452,3697175.8210423412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3291202.8719596723,3299400.202872097,3307617.9507070575,3315856.16631656,3324114.9006792693,3332394.204900817,3340694.1302141268,3349014.7279797257,3357356.0496860631,3365718.1469498267,3374101.0715162694,3382504.8752595233,3390929.6101829219,3399375.3284193235,3407842.0822314317,3416329.9240121185,4334561.740766638,4345357.7440310139,4356180.6366773974,4367030.485678615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dispo Qtr","Cap Rate","Mkt Rent","Dispo Value ('000)"]
[1,{"$f":"\"Theoretical Rent Phase \"&A122","v":"Theoretical Rent Phase 1"},null,null,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A122),(E$12:E$35))","v":7500},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH(RentRoll!$A122,AssetDB!$G$1:$AR$1,0))","v":84},{"$f":"INDEX(AssetDB!$G$87:$AR$87,MATCH(RentRoll!$A122,AssetDB!$G$1:$AR$1,0))","v":7.0000000000000007E-2},{"$f":"SUMPRODUCT(--($C$136:$C$159=$A122),(Q$95:Q$118))","v":3697175.8210423412},{"$f":"Q122/P122*4/1000","v":211267.18977384805},null,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A122),(T$95:T$118))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A122),(AD$95:AD$118))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A122),(AN$95:AN$118))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A122),(AX$95:AX$118))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A122),(BH$95:BH$118))","v":0},0,0,0,0,3355341.3562139976,3363698.4355224059,3372076.3296353756,3380475.0903959107,3388894.769776138,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A122),(BR$95:BR$118))","v":3397335.4198776302},3405797.0929317297,3414279.8412998696,3422783.7174738995,3431308.7740764064,3439855.0638610469,3448422.6397128687,3457011.5546486378,3465621.8618171699,3474253.6144996569,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A122),(CB$95:CB$118))","v":3482906.866109997},3491581.6701951241,3500278.0804353412,3508996.1506446535,3517735.9347710963,3526497.4868970746,3535280.861239695,3544086.1121511003,3552913.2941188081,3561762.461766046,3570633.6698520919,3579526.9732726119,3588442.4270599964,3597380.0863837069,3606340.0065506138,3615322.2430053377,3624326.851330596,3633353.8872475433,3642403.4066161197,3651475.4654353918,3660570.1198439025,3669687.4261200195,3678827.4406822813,3687990.2200897452,3697175.8210423412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Theoretical Rent Phase 2",null,null,4000,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH(RentRoll!$A123,AssetDB!$G$1:$AR$1,0))","v":140},{"$f":"INDEX(AssetDB!$G$87:$AR$87,MATCH(RentRoll!$A123,AssetDB!$G$1:$AR$1,0))","v":7.0000000000000007E-2},2156558.2645326494,123231.90083043709,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2057001.7949747953,2062125.1267950607,2067261.2191919107,2072410.1039478502,2077571.8129245429,2082746.378063011,2087933.8313838297,2093134.2049873287,2098347.531053789,2103573.8418436414,2108813.1696976679,2114065.5470372019,2119331.0063643265,2124609.5802620775,2129901.3013946447,2135206.2025075736,2140524.3164279694,2145855.676064698,2151200.314408591,2156558.2645326494]
[3,"Theoretical Rent Phase 3",null,null,2400,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH(RentRoll!$A124,AssetDB!$G$1:$AR$1,0))","v":140},{"$f":"INDEX(AssetDB!$G$87:$AR$87,MATCH(RentRoll!$A124,AssetDB!$G$1:$AR$1,0))","v":7.0000000000000007E-2},1293934.9587195897,73939.140498262277,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1234201.0769848772,1237275.0760770363,1240356.7315151463,1243446.0623687101,1246543.0877547257,1249647.8268378065,1252760.2988302978,1255880.5229923972,1259008.5186322732,1262144.3051061847,1265287.9018186007,1268439.3282223213,1271598.6038185959,1274765.7481572465,1277940.7808367868,1281123.7215045444,1284314.5898567818,1287513.4056388189,1290720.1886451547,1293934.9587195897]
[4,"Theoretical Rent Phase 4",null,null,1700,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH(RentRoll!$A125,AssetDB!$G$1:$AR$1,0))","v":156},{"$f":"INDEX(AssetDB!$G$87:$AR$87,MATCH(RentRoll!$A125,AssetDB!$G$1:$AR$1,0))","v":7.0000000000000007E-2},916537.26242637599,52373.557852935766,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,909722.83448188705,911988.66232749668,914260.13362365123,916537.26242637599]
[5,"Theoretical Rent Phase 5",null,null,850,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH(RentRoll!$A126,AssetDB!$G$1:$AR$1,0))","v":10046},{"$f":"INDEX(AssetDB!$G$87:$AR$87,MATCH(RentRoll!$A126,AssetDB!$G$1:$AR$1,0))","v":7.0000000000000007E-2},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A126),(CM$95:CM$118))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Theoretical Rent Phase 6",null,null,850,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AssetDB!$G$86:$AR$86,MATCH(RentRoll!$A127,AssetDB!$G$1:$AR$1,0))","v":10045},{"$f":"INDEX(AssetDB!$G$87:$AR$87,MATCH(RentRoll!$A127,AssetDB!$G$1:$AR$1,0))","v":7.0000000000000007E-2},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A127),(CB$95:CB$118))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B120","v":"Total Rent"},null,null,{"$f":"SUM(E122:E128)","v":17300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T122:T128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ122:AZ128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3355341.3562139976,3363698.4355224059,3372076.3296353756,3380475.0903959107,3388894.769776138,3397335.4198776302,3405797.0929317297,3414279.8412998696,3422783.7174738995,3431308.7740764064,3439855.0638610469,3448422.6397128687,3457011.5546486378,3465621.8618171699,3474253.6144996569,{"$f":"SUM(CB122:CB128)","v":3482906.866109997},3491581.6701951241,3500278.0804353412,3508996.1506446535,3517735.9347710963,3526497.4868970746,3535280.861239695,3544086.1121511003,3552913.2941188081,3561762.461766046,3570633.6698520919,3579526.9732726119,3588442.4270599964,3597380.0863837069,3606340.0065506138,3615322.2430053377,3624326.851330596,3633353.8872475433,3642403.4066161197,3651475.4654353918,3660570.1198439025,3669687.4261200195,3678827.4406822813,3687990.2200897452,3697175.8210423412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3291202.8719596723,3299400.202872097,3307617.950707057,3315856.1663165605,3324114.9006792689,3332394.2049008175,3340694.1302141277,3349014.7279797262,3357356.0496860621,3365718.1469498258,3374101.0715162689,3382504.8752595233,3390929.6101829223,3399375.328419324,3407842.0822314313,3416329.924012118,4334561.7407666389,4345357.744031013,4356180.6366773974,4367030.485678615]
[]
[]
[null,"Actual Achieved Rent Schedule",null,null,null,null,null,null,null,"Rent",null,null,null,null,null,null,null,null,null,{"$f":"T2","v":4},1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,{"$f":"AZ2","v":4},1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,{"$f":"CB2","v":4},1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4]
[null,null,null,null,{"$f":"E3","v":"Area"},{"$f":"F3","v":"Completion"},{"$f":"G3","v":"Quarters"},"Contract","Rent Free","Collection","Renewal","Renewal",{"$f":"M3","v":"Lease"},"Reletting","Vacancy",{"$f":"H60","v":"Mkt Rent"},{"$f":"I60","v":"Mkt Rent"},{"$f":"R3","v":"Dispo"},null,{"$f":"T3","v":2011},2012,2012,2012,2012,2013,2013,2013,2013,2014,2014,2014,2014,2015,2015,2015,2015,2016,2016,2016,2016,2017,2017,2017,2017,2018,2018,2018,2018,2019,2019,2019,{"$f":"AZ3","v":2019},2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,{"$f":"CB3","v":2026},2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041]
[null,"Tranche",null,null,{"$f":"E4","v":"(sqm)"},{"$f":"F4","v":"Quarter"},{"$f":"G4","v":"till Let"},"Start Date","Periods","Start Date","Probability","yes/no","Duration","Date","Period",{"$f":"H61","v":"at letting"},{"$f":"I61","v":"at reletting"},{"$f":"R4","v":"Qtr"},null,{"$f":"T4","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,{"$f":"AZ4","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":"CB4","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]
[]
[1,{"$f":"\"Tenant \"&A136","v":"Tenant 1"},1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C136,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C136)","v":1875},{"$f":"F12","v":44},2,47,1,48,0,{"$f":"IF(N12>120,0,L12)","v":0},{"$f":"M12","v":12},{"$f":"N12*L136","v":0},1,{"$f":"H63","v":449.61017728471677},{"$f":"I63","v":464.38758214799958},{"$f":"R12","v":84},null,{"$f":"T12*(T$1>$J136)*$P136*T$10/INDEX($T$10:$EJ$10,MATCH($H136,$T$1:$EJ$1,0))*IF($L136=1,1,T$1<=$H136+$M136)+T12*(T$1>=$N136+$O136+$I136)*$Q136*T$10/INDEX($T$10:$EJ$10,MATCH($N136,$T$1:$EJ$1,0))*IF($L136=0,1,T$1<=$H136+$M136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ12*(AZ$1>$J136)*$P136*AZ$10/INDEX($T$10:$EJ$10,MATCH($H136,$T$1:$EJ$1,0))*IF($L136=1,1,AZ$1<=$H136+$M136)+AZ12*(AZ$1>=$N136+$O136+$I136)*$Q136*AZ$10/INDEX($T$10:$EJ$10,MATCH($N136,$T$1:$EJ$1,0))*IF($L136=0,1,AZ$1<=$H136+$M136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1082639.228963126,1964171.4775994094,1964171.4775994094,1964171.4775994094,1964171.4775994094,2003454.9071513973,2003454.9071513973,2003454.9071513973,2003454.9071513973,2043524.0052944254,2043524.0052944254,2043524.0052944254,0,1148905.410889501,1148905.410889501,1148905.410889501,{"$f":"CF12*(CF$1>$J136)*$P136*CF$10/INDEX($T$10:$EJ$10,MATCH($H136,$T$1:$EJ$1,0))*IF($L136=1,1,CF$1<=$H136+$M136)+CF12*(CF$1>=$N136+$O136+$I136)*$Q136*CF$10/INDEX($T$10:$EJ$10,MATCH($N136,$T$1:$EJ$1,0))*IF($L136=0,1,CF$1<=$H136+$M136)","v":1148905.410889501},1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,1148905.410889501,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL12*(DL$1>$J136)*$P136*DL$10/INDEX($T$10:$EJ$10,MATCH($H136,$T$1:$EJ$1,0))*IF($L136=1,1,DL$1<=$H136+$M136)+DL12*(DL$1>=$N136+$O136+$I136)*$Q136*DL$10/INDEX($T$10:$EJ$10,MATCH($N136,$T$1:$EJ$1,0))*IF($L136=0,1,DL$1<=$H136+$M136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A136+1","v":2},"Tenant 2",1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C137,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C137)","v":1875},{"$f":"F13","v":44},2,47,1,48,0.5,1,16,65,2,449.61017728471677,470.19966491960997,84,null,{"$f":"T13*(T$1>$J137)*$P137*T$10/INDEX($T$10:$EJ$10,MATCH($H137,$T$1:$EJ$1,0))*IF($L137=1,1,T$1<=$H137+$M137)+T13*(T$1>=$N137+$O137+$I137)*$Q137*T$10/INDEX($T$10:$EJ$10,MATCH($N137,$T$1:$EJ$1,0))*IF($L137=0,1,T$1<=$H137+$M137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ13*(AZ$1>$J137)*$P137*AZ$10/INDEX($T$10:$EJ$10,MATCH($H137,$T$1:$EJ$1,0))*IF($L137=1,1,AZ$1<=$H137+$M137)+AZ13*(AZ$1>=$N137+$O137+$I137)*$Q137*AZ$10/INDEX($T$10:$EJ$10,MATCH($N137,$T$1:$EJ$1,0))*IF($L137=0,1,AZ$1<=$H137+$M137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859879.46405702084,859879.46405702084,859879.46405702084,859879.46405702084,877077.05333816109,877077.05333816109,877077.05333816109,877077.05333816109,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,{"$f":"CF13*(CF$1>$J137)*$P137*CF$10/INDEX($T$10:$EJ$10,MATCH($H137,$T$1:$EJ$1,0))*IF($L137=1,1,CF$1<=$H137+$M137)+CF13*(CF$1>=$N137+$O137+$I137)*$Q137*CF$10/INDEX($T$10:$EJ$10,MATCH($N137,$T$1:$EJ$1,0))*IF($L137=0,1,CF$1<=$H137+$M137)","v":894618.59440492443},894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL13*(DL$1>$J137)*$P137*DL$10/INDEX($T$10:$EJ$10,MATCH($H137,$T$1:$EJ$1,0))*IF($L137=1,1,DL$1<=$H137+$M137)+DL13*(DL$1>=$N137+$O137+$I137)*$Q137*DL$10/INDEX($T$10:$EJ$10,MATCH($N137,$T$1:$EJ$1,0))*IF($L137=0,1,DL$1<=$H137+$M137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A137+1","v":3},"Tenant 3",1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C138,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C138)","v":1875},{"$f":"F14","v":44},2,47,1,48,0.25,0,20,0,3,449.61017728471677,476.08448931361227,84,null,{"$f":"T14*(T$1>$J138)*$P138*T$10/INDEX($T$10:$EJ$10,MATCH($H138,$T$1:$EJ$1,0))*IF($L138=1,1,T$1<=$H138+$M138)+T14*(T$1>=$N138+$O138+$I138)*$Q138*T$10/INDEX($T$10:$EJ$10,MATCH($N138,$T$1:$EJ$1,0))*IF($L138=0,1,T$1<=$H138+$M138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ14*(AZ$1>$J138)*$P138*AZ$10/INDEX($T$10:$EJ$10,MATCH($H138,$T$1:$EJ$1,0))*IF($L138=1,1,AZ$1<=$H138+$M138)+AZ14*(AZ$1>=$N138+$O138+$I138)*$Q138*AZ$10/INDEX($T$10:$EJ$10,MATCH($N138,$T$1:$EJ$1,0))*IF($L138=0,1,AZ$1<=$H138+$M138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1109908.5424457511,1991986.1773516871,1991986.1773516871,1991986.1773516871,1991986.1773516871,2031825.9008987206,2031825.9008987206,2031825.9008987206,2031825.9008987206,2072462.4189166951,2072462.4189166951,2072462.4189166951,2072462.4189166951,2072462.4189166951,2072462.4189166951,2072462.4189166951,{"$f":"CF14*(CF$1>$J138)*$P138*CF$10/INDEX($T$10:$EJ$10,MATCH($H138,$T$1:$EJ$1,0))*IF($L138=1,1,CF$1<=$H138+$M138)+CF14*(CF$1>=$N138+$O138+$I138)*$Q138*CF$10/INDEX($T$10:$EJ$10,MATCH($N138,$T$1:$EJ$1,0))*IF($L138=0,1,CF$1<=$H138+$M138)","v":2072462.4189166951},2072462.4189166951,2072462.4189166951,2072462.4189166951,0,0,0,1177843.8245117706,1177843.8245117706,1177843.8245117706,1177843.8245117706,1177843.8245117706,1177843.8245117706,1177843.8245117706,1177843.8245117706,1177843.8245117706,1177843.8245117706,1177843.8245117706,1177843.8245117706,1177843.8245117706,1177843.8245117706,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL14*(DL$1>$J138)*$P138*DL$10/INDEX($T$10:$EJ$10,MATCH($H138,$T$1:$EJ$1,0))*IF($L138=1,1,DL$1<=$H138+$M138)+DL14*(DL$1>=$N138+$O138+$I138)*$Q138*DL$10/INDEX($T$10:$EJ$10,MATCH($N138,$T$1:$EJ$1,0))*IF($L138=0,1,DL$1<=$H138+$M138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Tenant 4",1,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C139,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C139)","v":1875},{"$f":"F15","v":44},2,47,1,48,0.75,1,24,75,4,449.61017728471677,482.04296573404503,84,null,{"$f":"T15*(T$1>$J139)*$P139*T$10/INDEX($T$10:$EJ$10,MATCH($H139,$T$1:$EJ$1,0))*IF($L139=1,1,T$1<=$H139+$M139)+T15*(T$1>=$N139+$O139+$I139)*$Q139*T$10/INDEX($T$10:$EJ$10,MATCH($N139,$T$1:$EJ$1,0))*IF($L139=0,1,T$1<=$H139+$M139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ15*(AZ$1>$J139)*$P139*AZ$10/INDEX($T$10:$EJ$10,MATCH($H139,$T$1:$EJ$1,0))*IF($L139=1,1,AZ$1<=$H139+$M139)+AZ15*(AZ$1>=$N139+$O139+$I139)*$Q139*AZ$10/INDEX($T$10:$EJ$10,MATCH($N139,$T$1:$EJ$1,0))*IF($L139=0,1,AZ$1<=$H139+$M139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,859879.46405702084,859879.46405702084,859879.46405702084,859879.46405702084,877077.05333816109,877077.05333816109,877077.05333816109,877077.05333816109,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,{"$f":"CF15*(CF$1>$J139)*$P139*CF$10/INDEX($T$10:$EJ$10,MATCH($H139,$T$1:$EJ$1,0))*IF($L139=1,1,CF$1<=$H139+$M139)+CF15*(CF$1>=$N139+$O139+$I139)*$Q139*CF$10/INDEX($T$10:$EJ$10,MATCH($N139,$T$1:$EJ$1,0))*IF($L139=0,1,CF$1<=$H139+$M139)","v":894618.59440492443},894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,894618.59440492443,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL15*(DL$1>$J139)*$P139*DL$10/INDEX($T$10:$EJ$10,MATCH($H139,$T$1:$EJ$1,0))*IF($L139=1,1,DL$1<=$H139+$M139)+DL15*(DL$1>=$N139+$O139+$I139)*$Q139*DL$10/INDEX($T$10:$EJ$10,MATCH($N139,$T$1:$EJ$1,0))*IF($L139=0,1,DL$1<=$H139+$M139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Tenant 5",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C140,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C140)","v":1000},100,3,104,1,105,0,0,12,0,1,518.10252598696252,535.13107910699239,140,null,{"$f":"T16*(T$1>$J140)*$P140*T$10/INDEX($T$10:$EJ$10,MATCH($H140,$T$1:$EJ$1,0))*IF($L140=1,1,T$1<=$H140+$M140)+T16*(T$1>=$N140+$O140+$I140)*$Q140*T$10/INDEX($T$10:$EJ$10,MATCH($N140,$T$1:$EJ$1,0))*IF($L140=0,1,T$1<=$H140+$M140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ16*(AZ$1>$J140)*$P140*AZ$10/INDEX($T$10:$EJ$10,MATCH($H140,$T$1:$EJ$1,0))*IF($L140=1,1,AZ$1<=$H140+$M140)+AZ16*(AZ$1>=$N140+$O140+$I140)*$Q140*AZ$10/INDEX($T$10:$EJ$10,MATCH($N140,$T$1:$EJ$1,0))*IF($L140=0,1,AZ$1<=$H140+$M140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF16*(CF$1>$J140)*$P140*CF$10/INDEX($T$10:$EJ$10,MATCH($H140,$T$1:$EJ$1,0))*IF($L140=1,1,CF$1<=$H140+$M140)+CF16*(CF$1>=$N140+$O140+$I140)*$Q140*CF$10/INDEX($T$10:$EJ$10,MATCH($N140,$T$1:$EJ$1,0))*IF($L140=0,1,CF$1<=$H140+$M140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL16*(DL$1>$J140)*$P140*DL$10/INDEX($T$10:$EJ$10,MATCH($H140,$T$1:$EJ$1,0))*IF($L140=1,1,DL$1<=$H140+$M140)+DL16*(DL$1>=$N140+$O140+$I140)*$Q140*DL$10/INDEX($T$10:$EJ$10,MATCH($N140,$T$1:$EJ$1,0))*IF($L140=0,1,DL$1<=$H140+$M140)","v":0},0,0,0,0,0,0,0,0,706094.09433659434,1224196.6203235569,1224196.6203235569,1224196.6203235569,1224196.6203235569,1224196.6203235569,1224196.6203235569,1224196.6203235569,1224196.6203235569,1224196.6203235569,1224196.6203235569,1224196.6203235569,0,706094.09433659434,706094.09433659434,706094.09433659434]
[6,"Tenant 6",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C141,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C141)","v":1000},100,3,104,1,105,0.5,0,16,0,2,518.10252598696252,0,140,null,{"$f":"T17*(T$1>$J141)*$P141*T$10/INDEX($T$10:$EJ$10,MATCH($H141,$T$1:$EJ$1,0))*IF($L141=1,1,T$1<=$H141+$M141)+T17*(T$1>=$N141+$O141+$I141)*$Q141*T$10/INDEX($T$10:$EJ$10,MATCH($N141,$T$1:$EJ$1,0))*IF($L141=0,1,T$1<=$H141+$M141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ17*(AZ$1>$J141)*$P141*AZ$10/INDEX($T$10:$EJ$10,MATCH($H141,$T$1:$EJ$1,0))*IF($L141=1,1,AZ$1<=$H141+$M141)+AZ17*(AZ$1>=$N141+$O141+$I141)*$Q141*AZ$10/INDEX($T$10:$EJ$10,MATCH($N141,$T$1:$EJ$1,0))*IF($L141=0,1,AZ$1<=$H141+$M141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF17*(CF$1>$J141)*$P141*CF$10/INDEX($T$10:$EJ$10,MATCH($H141,$T$1:$EJ$1,0))*IF($L141=1,1,CF$1<=$H141+$M141)+CF17*(CF$1>=$N141+$O141+$I141)*$Q141*CF$10/INDEX($T$10:$EJ$10,MATCH($N141,$T$1:$EJ$1,0))*IF($L141=0,1,CF$1<=$H141+$M141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL17*(DL$1>$J141)*$P141*DL$10/INDEX($T$10:$EJ$10,MATCH($H141,$T$1:$EJ$1,0))*IF($L141=1,1,DL$1<=$H141+$M141)+DL17*(DL$1>=$N141+$O141+$I141)*$Q141*DL$10/INDEX($T$10:$EJ$10,MATCH($N141,$T$1:$EJ$1,0))*IF($L141=0,1,DL$1<=$H141+$M141)","v":0},0,0,0,0,0,0,0,0,0,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249]
[7,"Tenant 7",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C142,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C142)","v":1000},100,3,104,1,105,0.25,0,20,0,3,518.10252598696252,0,140,null,{"$f":"T18*(T$1>$J142)*$P142*T$10/INDEX($T$10:$EJ$10,MATCH($H142,$T$1:$EJ$1,0))*IF($L142=1,1,T$1<=$H142+$M142)+T18*(T$1>=$N142+$O142+$I142)*$Q142*T$10/INDEX($T$10:$EJ$10,MATCH($N142,$T$1:$EJ$1,0))*IF($L142=0,1,T$1<=$H142+$M142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ18*(AZ$1>$J142)*$P142*AZ$10/INDEX($T$10:$EJ$10,MATCH($H142,$T$1:$EJ$1,0))*IF($L142=1,1,AZ$1<=$H142+$M142)+AZ18*(AZ$1>=$N142+$O142+$I142)*$Q142*AZ$10/INDEX($T$10:$EJ$10,MATCH($N142,$T$1:$EJ$1,0))*IF($L142=0,1,AZ$1<=$H142+$M142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF18*(CF$1>$J142)*$P142*CF$10/INDEX($T$10:$EJ$10,MATCH($H142,$T$1:$EJ$1,0))*IF($L142=1,1,CF$1<=$H142+$M142)+CF18*(CF$1>=$N142+$O142+$I142)*$Q142*CF$10/INDEX($T$10:$EJ$10,MATCH($N142,$T$1:$EJ$1,0))*IF($L142=0,1,CF$1<=$H142+$M142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL18*(DL$1>$J142)*$P142*DL$10/INDEX($T$10:$EJ$10,MATCH($H142,$T$1:$EJ$1,0))*IF($L142=1,1,DL$1<=$H142+$M142)+DL18*(DL$1>=$N142+$O142+$I142)*$Q142*DL$10/INDEX($T$10:$EJ$10,MATCH($N142,$T$1:$EJ$1,0))*IF($L142=0,1,DL$1<=$H142+$M142)","v":0},0,0,0,0,0,0,0,0,0,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249]
[8,"Tenant 8",2,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C143,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C143)","v":1000},100,3,104,1,105,0.75,0,24,0,4,518.10252598696252,0,140,null,{"$f":"T19*(T$1>$J143)*$P143*T$10/INDEX($T$10:$EJ$10,MATCH($H143,$T$1:$EJ$1,0))*IF($L143=1,1,T$1<=$H143+$M143)+T19*(T$1>=$N143+$O143+$I143)*$Q143*T$10/INDEX($T$10:$EJ$10,MATCH($N143,$T$1:$EJ$1,0))*IF($L143=0,1,T$1<=$H143+$M143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ19*(AZ$1>$J143)*$P143*AZ$10/INDEX($T$10:$EJ$10,MATCH($H143,$T$1:$EJ$1,0))*IF($L143=1,1,AZ$1<=$H143+$M143)+AZ19*(AZ$1>=$N143+$O143+$I143)*$Q143*AZ$10/INDEX($T$10:$EJ$10,MATCH($N143,$T$1:$EJ$1,0))*IF($L143=0,1,AZ$1<=$H143+$M143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF19*(CF$1>$J143)*$P143*CF$10/INDEX($T$10:$EJ$10,MATCH($H143,$T$1:$EJ$1,0))*IF($L143=1,1,CF$1<=$H143+$M143)+CF19*(CF$1>=$N143+$O143+$I143)*$Q143*CF$10/INDEX($T$10:$EJ$10,MATCH($N143,$T$1:$EJ$1,0))*IF($L143=0,1,CF$1<=$H143+$M143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL19*(DL$1>$J143)*$P143*DL$10/INDEX($T$10:$EJ$10,MATCH($H143,$T$1:$EJ$1,0))*IF($L143=1,1,DL$1<=$H143+$M143)+DL19*(DL$1>=$N143+$O143+$I143)*$Q143*DL$10/INDEX($T$10:$EJ$10,MATCH($N143,$T$1:$EJ$1,0))*IF($L143=0,1,DL$1<=$H143+$M143)","v":0},0,0,0,0,0,0,0,0,0,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249,518102.52598696249]
[9,"Tenant 9",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C144,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C144)","v":600},100,3,104,1,105,0,0,12,0,1,518.10252598696252,535.13107910699239,140,null,{"$f":"T20*(T$1>$J144)*$P144*T$10/INDEX($T$10:$EJ$10,MATCH($H144,$T$1:$EJ$1,0))*IF($L144=1,1,T$1<=$H144+$M144)+T20*(T$1>=$N144+$O144+$I144)*$Q144*T$10/INDEX($T$10:$EJ$10,MATCH($N144,$T$1:$EJ$1,0))*IF($L144=0,1,T$1<=$H144+$M144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ20*(AZ$1>$J144)*$P144*AZ$10/INDEX($T$10:$EJ$10,MATCH($H144,$T$1:$EJ$1,0))*IF($L144=1,1,AZ$1<=$H144+$M144)+AZ20*(AZ$1>=$N144+$O144+$I144)*$Q144*AZ$10/INDEX($T$10:$EJ$10,MATCH($N144,$T$1:$EJ$1,0))*IF($L144=0,1,AZ$1<=$H144+$M144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF20*(CF$1>$J144)*$P144*CF$10/INDEX($T$10:$EJ$10,MATCH($H144,$T$1:$EJ$1,0))*IF($L144=1,1,CF$1<=$H144+$M144)+CF20*(CF$1>=$N144+$O144+$I144)*$Q144*CF$10/INDEX($T$10:$EJ$10,MATCH($N144,$T$1:$EJ$1,0))*IF($L144=0,1,CF$1<=$H144+$M144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL20*(DL$1>$J144)*$P144*DL$10/INDEX($T$10:$EJ$10,MATCH($H144,$T$1:$EJ$1,0))*IF($L144=1,1,DL$1<=$H144+$M144)+DL20*(DL$1>=$N144+$O144+$I144)*$Q144*DL$10/INDEX($T$10:$EJ$10,MATCH($N144,$T$1:$EJ$1,0))*IF($L144=0,1,DL$1<=$H144+$M144)","v":0},0,0,0,0,0,0,0,0,423656.45660195668,734517.97219413426,734517.97219413426,734517.97219413426,734517.97219413426,734517.97219413426,734517.97219413426,734517.97219413426,734517.97219413426,734517.97219413426,734517.97219413426,734517.97219413426,0,423656.45660195668,423656.45660195668,423656.45660195668]
[10,"Tenant 10",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C145,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C145)","v":600},100,3,104,1,105,0.5,0,16,0,2,518.10252598696252,0,140,null,{"$f":"T21*(T$1>$J145)*$P145*T$10/INDEX($T$10:$EJ$10,MATCH($H145,$T$1:$EJ$1,0))*IF($L145=1,1,T$1<=$H145+$M145)+T21*(T$1>=$N145+$O145+$I145)*$Q145*T$10/INDEX($T$10:$EJ$10,MATCH($N145,$T$1:$EJ$1,0))*IF($L145=0,1,T$1<=$H145+$M145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ21*(AZ$1>$J145)*$P145*AZ$10/INDEX($T$10:$EJ$10,MATCH($H145,$T$1:$EJ$1,0))*IF($L145=1,1,AZ$1<=$H145+$M145)+AZ21*(AZ$1>=$N145+$O145+$I145)*$Q145*AZ$10/INDEX($T$10:$EJ$10,MATCH($N145,$T$1:$EJ$1,0))*IF($L145=0,1,AZ$1<=$H145+$M145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF21*(CF$1>$J145)*$P145*CF$10/INDEX($T$10:$EJ$10,MATCH($H145,$T$1:$EJ$1,0))*IF($L145=1,1,CF$1<=$H145+$M145)+CF21*(CF$1>=$N145+$O145+$I145)*$Q145*CF$10/INDEX($T$10:$EJ$10,MATCH($N145,$T$1:$EJ$1,0))*IF($L145=0,1,CF$1<=$H145+$M145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL21*(DL$1>$J145)*$P145*DL$10/INDEX($T$10:$EJ$10,MATCH($H145,$T$1:$EJ$1,0))*IF($L145=1,1,DL$1<=$H145+$M145)+DL21*(DL$1>=$N145+$O145+$I145)*$Q145*DL$10/INDEX($T$10:$EJ$10,MATCH($N145,$T$1:$EJ$1,0))*IF($L145=0,1,DL$1<=$H145+$M145)","v":0},0,0,0,0,0,0,0,0,0,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751]
[11,"Tenant 11",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C146,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C146)","v":600},100,3,104,1,105,0.25,0,20,0,3,518.10252598696252,0,140,null,{"$f":"T22*(T$1>$J146)*$P146*T$10/INDEX($T$10:$EJ$10,MATCH($H146,$T$1:$EJ$1,0))*IF($L146=1,1,T$1<=$H146+$M146)+T22*(T$1>=$N146+$O146+$I146)*$Q146*T$10/INDEX($T$10:$EJ$10,MATCH($N146,$T$1:$EJ$1,0))*IF($L146=0,1,T$1<=$H146+$M146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ22*(AZ$1>$J146)*$P146*AZ$10/INDEX($T$10:$EJ$10,MATCH($H146,$T$1:$EJ$1,0))*IF($L146=1,1,AZ$1<=$H146+$M146)+AZ22*(AZ$1>=$N146+$O146+$I146)*$Q146*AZ$10/INDEX($T$10:$EJ$10,MATCH($N146,$T$1:$EJ$1,0))*IF($L146=0,1,AZ$1<=$H146+$M146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF22*(CF$1>$J146)*$P146*CF$10/INDEX($T$10:$EJ$10,MATCH($H146,$T$1:$EJ$1,0))*IF($L146=1,1,CF$1<=$H146+$M146)+CF22*(CF$1>=$N146+$O146+$I146)*$Q146*CF$10/INDEX($T$10:$EJ$10,MATCH($N146,$T$1:$EJ$1,0))*IF($L146=0,1,CF$1<=$H146+$M146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL22*(DL$1>$J146)*$P146*DL$10/INDEX($T$10:$EJ$10,MATCH($H146,$T$1:$EJ$1,0))*IF($L146=1,1,DL$1<=$H146+$M146)+DL22*(DL$1>=$N146+$O146+$I146)*$Q146*DL$10/INDEX($T$10:$EJ$10,MATCH($N146,$T$1:$EJ$1,0))*IF($L146=0,1,DL$1<=$H146+$M146)","v":0},0,0,0,0,0,0,0,0,0,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751]
[12,"Tenant 12",3,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C147,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C147)","v":600},100,3,104,1,105,0.75,0,24,0,4,518.10252598696252,0,140,null,{"$f":"T23*(T$1>$J147)*$P147*T$10/INDEX($T$10:$EJ$10,MATCH($H147,$T$1:$EJ$1,0))*IF($L147=1,1,T$1<=$H147+$M147)+T23*(T$1>=$N147+$O147+$I147)*$Q147*T$10/INDEX($T$10:$EJ$10,MATCH($N147,$T$1:$EJ$1,0))*IF($L147=0,1,T$1<=$H147+$M147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ23*(AZ$1>$J147)*$P147*AZ$10/INDEX($T$10:$EJ$10,MATCH($H147,$T$1:$EJ$1,0))*IF($L147=1,1,AZ$1<=$H147+$M147)+AZ23*(AZ$1>=$N147+$O147+$I147)*$Q147*AZ$10/INDEX($T$10:$EJ$10,MATCH($N147,$T$1:$EJ$1,0))*IF($L147=0,1,AZ$1<=$H147+$M147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF23*(CF$1>$J147)*$P147*CF$10/INDEX($T$10:$EJ$10,MATCH($H147,$T$1:$EJ$1,0))*IF($L147=1,1,CF$1<=$H147+$M147)+CF23*(CF$1>=$N147+$O147+$I147)*$Q147*CF$10/INDEX($T$10:$EJ$10,MATCH($N147,$T$1:$EJ$1,0))*IF($L147=0,1,CF$1<=$H147+$M147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL23*(DL$1>$J147)*$P147*DL$10/INDEX($T$10:$EJ$10,MATCH($H147,$T$1:$EJ$1,0))*IF($L147=1,1,DL$1<=$H147+$M147)+DL23*(DL$1>=$N147+$O147+$I147)*$Q147*DL$10/INDEX($T$10:$EJ$10,MATCH($N147,$T$1:$EJ$1,0))*IF($L147=0,1,DL$1<=$H147+$M147)","v":0},0,0,0,0,0,0,0,0,0,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751,310861.51559217751]
[13,"Tenant 13",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C148,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C148)","v":425},116,4,120,1,121,0,0,12,0,1,539.13956613316236,0,156,null,{"$f":"T24*(T$1>$J148)*$P148*T$10/INDEX($T$10:$EJ$10,MATCH($H148,$T$1:$EJ$1,0))*IF($L148=1,1,T$1<=$H148+$M148)+T24*(T$1>=$N148+$O148+$I148)*$Q148*T$10/INDEX($T$10:$EJ$10,MATCH($N148,$T$1:$EJ$1,0))*IF($L148=0,1,T$1<=$H148+$M148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ24*(AZ$1>$J148)*$P148*AZ$10/INDEX($T$10:$EJ$10,MATCH($H148,$T$1:$EJ$1,0))*IF($L148=1,1,AZ$1<=$H148+$M148)+AZ24*(AZ$1>=$N148+$O148+$I148)*$Q148*AZ$10/INDEX($T$10:$EJ$10,MATCH($N148,$T$1:$EJ$1,0))*IF($L148=0,1,AZ$1<=$H148+$M148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF24*(CF$1>$J148)*$P148*CF$10/INDEX($T$10:$EJ$10,MATCH($H148,$T$1:$EJ$1,0))*IF($L148=1,1,CF$1<=$H148+$M148)+CF24*(CF$1>=$N148+$O148+$I148)*$Q148*CF$10/INDEX($T$10:$EJ$10,MATCH($N148,$T$1:$EJ$1,0))*IF($L148=0,1,CF$1<=$H148+$M148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL24*(DL$1>$J148)*$P148*DL$10/INDEX($T$10:$EJ$10,MATCH($H148,$T$1:$EJ$1,0))*IF($L148=1,1,DL$1<=$H148+$M148)+DL24*(DL$1>=$N148+$O148+$I148)*$Q148*DL$10/INDEX($T$10:$EJ$10,MATCH($N148,$T$1:$EJ$1,0))*IF($L148=0,1,DL$1<=$H148+$M148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Tenant 14",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C149,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C149)","v":425},{"$f":"F25","v":116},4,120,1,121,0.5,0,16,0,2,539.13956613316236,0,156,null,{"$f":"T25*(T$1>$J149)*$P149*T$10/INDEX($T$10:$EJ$10,MATCH($H149,$T$1:$EJ$1,0))*IF($L149=1,1,T$1<=$H149+$M149)+T25*(T$1>=$N149+$O149+$I149)*$Q149*T$10/INDEX($T$10:$EJ$10,MATCH($N149,$T$1:$EJ$1,0))*IF($L149=0,1,T$1<=$H149+$M149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ25*(AZ$1>$J149)*$P149*AZ$10/INDEX($T$10:$EJ$10,MATCH($H149,$T$1:$EJ$1,0))*IF($L149=1,1,AZ$1<=$H149+$M149)+AZ25*(AZ$1>=$N149+$O149+$I149)*$Q149*AZ$10/INDEX($T$10:$EJ$10,MATCH($N149,$T$1:$EJ$1,0))*IF($L149=0,1,AZ$1<=$H149+$M149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF25*(CF$1>$J149)*$P149*CF$10/INDEX($T$10:$EJ$10,MATCH($H149,$T$1:$EJ$1,0))*IF($L149=1,1,CF$1<=$H149+$M149)+CF25*(CF$1>=$N149+$O149+$I149)*$Q149*CF$10/INDEX($T$10:$EJ$10,MATCH($N149,$T$1:$EJ$1,0))*IF($L149=0,1,CF$1<=$H149+$M149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL25*(DL$1>$J149)*$P149*DL$10/INDEX($T$10:$EJ$10,MATCH($H149,$T$1:$EJ$1,0))*IF($L149=1,1,DL$1<=$H149+$M149)+DL25*(DL$1>=$N149+$O149+$I149)*$Q149*DL$10/INDEX($T$10:$EJ$10,MATCH($N149,$T$1:$EJ$1,0))*IF($L149=0,1,DL$1<=$H149+$M149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Tenant 15",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C150,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C150)","v":425},116,4,120,1,121,0.25,0,20,0,3,539.13956613316236,0,156,null,{"$f":"T26*(T$1>$J150)*$P150*T$10/INDEX($T$10:$EJ$10,MATCH($H150,$T$1:$EJ$1,0))*IF($L150=1,1,T$1<=$H150+$M150)+T26*(T$1>=$N150+$O150+$I150)*$Q150*T$10/INDEX($T$10:$EJ$10,MATCH($N150,$T$1:$EJ$1,0))*IF($L150=0,1,T$1<=$H150+$M150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ26*(AZ$1>$J150)*$P150*AZ$10/INDEX($T$10:$EJ$10,MATCH($H150,$T$1:$EJ$1,0))*IF($L150=1,1,AZ$1<=$H150+$M150)+AZ26*(AZ$1>=$N150+$O150+$I150)*$Q150*AZ$10/INDEX($T$10:$EJ$10,MATCH($N150,$T$1:$EJ$1,0))*IF($L150=0,1,AZ$1<=$H150+$M150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF26*(CF$1>$J150)*$P150*CF$10/INDEX($T$10:$EJ$10,MATCH($H150,$T$1:$EJ$1,0))*IF($L150=1,1,CF$1<=$H150+$M150)+CF26*(CF$1>=$N150+$O150+$I150)*$Q150*CF$10/INDEX($T$10:$EJ$10,MATCH($N150,$T$1:$EJ$1,0))*IF($L150=0,1,CF$1<=$H150+$M150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL26*(DL$1>$J150)*$P150*DL$10/INDEX($T$10:$EJ$10,MATCH($H150,$T$1:$EJ$1,0))*IF($L150=1,1,DL$1<=$H150+$M150)+DL26*(DL$1>=$N150+$O150+$I150)*$Q150*DL$10/INDEX($T$10:$EJ$10,MATCH($N150,$T$1:$EJ$1,0))*IF($L150=0,1,DL$1<=$H150+$M150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Tenant 16",4,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C151,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C151)","v":425},116,4,120,1,121,0.75,0,24,0,4,539.13956613316236,0,156,null,{"$f":"T27*(T$1>$J151)*$P151*T$10/INDEX($T$10:$EJ$10,MATCH($H151,$T$1:$EJ$1,0))*IF($L151=1,1,T$1<=$H151+$M151)+T27*(T$1>=$N151+$O151+$I151)*$Q151*T$10/INDEX($T$10:$EJ$10,MATCH($N151,$T$1:$EJ$1,0))*IF($L151=0,1,T$1<=$H151+$M151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ27*(AZ$1>$J151)*$P151*AZ$10/INDEX($T$10:$EJ$10,MATCH($H151,$T$1:$EJ$1,0))*IF($L151=1,1,AZ$1<=$H151+$M151)+AZ27*(AZ$1>=$N151+$O151+$I151)*$Q151*AZ$10/INDEX($T$10:$EJ$10,MATCH($N151,$T$1:$EJ$1,0))*IF($L151=0,1,AZ$1<=$H151+$M151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF27*(CF$1>$J151)*$P151*CF$10/INDEX($T$10:$EJ$10,MATCH($H151,$T$1:$EJ$1,0))*IF($L151=1,1,CF$1<=$H151+$M151)+CF27*(CF$1>=$N151+$O151+$I151)*$Q151*CF$10/INDEX($T$10:$EJ$10,MATCH($N151,$T$1:$EJ$1,0))*IF($L151=0,1,CF$1<=$H151+$M151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL27*(DL$1>$J151)*$P151*DL$10/INDEX($T$10:$EJ$10,MATCH($H151,$T$1:$EJ$1,0))*IF($L151=1,1,DL$1<=$H151+$M151)+DL27*(DL$1>=$N151+$O151+$I151)*$Q151*DL$10/INDEX($T$10:$EJ$10,MATCH($N151,$T$1:$EJ$1,0))*IF($L151=0,1,DL$1<=$H151+$M151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"Tenant 17",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C152,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C152)","v":212.5},10006,4,120,1,121,0,0,12,0,1,539.13956613316236,0,10046,null,{"$f":"T28*(T$1>$J152)*$P152*T$10/INDEX($T$10:$EJ$10,MATCH($H152,$T$1:$EJ$1,0))*IF($L152=1,1,T$1<=$H152+$M152)+T28*(T$1>=$N152+$O152+$I152)*$Q152*T$10/INDEX($T$10:$EJ$10,MATCH($N152,$T$1:$EJ$1,0))*IF($L152=0,1,T$1<=$H152+$M152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ28*(AZ$1>$J152)*$P152*AZ$10/INDEX($T$10:$EJ$10,MATCH($H152,$T$1:$EJ$1,0))*IF($L152=1,1,AZ$1<=$H152+$M152)+AZ28*(AZ$1>=$N152+$O152+$I152)*$Q152*AZ$10/INDEX($T$10:$EJ$10,MATCH($N152,$T$1:$EJ$1,0))*IF($L152=0,1,AZ$1<=$H152+$M152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF28*(CF$1>$J152)*$P152*CF$10/INDEX($T$10:$EJ$10,MATCH($H152,$T$1:$EJ$1,0))*IF($L152=1,1,CF$1<=$H152+$M152)+CF28*(CF$1>=$N152+$O152+$I152)*$Q152*CF$10/INDEX($T$10:$EJ$10,MATCH($N152,$T$1:$EJ$1,0))*IF($L152=0,1,CF$1<=$H152+$M152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL28*(DL$1>$J152)*$P152*DL$10/INDEX($T$10:$EJ$10,MATCH($H152,$T$1:$EJ$1,0))*IF($L152=1,1,DL$1<=$H152+$M152)+DL28*(DL$1>=$N152+$O152+$I152)*$Q152*DL$10/INDEX($T$10:$EJ$10,MATCH($N152,$T$1:$EJ$1,0))*IF($L152=0,1,DL$1<=$H152+$M152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Tenant 18",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C153,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C153)","v":212.5},10006,4,120,1,121,0.5,0,16,0,2,539.13956613316236,0,10046,null,{"$f":"T29*(T$1>$J153)*$P153*T$10/INDEX($T$10:$EJ$10,MATCH($H153,$T$1:$EJ$1,0))*IF($L153=1,1,T$1<=$H153+$M153)+T29*(T$1>=$N153+$O153+$I153)*$Q153*T$10/INDEX($T$10:$EJ$10,MATCH($N153,$T$1:$EJ$1,0))*IF($L153=0,1,T$1<=$H153+$M153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ29*(AZ$1>$J153)*$P153*AZ$10/INDEX($T$10:$EJ$10,MATCH($H153,$T$1:$EJ$1,0))*IF($L153=1,1,AZ$1<=$H153+$M153)+AZ29*(AZ$1>=$N153+$O153+$I153)*$Q153*AZ$10/INDEX($T$10:$EJ$10,MATCH($N153,$T$1:$EJ$1,0))*IF($L153=0,1,AZ$1<=$H153+$M153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF29*(CF$1>$J153)*$P153*CF$10/INDEX($T$10:$EJ$10,MATCH($H153,$T$1:$EJ$1,0))*IF($L153=1,1,CF$1<=$H153+$M153)+CF29*(CF$1>=$N153+$O153+$I153)*$Q153*CF$10/INDEX($T$10:$EJ$10,MATCH($N153,$T$1:$EJ$1,0))*IF($L153=0,1,CF$1<=$H153+$M153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL29*(DL$1>$J153)*$P153*DL$10/INDEX($T$10:$EJ$10,MATCH($H153,$T$1:$EJ$1,0))*IF($L153=1,1,DL$1<=$H153+$M153)+DL29*(DL$1>=$N153+$O153+$I153)*$Q153*DL$10/INDEX($T$10:$EJ$10,MATCH($N153,$T$1:$EJ$1,0))*IF($L153=0,1,DL$1<=$H153+$M153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Tenant 19",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C154,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C154)","v":212.5},10006,4,120,1,121,0.25,0,20,0,3,539.13956613316236,0,10046,null,{"$f":"T30*(T$1>$J154)*$P154*T$10/INDEX($T$10:$EJ$10,MATCH($H154,$T$1:$EJ$1,0))*IF($L154=1,1,T$1<=$H154+$M154)+T30*(T$1>=$N154+$O154+$I154)*$Q154*T$10/INDEX($T$10:$EJ$10,MATCH($N154,$T$1:$EJ$1,0))*IF($L154=0,1,T$1<=$H154+$M154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ30*(AZ$1>$J154)*$P154*AZ$10/INDEX($T$10:$EJ$10,MATCH($H154,$T$1:$EJ$1,0))*IF($L154=1,1,AZ$1<=$H154+$M154)+AZ30*(AZ$1>=$N154+$O154+$I154)*$Q154*AZ$10/INDEX($T$10:$EJ$10,MATCH($N154,$T$1:$EJ$1,0))*IF($L154=0,1,AZ$1<=$H154+$M154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF30*(CF$1>$J154)*$P154*CF$10/INDEX($T$10:$EJ$10,MATCH($H154,$T$1:$EJ$1,0))*IF($L154=1,1,CF$1<=$H154+$M154)+CF30*(CF$1>=$N154+$O154+$I154)*$Q154*CF$10/INDEX($T$10:$EJ$10,MATCH($N154,$T$1:$EJ$1,0))*IF($L154=0,1,CF$1<=$H154+$M154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL30*(DL$1>$J154)*$P154*DL$10/INDEX($T$10:$EJ$10,MATCH($H154,$T$1:$EJ$1,0))*IF($L154=1,1,DL$1<=$H154+$M154)+DL30*(DL$1>=$N154+$O154+$I154)*$Q154*DL$10/INDEX($T$10:$EJ$10,MATCH($N154,$T$1:$EJ$1,0))*IF($L154=0,1,DL$1<=$H154+$M154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Tenant 20",5,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C155,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C155)","v":212.5},10006,4,120,1,121,0.75,0,24,0,4,539.13956613316236,0,10046,null,{"$f":"T31*(T$1>$J155)*$P155*T$10/INDEX($T$10:$EJ$10,MATCH($H155,$T$1:$EJ$1,0))*IF($L155=1,1,T$1<=$H155+$M155)+T31*(T$1>=$N155+$O155+$I155)*$Q155*T$10/INDEX($T$10:$EJ$10,MATCH($N155,$T$1:$EJ$1,0))*IF($L155=0,1,T$1<=$H155+$M155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ31*(AZ$1>$J155)*$P155*AZ$10/INDEX($T$10:$EJ$10,MATCH($H155,$T$1:$EJ$1,0))*IF($L155=1,1,AZ$1<=$H155+$M155)+AZ31*(AZ$1>=$N155+$O155+$I155)*$Q155*AZ$10/INDEX($T$10:$EJ$10,MATCH($N155,$T$1:$EJ$1,0))*IF($L155=0,1,AZ$1<=$H155+$M155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF31*(CF$1>$J155)*$P155*CF$10/INDEX($T$10:$EJ$10,MATCH($H155,$T$1:$EJ$1,0))*IF($L155=1,1,CF$1<=$H155+$M155)+CF31*(CF$1>=$N155+$O155+$I155)*$Q155*CF$10/INDEX($T$10:$EJ$10,MATCH($N155,$T$1:$EJ$1,0))*IF($L155=0,1,CF$1<=$H155+$M155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL31*(DL$1>$J155)*$P155*DL$10/INDEX($T$10:$EJ$10,MATCH($H155,$T$1:$EJ$1,0))*IF($L155=1,1,DL$1<=$H155+$M155)+DL31*(DL$1>=$N155+$O155+$I155)*$Q155*DL$10/INDEX($T$10:$EJ$10,MATCH($N155,$T$1:$EJ$1,0))*IF($L155=0,1,DL$1<=$H155+$M155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Tenant 21",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C156,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C156)","v":212.5},10005,5,120,1,121,0,0,12,0,1,539.13956613316236,0,10045,null,{"$f":"T32*(T$1>$J156)*$P156*T$10/INDEX($T$10:$EJ$10,MATCH($H156,$T$1:$EJ$1,0))*IF($L156=1,1,T$1<=$H156+$M156)+T32*(T$1>=$N156+$O156+$I156)*$Q156*T$10/INDEX($T$10:$EJ$10,MATCH($N156,$T$1:$EJ$1,0))*IF($L156=0,1,T$1<=$H156+$M156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ32*(AZ$1>$J156)*$P156*AZ$10/INDEX($T$10:$EJ$10,MATCH($H156,$T$1:$EJ$1,0))*IF($L156=1,1,AZ$1<=$H156+$M156)+AZ32*(AZ$1>=$N156+$O156+$I156)*$Q156*AZ$10/INDEX($T$10:$EJ$10,MATCH($N156,$T$1:$EJ$1,0))*IF($L156=0,1,AZ$1<=$H156+$M156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF32*(CF$1>$J156)*$P156*CF$10/INDEX($T$10:$EJ$10,MATCH($H156,$T$1:$EJ$1,0))*IF($L156=1,1,CF$1<=$H156+$M156)+CF32*(CF$1>=$N156+$O156+$I156)*$Q156*CF$10/INDEX($T$10:$EJ$10,MATCH($N156,$T$1:$EJ$1,0))*IF($L156=0,1,CF$1<=$H156+$M156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL32*(DL$1>$J156)*$P156*DL$10/INDEX($T$10:$EJ$10,MATCH($H156,$T$1:$EJ$1,0))*IF($L156=1,1,DL$1<=$H156+$M156)+DL32*(DL$1>=$N156+$O156+$I156)*$Q156*DL$10/INDEX($T$10:$EJ$10,MATCH($N156,$T$1:$EJ$1,0))*IF($L156=0,1,DL$1<=$H156+$M156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Tenant 22",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C157,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C157)","v":212.5},10005,5,120,1,121,0.5,0,16,0,2,539.13956613316236,0,10045,null,{"$f":"T33*(T$1>$J157)*$P157*T$10/INDEX($T$10:$EJ$10,MATCH($H157,$T$1:$EJ$1,0))*IF($L157=1,1,T$1<=$H157+$M157)+T33*(T$1>=$N157+$O157+$I157)*$Q157*T$10/INDEX($T$10:$EJ$10,MATCH($N157,$T$1:$EJ$1,0))*IF($L157=0,1,T$1<=$H157+$M157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ33*(AZ$1>$J157)*$P157*AZ$10/INDEX($T$10:$EJ$10,MATCH($H157,$T$1:$EJ$1,0))*IF($L157=1,1,AZ$1<=$H157+$M157)+AZ33*(AZ$1>=$N157+$O157+$I157)*$Q157*AZ$10/INDEX($T$10:$EJ$10,MATCH($N157,$T$1:$EJ$1,0))*IF($L157=0,1,AZ$1<=$H157+$M157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF33*(CF$1>$J157)*$P157*CF$10/INDEX($T$10:$EJ$10,MATCH($H157,$T$1:$EJ$1,0))*IF($L157=1,1,CF$1<=$H157+$M157)+CF33*(CF$1>=$N157+$O157+$I157)*$Q157*CF$10/INDEX($T$10:$EJ$10,MATCH($N157,$T$1:$EJ$1,0))*IF($L157=0,1,CF$1<=$H157+$M157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL33*(DL$1>$J157)*$P157*DL$10/INDEX($T$10:$EJ$10,MATCH($H157,$T$1:$EJ$1,0))*IF($L157=1,1,DL$1<=$H157+$M157)+DL33*(DL$1>=$N157+$O157+$I157)*$Q157*DL$10/INDEX($T$10:$EJ$10,MATCH($N157,$T$1:$EJ$1,0))*IF($L157=0,1,DL$1<=$H157+$M157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Tenant 23",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C158,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C158)","v":212.5},10005,5,120,1,121,0.25,0,20,0,3,539.13956613316236,0,10045,null,{"$f":"T34*(T$1>$J158)*$P158*T$10/INDEX($T$10:$EJ$10,MATCH($H158,$T$1:$EJ$1,0))*IF($L158=1,1,T$1<=$H158+$M158)+T34*(T$1>=$N158+$O158+$I158)*$Q158*T$10/INDEX($T$10:$EJ$10,MATCH($N158,$T$1:$EJ$1,0))*IF($L158=0,1,T$1<=$H158+$M158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ34*(AZ$1>$J158)*$P158*AZ$10/INDEX($T$10:$EJ$10,MATCH($H158,$T$1:$EJ$1,0))*IF($L158=1,1,AZ$1<=$H158+$M158)+AZ34*(AZ$1>=$N158+$O158+$I158)*$Q158*AZ$10/INDEX($T$10:$EJ$10,MATCH($N158,$T$1:$EJ$1,0))*IF($L158=0,1,AZ$1<=$H158+$M158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF34*(CF$1>$J158)*$P158*CF$10/INDEX($T$10:$EJ$10,MATCH($H158,$T$1:$EJ$1,0))*IF($L158=1,1,CF$1<=$H158+$M158)+CF34*(CF$1>=$N158+$O158+$I158)*$Q158*CF$10/INDEX($T$10:$EJ$10,MATCH($N158,$T$1:$EJ$1,0))*IF($L158=0,1,CF$1<=$H158+$M158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL34*(DL$1>$J158)*$P158*DL$10/INDEX($T$10:$EJ$10,MATCH($H158,$T$1:$EJ$1,0))*IF($L158=1,1,DL$1<=$H158+$M158)+DL34*(DL$1>=$N158+$O158+$I158)*$Q158*DL$10/INDEX($T$10:$EJ$10,MATCH($N158,$T$1:$EJ$1,0))*IF($L158=0,1,DL$1<=$H158+$M158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Tenant 24",6,null,{"$f":"INDEX(AssetDB!$G$32:$AR$32,MATCH($C159,AssetDB!$G$1:$AR$1,0))/COUNTIF($C$12:$C$35,$C159)","v":212.5},{"$f":"F35","v":10005},5,120,1,121,0.75,0,24,0,4,539.13956613316236,0,10045,null,{"$f":"T35*(T$1>$J159)*$P159*T$10/INDEX($T$10:$EJ$10,MATCH($H159,$T$1:$EJ$1,0))*IF($L159=1,1,T$1<=$H159+$M159)+T35*(T$1>=$N159+$O159+$I159)*$Q159*T$10/INDEX($T$10:$EJ$10,MATCH($N159,$T$1:$EJ$1,0))*IF($L159=0,1,T$1<=$H159+$M159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ35*(AZ$1>$J159)*$P159*AZ$10/INDEX($T$10:$EJ$10,MATCH($H159,$T$1:$EJ$1,0))*IF($L159=1,1,AZ$1<=$H159+$M159)+AZ35*(AZ$1>=$N159+$O159+$I159)*$Q159*AZ$10/INDEX($T$10:$EJ$10,MATCH($N159,$T$1:$EJ$1,0))*IF($L159=0,1,AZ$1<=$H159+$M159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF35*(CF$1>$J159)*$P159*CF$10/INDEX($T$10:$EJ$10,MATCH($H159,$T$1:$EJ$1,0))*IF($L159=1,1,CF$1<=$H159+$M159)+CF35*(CF$1>=$N159+$O159+$I159)*$Q159*CF$10/INDEX($T$10:$EJ$10,MATCH($N159,$T$1:$EJ$1,0))*IF($L159=0,1,CF$1<=$H159+$M159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL35*(DL$1>$J159)*$P159*DL$10/INDEX($T$10:$EJ$10,MATCH($H159,$T$1:$EJ$1,0))*IF($L159=1,1,DL$1<=$H159+$M159)+DL35*(DL$1>=$N159+$O159+$I159)*$Q159*DL$10/INDEX($T$10:$EJ$10,MATCH($N159,$T$1:$EJ$1,0))*IF($L159=0,1,DL$1<=$H159+$M159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Rent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T136:T160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ136:AZ160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2192547.7714088773,5675916.5830651382,5675916.5830651382,5675916.5830651382,5675916.5830651382,5789434.9147264399,5789434.9147264399,5789434.9147264399,5789434.9147264399,5905223.6130209696,5905223.6130209696,5905223.6130209696,{"$f":"SUM(CB136:CB160)","v":3861699.6077265441},5010605.0186160449,5010605.0186160449,5010605.0186160449,5010605.0186160449,5010605.0186160449,5010605.0186160449,5010605.0186160449,2938142.5996993501,2938142.5996993501,2938142.5996993501,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1129750.5509385511,4445606.7172551109,4445606.7172551109,4445606.7172551109,4445606.7172551109,4445606.7172551109,4445606.7172551109,4445606.7172551109,4445606.7172551109,4445606.7172551109,4445606.7172551109,4445606.7172551109,2486892.1247374197,3616642.675675971,3616642.675675971,3616642.675675971]
[]
[1,{"$f":"\"Total Rent Phase \"&A163","v":"Total Rent Phase 1"},null,null,{"$f":"SUMPRODUCT(--($C$12:$C$35=$A163),(E$12:E$35))","v":7500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A163),(T$136:T$159))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A163),(AD$136:AD$159))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A163),(AN$136:AN$159))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A163),(AX$136:AX$159))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A163),(BH$136:BH$159))","v":0},0,0,0,0,0,0,0,2192547.7714088773,5675916.5830651382,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A163),(BR$136:BR$159))","v":5675916.5830651382},5675916.5830651382,5675916.5830651382,5789434.9147264399,5789434.9147264399,5789434.9147264399,5789434.9147264399,5905223.6130209696,5905223.6130209696,5905223.6130209696,3861699.6077265441,5010605.0186160449,5010605.0186160449,5010605.0186160449,5010605.0186160449,5010605.0186160449,5010605.0186160449,5010605.0186160449,2938142.5996993501,2938142.5996993501,2938142.5996993501,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Total Rent Phase 2",null,null,4000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,706094.09433659434,2778504.1982844444,2778504.1982844444,2778504.1982844444,2778504.1982844444,2778504.1982844444,2778504.1982844444,2778504.1982844444,2778504.1982844444,2778504.1982844444,2778504.1982844444,2778504.1982844444,1554307.5779608875,2260401.6722974819,2260401.6722974819,2260401.6722974819]
[3,"Total Rent Phase 3",null,null,2400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,423656.45660195668,1667102.5189706669,1667102.5189706669,1667102.5189706669,1667102.5189706669,1667102.5189706669,1667102.5189706669,1667102.5189706669,1667102.5189706669,1667102.5189706669,1667102.5189706669,1667102.5189706669,932584.54677653254,1356241.0033784893,1356241.0033784893,1356241.0033784893]
[4,"Total Rent Phase 4",null,null,1700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($C$136:$C$159=$A166),(CH$136:CH$159))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Total Rent Phase 5",null,null,850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Total Rent Phase 6",null,null,850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B161","v":"Total Rent"},null,null,{"$f":"SUM(E163:E169)","v":17300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T163:T169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ163:AZ169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2192547.7714088773,5675916.5830651382,5675916.5830651382,5675916.5830651382,5675916.5830651382,5789434.9147264399,5789434.9147264399,5789434.9147264399,5789434.9147264399,5905223.6130209696,5905223.6130209696,5905223.6130209696,{"$f":"SUM(CB163:CB169)","v":3861699.6077265441},5010605.0186160449,5010605.0186160449,5010605.0186160449,5010605.0186160449,5010605.0186160449,5010605.0186160449,5010605.0186160449,2938142.5996993501,2938142.5996993501,2938142.5996993501,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,4115986.4242111202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1129750.5509385511,4445606.7172551118,4445606.7172551118,4445606.7172551118,4445606.7172551118,4445606.7172551118,4445606.7172551118,4445606.7172551118,4445606.7172551118,4445606.7172551118,4445606.7172551118,4445606.7172551118,2486892.1247374201,3616642.6756759714,3616642.6756759714,3616642.6756759714]
[]
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]

{"sheet":"AssetLevelCF","index":7,"n_rows":247,"n_cols":167,"rows_kept":247,"cut":false,"hidden":false,"merged":[]}
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,null,"Qtr #",null,{"$f":"DevCosts!AV1","v":0},{"$f":"DevCosts!AW1","v":1},{"$f":"DevCosts!AX1","v":2},{"$f":"DevCosts!AY1","v":3},{"$f":"DevCosts!AZ1","v":4},{"$f":"DevCosts!BA1","v":5},{"$f":"DevCosts!BB1","v":6},{"$f":"DevCosts!BC1","v":7},{"$f":"DevCosts!BD1","v":8},{"$f":"DevCosts!BE1","v":9},{"$f":"DevCosts!BF1","v":10},{"$f":"DevCosts!BG1","v":11},{"$f":"DevCosts!BH1","v":12},{"$f":"DevCosts!BI1","v":13},{"$f":"DevCosts!BJ1","v":14},{"$f":"DevCosts!BK1","v":15},{"$f":"DevCosts!BL1","v":16},{"$f":"DevCosts!BM1","v":17},{"$f":"DevCosts!BN1","v":18},{"$f":"DevCosts!BO1","v":19},{"$f":"DevCosts!BP1","v":20},{"$f":"DevCosts!BQ1","v":21},{"$f":"DevCosts!BR1","v":22},{"$f":"DevCosts!BS1","v":23},{"$f":"DevCosts!BT1","v":24},{"$f":"DevCosts!BU1","v":25},{"$f":"DevCosts!BV1","v":26},{"$f":"DevCosts!BW1","v":27},{"$f":"DevCosts!BX1","v":28},{"$f":"DevCosts!BY1","v":29},{"$f":"DevCosts!BZ1","v":30},{"$f":"DevCosts!CA1","v":31},{"$f":"DevCosts!CB1","v":32},{"$f":"DevCosts!CC1","v":33},{"$f":"DevCosts!CD1","v":34},{"$f":"DevCosts!CE1","v":35},{"$f":"DevCosts!CF1","v":36},{"$f":"DevCosts!CG1","v":37},{"$f":"DevCosts!CH1","v":38},{"$f":"DevCosts!CI1","v":39},{"$f":"DevCosts!CJ1","v":40},{"$f":"DevCosts!CK1","v":41},{"$f":"DevCosts!CL1","v":42},{"$f":"DevCosts!CM1","v":43},{"$f":"DevCosts!CN1","v":44},{"$f":"DevCosts!CO1","v":45},{"$f":"DevCosts!CP1","v":46},{"$f":"DevCosts!CQ1","v":47},{"$f":"DevCosts!CR1","v":48},{"$f":"DevCosts!CS1","v":49},{"$f":"DevCosts!CT1","v":50},{"$f":"DevCosts!CU1","v":51},{"$f":"DevCosts!CV1","v":52},{"$f":"DevCosts!CW1","v":53},{"$f":"DevCosts!CX1","v":54},{"$f":"DevCosts!CY1","v":55},{"$f":"DevCosts!CZ1","v":56},{"$f":"DevCosts!DA1","v":57},{"$f":"DevCosts!DB1","v":58},{"$f":"DevCosts!DC1","v":59},{"$f":"DevCosts!DD1","v":60},{"$f":"DevCosts!DE1","v":61},{"$f":"DevCosts!DF1","v":62},{"$f":"DevCosts!DG1","v":63},{"$f":"DevCosts!DH1","v":64},{"$f":"DevCosts!DI1","v":65},{"$f":"DevCosts!DJ1","v":66},{"$f":"DevCosts!DK1","v":67},{"$f":"DevCosts!DL1","v":68},{"$f":"DevCosts!DM1","v":69},{"$f":"DevCosts!DN1","v":70},{"$f":"DevCosts!DO1","v":71},{"$f":"DevCosts!DP1","v":72},{"$f":"DevCosts!DQ1","v":73},{"$f":"DevCosts!DR1","v":74},{"$f":"DevCosts!DS1","v":75},{"$f":"DevCosts!DT1","v":76},{"$f":"DevCosts!DU1","v":77},{"$f":"DevCosts!DV1","v":78},{"$f":"DevCosts!DW1","v":79},{"$f":"DevCosts!DX1","v":80},{"$f":"DevCosts!DY1","v":81},{"$f":"DevCosts!DZ1","v":82},{"$f":"DevCosts!EA1","v":83},{"$f":"DevCosts!EB1","v":84},{"$f":"DevCosts!EC1","v":85},{"$f":"DevCosts!ED1","v":86},{"$f":"DevCosts!EE1","v":87},{"$f":"DevCosts!EF1","v":88},{"$f":"DevCosts!EG1","v":89},{"$f":"DevCosts!EH1","v":90},{"$f":"DevCosts!EI1","v":91},{"$f":"DevCosts!EJ1","v":92},{"$f":"DevCosts!EK1","v":93},{"$f":"DevCosts!EL1","v":94},{"$f":"DevCosts!EM1","v":95},{"$f":"DevCosts!EN1","v":96},{"$f":"DevCosts!EO1","v":97},{"$f":"DevCosts!EP1","v":98},{"$f":"DevCosts!EQ1","v":99},{"$f":"DevCosts!ER1","v":100},{"$f":"DevCosts!ES1","v":101},{"$f":"DevCosts!ET1","v":102},{"$f":"DevCosts!EU1","v":103},{"$f":"DevCosts!EV1","v":104},{"$f":"DevCosts!EW1","v":105},{"$f":"DevCosts!EX1","v":106},{"$f":"DevCosts!EY1","v":107},{"$f":"DevCosts!EZ1","v":108},{"$f":"DevCosts!FA1","v":109},{"$f":"DevCosts!FB1","v":110},{"$f":"DevCosts!FC1","v":111},{"$f":"DevCosts!FD1","v":112},{"$f":"DevCosts!FE1","v":113},{"$f":"DevCosts!FF1","v":114},{"$f":"DevCosts!FG1","v":115},{"$f":"DevCosts!FH1","v":116},{"$f":"DevCosts!FI1","v":117},{"$f":"DevCosts!FJ1","v":118},{"$f":"DevCosts!FK1","v":119},{"$f":"DevCosts!FL1","v":120},"x"]
[null,"REAL ESTATE DEVELOPMENT"]
[null,"Asset Level Cash Flows"]
[null,"all data in Euro 000's, unless otherwise indicated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date",null,null,null,null,{"$f":"DATE(AT8,AT7*3+1,1)-1","v":"2011-12-31"},{"$f":"DATE(YEAR(AT6),MONTH(AT6)+4,1)-1","v":"2012-03-31"},{"$f":"DATE(YEAR(AU6),MONTH(AU6)+4,1)-1","v":"2012-06-30"},"2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31","2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30",{"$f":"DATE(YEAR(DA6),MONTH(DA6)+4,1)-1","v":"2026-12-31"},"2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DevCosts!AO7","v":"Quarter"},null,null,null,null,{"$f":"DevCosts!AV7","v":4},{"$f":"DevCosts!AW7","v":1},{"$f":"DevCosts!AX7","v":2},{"$f":"DevCosts!AY7","v":3},{"$f":"DevCosts!AZ7","v":4},{"$f":"DevCosts!BA7","v":1},{"$f":"DevCosts!BB7","v":2},{"$f":"DevCosts!BC7","v":3},{"$f":"DevCosts!BD7","v":4},{"$f":"DevCosts!BE7","v":1},{"$f":"DevCosts!BF7","v":2},{"$f":"DevCosts!BG7","v":3},{"$f":"DevCosts!BH7","v":4},{"$f":"DevCosts!BI7","v":1},{"$f":"DevCosts!BJ7","v":2},{"$f":"DevCosts!BK7","v":3},{"$f":"DevCosts!BL7","v":4},{"$f":"DevCosts!BM7","v":1},{"$f":"DevCosts!BN7","v":2},{"$f":"DevCosts!BO7","v":3},{"$f":"DevCosts!BP7","v":4},{"$f":"DevCosts!BQ7","v":1},{"$f":"DevCosts!BR7","v":2},{"$f":"DevCosts!BS7","v":3},{"$f":"DevCosts!BT7","v":4},{"$f":"DevCosts!BU7","v":1},{"$f":"DevCosts!BV7","v":2},{"$f":"DevCosts!BW7","v":3},{"$f":"DevCosts!BX7","v":4},{"$f":"DevCosts!BY7","v":1},{"$f":"DevCosts!BZ7","v":2},{"$f":"DevCosts!CA7","v":3},{"$f":"DevCosts!CB7","v":4},{"$f":"DevCosts!CC7","v":1},{"$f":"DevCosts!CD7","v":2},{"$f":"DevCosts!CE7","v":3},{"$f":"DevCosts!CF7","v":4},{"$f":"DevCosts!CG7","v":1},{"$f":"DevCosts!CH7","v":2},{"$f":"DevCosts!CI7","v":3},{"$f":"DevCosts!CJ7","v":4},{"$f":"DevCosts!CK7","v":1},{"$f":"DevCosts!CL7","v":2},{"$f":"DevCosts!CM7","v":3},{"$f":"DevCosts!CN7","v":4},{"$f":"DevCosts!CO7","v":1},{"$f":"DevCosts!CP7","v":2},{"$f":"DevCosts!CQ7","v":3},{"$f":"DevCosts!CR7","v":4},{"$f":"DevCosts!CS7","v":1},{"$f":"DevCosts!CT7","v":2},{"$f":"DevCosts!CU7","v":3},{"$f":"DevCosts!CV7","v":4},{"$f":"DevCosts!CW7","v":1},{"$f":"DevCosts!CX7","v":2},{"$f":"DevCosts!CY7","v":3},{"$f":"DevCosts!CZ7","v":4},{"$f":"DevCosts!DA7","v":1},{"$f":"DevCosts!DB7","v":2},{"$f":"DevCosts!DC7","v":3},{"$f":"DevCosts!DD7","v":4},{"$f":"DevCosts!DE7","v":1},{"$f":"DevCosts!DF7","v":2},{"$f":"DevCosts!DG7","v":3},{"$f":"DevCosts!DH7","v":4},{"$f":"DevCosts!DI7","v":1},{"$f":"DevCosts!DJ7","v":2},{"$f":"DevCosts!DK7","v":3},{"$f":"DevCosts!DL7","v":4},{"$f":"DevCosts!DM7","v":1},{"$f":"DevCosts!DN7","v":2},{"$f":"DevCosts!DO7","v":3},{"$f":"DevCosts!DP7","v":4},{"$f":"DevCosts!DQ7","v":1},{"$f":"DevCosts!DR7","v":2},{"$f":"DevCosts!DS7","v":3},{"$f":"DevCosts!DT7","v":4},{"$f":"DevCosts!DU7","v":1},{"$f":"DevCosts!DV7","v":2},{"$f":"DevCosts!DW7","v":3},{"$f":"DevCosts!DX7","v":4},{"$f":"DevCosts!DY7","v":1},{"$f":"DevCosts!DZ7","v":2},{"$f":"DevCosts!EA7","v":3},{"$f":"DevCosts!EB7","v":4},{"$f":"DevCosts!EC7","v":1},{"$f":"DevCosts!ED7","v":2},{"$f":"DevCosts!EE7","v":3},{"$f":"DevCosts!EF7","v":4},{"$f":"DevCosts!EG7","v":1},{"$f":"DevCosts!EH7","v":2},{"$f":"DevCosts!EI7","v":3},{"$f":"DevCosts!EJ7","v":4},{"$f":"DevCosts!EK7","v":1},{"$f":"DevCosts!EL7","v":2},{"$f":"DevCosts!EM7","v":3},{"$f":"DevCosts!EN7","v":4},{"$f":"DevCosts!EO7","v":1},{"$f":"DevCosts!EP7","v":2},{"$f":"DevCosts!EQ7","v":3},{"$f":"DevCosts!ER7","v":4},{"$f":"DevCosts!ES7","v":1},{"$f":"DevCosts!ET7","v":2},{"$f":"DevCosts!EU7","v":3},{"$f":"DevCosts!EV7","v":4},{"$f":"DevCosts!EW7","v":1},{"$f":"DevCosts!EX7","v":2},{"$f":"DevCosts!EY7","v":3},{"$f":"DevCosts!EZ7","v":4},{"$f":"DevCosts!FA7","v":1},{"$f":"DevCosts!FB7","v":2},{"$f":"DevCosts!FC7","v":3},{"$f":"DevCosts!FD7","v":4},{"$f":"DevCosts!FE7","v":1},{"$f":"DevCosts!FF7","v":2},{"$f":"DevCosts!FG7","v":3},{"$f":"DevCosts!FH7","v":4},{"$f":"DevCosts!FI7","v":1},{"$f":"DevCosts!FJ7","v":2},{"$f":"DevCosts!FK7","v":3},{"$f":"DevCosts!FL7","v":4}]
[null,null,null,null,null,null,{"$f":"DevCosts!G8","v":2011},{"$f":"G8+1","v":2012},{"$f":"H8+1","v":2013},{"$f":"I8+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,{"$f":"U8+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"TOTAL",null,{"$f":"DevCosts!AO8","v":"Year"},null,null,null,null,{"$f":"DevCosts!AV8","v":2011},{"$f":"DevCosts!AW8","v":2012},{"$f":"DevCosts!AX8","v":2012},{"$f":"DevCosts!AY8","v":2012},{"$f":"DevCosts!AZ8","v":2012},{"$f":"DevCosts!BA8","v":2013},{"$f":"DevCosts!BB8","v":2013},{"$f":"DevCosts!BC8","v":2013},{"$f":"DevCosts!BD8","v":2013},{"$f":"DevCosts!BE8","v":2014},{"$f":"DevCosts!BF8","v":2014},{"$f":"DevCosts!BG8","v":2014},{"$f":"DevCosts!BH8","v":2014},{"$f":"DevCosts!BI8","v":2015},{"$f":"DevCosts!BJ8","v":2015},{"$f":"DevCosts!BK8","v":2015},{"$f":"DevCosts!BL8","v":2015},{"$f":"DevCosts!BM8","v":2016},{"$f":"DevCosts!BN8","v":2016},{"$f":"DevCosts!BO8","v":2016},{"$f":"DevCosts!BP8","v":2016},{"$f":"DevCosts!BQ8","v":2017},{"$f":"DevCosts!BR8","v":2017},{"$f":"DevCosts!BS8","v":2017},{"$f":"DevCosts!BT8","v":2017},{"$f":"DevCosts!BU8","v":2018},{"$f":"DevCosts!BV8","v":2018},{"$f":"DevCosts!BW8","v":2018},{"$f":"DevCosts!BX8","v":2018},{"$f":"DevCosts!BY8","v":2019},{"$f":"DevCosts!BZ8","v":2019},{"$f":"DevCosts!CA8","v":2019},{"$f":"DevCosts!CB8","v":2019},{"$f":"DevCosts!CC8","v":2020},{"$f":"DevCosts!CD8","v":2020},{"$f":"DevCosts!CE8","v":2020},{"$f":"DevCosts!CF8","v":2020},{"$f":"DevCosts!CG8","v":2021},{"$f":"DevCosts!CH8","v":2021},{"$f":"DevCosts!CI8","v":2021},{"$f":"DevCosts!CJ8","v":2021},{"$f":"DevCosts!CK8","v":2022},{"$f":"DevCosts!CL8","v":2022},{"$f":"DevCosts!CM8","v":2022},{"$f":"DevCosts!CN8","v":2022},{"$f":"DevCosts!CO8","v":2023},{"$f":"DevCosts!CP8","v":2023},{"$f":"DevCosts!CQ8","v":2023},{"$f":"DevCosts!CR8","v":2023},{"$f":"DevCosts!CS8","v":2024},{"$f":"DevCosts!CT8","v":2024},{"$f":"DevCosts!CU8","v":2024},{"$f":"DevCosts!CV8","v":2024},{"$f":"DevCosts!CW8","v":2025},{"$f":"DevCosts!CX8","v":2025},{"$f":"DevCosts!CY8","v":2025},{"$f":"DevCosts!CZ8","v":2025},{"$f":"DevCosts!DA8","v":2026},{"$f":"DevCosts!DB8","v":2026},{"$f":"DevCosts!DC8","v":2026},{"$f":"DevCosts!DD8","v":2026},{"$f":"DevCosts!DE8","v":2027},{"$f":"DevCosts!DF8","v":2027},{"$f":"DevCosts!DG8","v":2027},{"$f":"DevCosts!DH8","v":2027},{"$f":"DevCosts!DI8","v":2028},{"$f":"DevCosts!DJ8","v":2028},{"$f":"DevCosts!DK8","v":2028},{"$f":"DevCosts!DL8","v":2028},{"$f":"DevCosts!DM8","v":2029},{"$f":"DevCosts!DN8","v":2029},{"$f":"DevCosts!DO8","v":2029},{"$f":"DevCosts!DP8","v":2029},{"$f":"DevCosts!DQ8","v":2030},{"$f":"DevCosts!DR8","v":2030},{"$f":"DevCosts!DS8","v":2030},{"$f":"DevCosts!DT8","v":2030},{"$f":"DevCosts!DU8","v":2031},{"$f":"DevCosts!DV8","v":2031},{"$f":"DevCosts!DW8","v":2031},{"$f":"DevCosts!DX8","v":2031},{"$f":"DevCosts!DY8","v":2032},{"$f":"DevCosts!DZ8","v":2032},{"$f":"DevCosts!EA8","v":2032},{"$f":"DevCosts!EB8","v":2032},{"$f":"DevCosts!EC8","v":2033},{"$f":"DevCosts!ED8","v":2033},{"$f":"DevCosts!EE8","v":2033},{"$f":"DevCosts!EF8","v":2033},{"$f":"DevCosts!EG8","v":2034},{"$f":"DevCosts!EH8","v":2034},{"$f":"DevCosts!EI8","v":2034},{"$f":"DevCosts!EJ8","v":2034},{"$f":"DevCosts!EK8","v":2035},{"$f":"DevCosts!EL8","v":2035},{"$f":"DevCosts!EM8","v":2035},{"$f":"DevCosts!EN8","v":2035},{"$f":"DevCosts!EO8","v":2036},{"$f":"DevCosts!EP8","v":2036},{"$f":"DevCosts!EQ8","v":2036},{"$f":"DevCosts!ER8","v":2036},{"$f":"DevCosts!ES8","v":2037},{"$f":"DevCosts!ET8","v":2037},{"$f":"DevCosts!EU8","v":2037},{"$f":"DevCosts!EV8","v":2037},{"$f":"DevCosts!EW8","v":2038},{"$f":"DevCosts!EX8","v":2038},{"$f":"DevCosts!EY8","v":2038},{"$f":"DevCosts!EZ8","v":2038},{"$f":"DevCosts!FA8","v":2039},{"$f":"DevCosts!FB8","v":2039},{"$f":"DevCosts!FC8","v":2039},{"$f":"DevCosts!FD8","v":2039},{"$f":"DevCosts!FE8","v":2040},{"$f":"DevCosts!FF8","v":2040},{"$f":"DevCosts!FG8","v":2040},{"$f":"DevCosts!FH8","v":2040},{"$f":"DevCosts!FI8","v":2041},{"$f":"DevCosts!FJ8","v":2041},{"$f":"DevCosts!FK8","v":2041},{"$f":"DevCosts!FL8","v":2041}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DevCosts!AO9","v":"Running Quarter"},null,null,null,null,{"$f":"DevCosts!AV9","v":0},{"$f":"DevCosts!AW9","v":1},{"$f":"DevCosts!AX9","v":2},{"$f":"DevCosts!AY9","v":3},{"$f":"DevCosts!AZ9","v":4},{"$f":"DevCosts!BA9","v":5},{"$f":"DevCosts!BB9","v":6},{"$f":"DevCosts!BC9","v":7},{"$f":"DevCosts!BD9","v":8},{"$f":"DevCosts!BE9","v":9},{"$f":"DevCosts!BF9","v":10},{"$f":"DevCosts!BG9","v":11},{"$f":"DevCosts!BH9","v":12},{"$f":"DevCosts!BI9","v":13},{"$f":"DevCosts!BJ9","v":14},{"$f":"DevCosts!BK9","v":15},{"$f":"DevCosts!BL9","v":16},{"$f":"DevCosts!BM9","v":17},{"$f":"DevCosts!BN9","v":18},{"$f":"DevCosts!BO9","v":19},{"$f":"DevCosts!BP9","v":20},{"$f":"DevCosts!BQ9","v":21},{"$f":"DevCosts!BR9","v":22},{"$f":"DevCosts!BS9","v":23},{"$f":"DevCosts!BT9","v":24},{"$f":"DevCosts!BU9","v":25},{"$f":"DevCosts!BV9","v":26},{"$f":"DevCosts!BW9","v":27},{"$f":"DevCosts!BX9","v":28},{"$f":"DevCosts!BY9","v":29},{"$f":"DevCosts!BZ9","v":30},{"$f":"DevCosts!CA9","v":31},{"$f":"DevCosts!CB9","v":32},{"$f":"DevCosts!CC9","v":33},{"$f":"DevCosts!CD9","v":34},{"$f":"DevCosts!CE9","v":35},{"$f":"DevCosts!CF9","v":36},{"$f":"DevCosts!CG9","v":37},{"$f":"DevCosts!CH9","v":38},{"$f":"DevCosts!CI9","v":39},{"$f":"DevCosts!CJ9","v":40},{"$f":"DevCosts!CK9","v":41},{"$f":"DevCosts!CL9","v":42},{"$f":"DevCosts!CM9","v":43},{"$f":"DevCosts!CN9","v":44},{"$f":"DevCosts!CO9","v":45},{"$f":"DevCosts!CP9","v":46},{"$f":"DevCosts!CQ9","v":47},{"$f":"DevCosts!CR9","v":48},{"$f":"DevCosts!CS9","v":49},{"$f":"DevCosts!CT9","v":50},{"$f":"DevCosts!CU9","v":51},{"$f":"DevCosts!CV9","v":52},{"$f":"DevCosts!CW9","v":53},{"$f":"DevCosts!CX9","v":54},{"$f":"DevCosts!CY9","v":55},{"$f":"DevCosts!CZ9","v":56},{"$f":"DevCosts!DA9","v":57},{"$f":"DevCosts!DB9","v":58},{"$f":"DevCosts!DC9","v":59},{"$f":"DevCosts!DD9","v":60},{"$f":"DevCosts!DE9","v":61},{"$f":"DevCosts!DF9","v":62},{"$f":"DevCosts!DG9","v":63},{"$f":"DevCosts!DH9","v":64},{"$f":"DevCosts!DI9","v":65},{"$f":"DevCosts!DJ9","v":66},{"$f":"DevCosts!DK9","v":67},{"$f":"DevCosts!DL9","v":68},{"$f":"DevCosts!DM9","v":69},{"$f":"DevCosts!DN9","v":70},{"$f":"DevCosts!DO9","v":71},{"$f":"DevCosts!DP9","v":72},{"$f":"DevCosts!DQ9","v":73},{"$f":"DevCosts!DR9","v":74},{"$f":"DevCosts!DS9","v":75},{"$f":"DevCosts!DT9","v":76},{"$f":"DevCosts!DU9","v":77},{"$f":"DevCosts!DV9","v":78},{"$f":"DevCosts!DW9","v":79},{"$f":"DevCosts!DX9","v":80},{"$f":"DevCosts!DY9","v":81},{"$f":"DevCosts!DZ9","v":82},{"$f":"DevCosts!EA9","v":83},{"$f":"DevCosts!EB9","v":84},{"$f":"DevCosts!EC9","v":85},{"$f":"DevCosts!ED9","v":86},{"$f":"DevCosts!EE9","v":87},{"$f":"DevCosts!EF9","v":88},{"$f":"DevCosts!EG9","v":89},{"$f":"DevCosts!EH9","v":90},{"$f":"DevCosts!EI9","v":91},{"$f":"DevCosts!EJ9","v":92},{"$f":"DevCosts!EK9","v":93},{"$f":"DevCosts!EL9","v":94},{"$f":"DevCosts!EM9","v":95},{"$f":"DevCosts!EN9","v":96},{"$f":"DevCosts!EO9","v":97},{"$f":"DevCosts!EP9","v":98},{"$f":"DevCosts!EQ9","v":99},{"$f":"DevCosts!ER9","v":100},{"$f":"DevCosts!ES9","v":101},{"$f":"DevCosts!ET9","v":102},{"$f":"DevCosts!EU9","v":103},{"$f":"DevCosts!EV9","v":104},{"$f":"DevCosts!EW9","v":105},{"$f":"DevCosts!EX9","v":106},{"$f":"DevCosts!EY9","v":107},{"$f":"DevCosts!EZ9","v":108},{"$f":"DevCosts!FA9","v":109},{"$f":"DevCosts!FB9","v":110},{"$f":"DevCosts!FC9","v":111},{"$f":"DevCosts!FD9","v":112},{"$f":"DevCosts!FE9","v":113},{"$f":"DevCosts!FF9","v":114},{"$f":"DevCosts!FG9","v":115},{"$f":"DevCosts!FH9","v":116},{"$f":"DevCosts!FI9","v":117},{"$f":"DevCosts!FJ9","v":118},{"$f":"DevCosts!FK9","v":119},{"$f":"DevCosts!FL9","v":120}]
[null,"Annualization Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B10","v":"Annualization Factor"}]
[null,"Cumulative Market Rent Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Market Rent Growth",null,null,null,null,{"$f":"RentRoll!T9","v":1},{"$f":"RentRoll!U9","v":1.0024906793143211},{"$f":"RentRoll!V9","v":1.004987562112089},{"$f":"RentRoll!W9","v":1.0074906638441916},{"$f":"RentRoll!X9","v":1.01},{"$f":"RentRoll!Y9","v":1.0125155861074644},{"$f":"RentRoll!Z9","v":1.0150374377332101},{"$f":"RentRoll!AA9","v":1.0175655704826336},{"$f":"RentRoll!AB9","v":1.0201},{"$f":"RentRoll!AC9","v":1.022640741968539},{"$f":"RentRoll!AD9","v":1.025187812110542},{"$f":"RentRoll!AE9","v":1.0277412261874599},{"$f":"RentRoll!AF9","v":1.0303009999999999},{"$f":"RentRoll!AG9","v":1.0328671493882242},{"$f":"RentRoll!AH9","v":1.0354396902316474},{"$f":"RentRoll!AI9","v":1.0380186384493344},{"$f":"RentRoll!AJ9","v":1.04060401},{"$f":"RentRoll!AK9","v":1.0431958208821066},{"$f":"RentRoll!AL9","v":1.0457940871339639},{"$f":"RentRoll!AM9","v":1.0483988248338278},{"$f":"RentRoll!AN9","v":1.0510100500999999},{"$f":"RentRoll!AO9","v":1.0536277790909276},{"$f":"RentRoll!AP9","v":1.0562520280053036},{"$f":"RentRoll!AQ9","v":1.0588828130821661},{"$f":"RentRoll!AR9","v":1.0615201506010001},{"$f":"RentRoll!AS9","v":1.0641640568818371},{"$f":"RentRoll!AT9","v":1.0668145482853568},{"$f":"RentRoll!AU9","v":1.0694716412129881},{"$f":"RentRoll!AV9","v":1.0721353521070103},{"$f":"RentRoll!AW9","v":1.0748056974506557},{"$f":"RentRoll!AX9","v":1.0774826937682105},{"$f":"RentRoll!AY9","v":1.0801663576251179},{"$f":"RentRoll!AZ9","v":1.0828567056280805},{"$f":"RentRoll!BA9","v":1.0855537544251623},{"$f":"RentRoll!BB9","v":1.0882575207058927},{"$f":"RentRoll!BC9","v":1.0909680212013693},{"$f":"RentRoll!BD9","v":1.0936852726843613},{"$f":"RentRoll!BE9","v":1.0964092919694139},{"$f":"RentRoll!BF9","v":1.0991400959129516},{"$f":"RentRoll!BG9","v":1.1018777014133829},{"$f":"RentRoll!BH9","v":1.104622125411205},{"$f":"RentRoll!BI9","v":1.1073733848891081},{"$f":"RentRoll!BJ9","v":1.1101314968720812},{"$f":"RentRoll!BK9","v":1.1128964784275168},{"$f":"RentRoll!BL9","v":1.115668346665317},{"$f":"RentRoll!BM9","v":1.1184471187379992},{"$f":"RentRoll!BN9","v":1.1212328118408019},{"$f":"RentRoll!BO9","v":1.124025443211792},{"$f":"RentRoll!BP9","v":1.1268250301319702},{"$f":"RentRoll!BQ9","v":1.1296315899253793},{"$f":"RentRoll!BR9","v":1.1324451399592101},{"$f":"RentRoll!BS9","v":1.1352656976439099},{"$f":"RentRoll!BT9","v":1.1380932804332899},{"$f":"RentRoll!BU9","v":1.1409279058246331},{"$f":"RentRoll!BV9","v":1.1437695913588022},{"$f":"RentRoll!BW9","v":1.146618354620349},{"$f":"RentRoll!BX9","v":1.1494742132376228},{"$f":"RentRoll!BY9","v":1.1523371848828792},{"$f":"RentRoll!BZ9","v":1.15520728727239},{"$f":"RentRoll!CA9","v":1.1580845381665523},{"$f":"RentRoll!CB9","v":1.1609689553699989},{"$f":"RentRoll!CC9","v":1.163860556731708},{"$f":"RentRoll!CD9","v":1.1667593601451138},{"$f":"RentRoll!CE9","v":1.1696653835482178},{"$f":"RentRoll!CF9","v":1.1725786449236988},{"$f":"RentRoll!CG9","v":1.175499162299025},{"$f":"RentRoll!CH9","v":1.178426953746565},{"$f":"RentRoll!CI9","v":1.1813620373837002},{"$f":"RentRoll!CJ9","v":1.1843044313729361},{"$f":"RentRoll!CK9","v":1.1872541539220154},{"$f":"RentRoll!CL9","v":1.1902112232840307},{"$f":"RentRoll!CM9","v":1.1931756577575372},{"$f":"RentRoll!CN9","v":1.1961474756866655},{"$f":"RentRoll!CO9","v":1.1991266954612356},{"$f":"RentRoll!CP9","v":1.2021133355168712},{"$f":"RentRoll!CQ9","v":1.2051074143351126},{"$f":"RentRoll!CR9","v":1.2081089504435321},{"$f":"RentRoll!CS9","v":1.2111179624158479},{"$f":"RentRoll!CT9","v":1.2141344688720399},{"$f":"RentRoll!CU9","v":1.2171584884784639},{"$f":"RentRoll!CV9","v":1.2201900399479675},{"$f":"RentRoll!CW9","v":1.2232291420400065},{"$f":"RentRoll!CX9","v":1.2262758135607603},{"$f":"RentRoll!CY9","v":1.2293300733632484},{"$f":"RentRoll!CZ9","v":1.232391940347447},{"$f":"RentRoll!DA9","v":1.2354614334604066},{"$f":"RentRoll!DB9","v":1.2385385716963679},{"$f":"RentRoll!DC9","v":1.2416233740968809},{"$f":"RentRoll!DD9","v":1.2447158597509216},{"$f":"RentRoll!DE9","v":1.2478160477950107},{"$f":"RentRoll!DF9","v":1.2509239574133315},{"$f":"RentRoll!DG9","v":1.2540396078378495},{"$f":"RentRoll!DH9","v":1.2571630183484306},{"$f":"RentRoll!DI9","v":1.2602942082729605},{"$f":"RentRoll!DJ9","v":1.2634331969874646},{"$f":"RentRoll!DK9","v":1.2665800039162278},{"$f":"RentRoll!DL9","v":1.2697346485319148},{"$f":"RentRoll!DM9","v":1.2728971503556901},{"$f":"RentRoll!DN9","v":1.2760675289573393},{"$f":"RentRoll!DO9","v":1.2792458039553902},{"$f":"RentRoll!DP9","v":1.282431995017234},{"$f":"RentRoll!DQ9","v":1.2856261218592471},{"$f":"RentRoll!DR9","v":1.2888282042469128},{"$f":"RentRoll!DS9","v":1.2920382619949442},{"$f":"RentRoll!DT9","v":1.2952563149674063},{"$f":"RentRoll!DU9","v":1.2984823830778394},{"$f":"RentRoll!DV9","v":1.3017164862893817},{"$f":"RentRoll!DW9","v":1.3049586446148935},{"$f":"RentRoll!DX9","v":1.3082088781170804},{"$f":"RentRoll!DY9","v":1.311467206908618},{"$f":"RentRoll!DZ9","v":1.3147336511522758},{"$f":"RentRoll!EA9","v":1.3180082310610426},{"$f":"RentRoll!EB9","v":1.3212909668982513},{"$f":"RentRoll!EC9","v":1.3245818789777042},{"$f":"RentRoll!ED9","v":1.3278809876637985},{"$f":"RentRoll!EE9","v":1.3311883133716529},{"$f":"RentRoll!EF9","v":1.3345038765672337},{"$f":"RentRoll!EG9","v":1.337827697767481},{"$f":"RentRoll!EH9","v":1.3411597975404363},{"$f":"RentRoll!EI9","v":1.3445001965053693},{"$f":"RentRoll!EJ9","v":1.3478489153329059}]
[null,"Cost Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Inflation",null,null,null,null,{"$f":"(1+ConstCostGrowth/4)^(AW10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+ConstCostGrowth/4)^(CC10)","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,{"$f":"(1+ConstCostGrowth/4)^(FJ10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+ConstCostGrowth/4)^(GP10)","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]
[null,"Indexation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B13","v":"Indexation"}]
[]
[]
[]
[1,"Phase 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",{"$f":"B17","v":"Phase 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,"x"]
[]
[null,"Let Area",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT19:$FJ19)/4","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=Q$8),$AT19:$FJ19)/4","v":0},0,1875,7500,7500,7031.25,7500,7031.25,6562.5,7500,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AA$8),$AT19:$FJ19)/4","v":7500},7500,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT19:$FJ19)/4","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT19:$FJ19)/4","v":0},null,null,null,"Let Area",null,null,null,null,null,{"$f":"INDEX(RentRoll!U$39:U$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!V$39:V$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!W$39:W$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!X$39:X$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!Y$39:Y$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!Z$39:Z$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AA$39:AA$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AB$39:AB$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AC$39:AC$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AD$39:AD$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AE$39:AE$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AF$39:AF$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AG$39:AG$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AH$39:AH$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AI$39:AI$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AJ$39:AJ$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AK$39:AK$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AL$39:AL$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AM$39:AM$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AN$39:AN$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AO$39:AO$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AP$39:AP$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AQ$39:AQ$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AR$39:AR$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AS$39:AS$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AT$39:AT$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AU$39:AU$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AV$39:AV$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AW$39:AW$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AX$39:AX$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AY$39:AY$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AZ$39:AZ$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BA$39:BA$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BB$39:BB$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BC$39:BC$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BD$39:BD$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BE$39:BE$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BF$39:BF$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BG$39:BG$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BH$39:BH$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BI$39:BI$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BJ$39:BJ$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BK$39:BK$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BL$39:BL$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BM$39:BM$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BN$39:BN$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BO$39:BO$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BP$39:BP$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!BQ$39:BQ$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!BR$39:BR$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!BS$39:BS$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!BT$39:BT$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!BU$39:BU$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!BV$39:BV$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!BW$39:BW$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!BX$39:BX$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!BY$39:BY$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!BZ$39:BZ$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CA$39:CA$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CB$39:CB$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":5625},{"$f":"INDEX(RentRoll!CC$39:CC$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CD$39:CD$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CE$39:CE$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CF$39:CF$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CG$39:CG$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CH$39:CH$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CI$39:CI$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CJ$39:CJ$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":5625},{"$f":"INDEX(RentRoll!CK$39:CK$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":5625},{"$f":"INDEX(RentRoll!CL$39:CL$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":5625},{"$f":"INDEX(RentRoll!CM$39:CM$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CN$39:CN$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CO$39:CO$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CP$39:CP$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CQ$39:CQ$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CR$39:CR$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CS$39:CS$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CT$39:CT$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CU$39:CU$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CV$39:CV$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CW$39:CW$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CX$39:CX$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CY$39:CY$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!CZ$39:CZ$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":7500},{"$f":"INDEX(RentRoll!DA$39:DA$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DB$39:DB$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DC$39:DC$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DD$39:DD$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DE$39:DE$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DF$39:DF$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DG$39:DG$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DH$39:DH$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DI$39:DI$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DJ$39:DJ$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DK$39:DK$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DL$39:DL$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DM$39:DM$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DN$39:DN$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DO$39:DO$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DP$39:DP$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DQ$39:DQ$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DR$39:DR$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DS$39:DS$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DT$39:DT$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DU$39:DU$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DV$39:DV$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DW$39:DW$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DX$39:DX$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DY$39:DY$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DZ$39:DZ$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EA$39:EA$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EB$39:EB$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EC$39:EC$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!ED$39:ED$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EE$39:EE$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EF$39:EF$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EG$39:EG$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EH$39:EH$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EI$39:EI$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EJ$39:EJ$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))","v":0}]
[null,"Vacant Area",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3750,0,0,468.75,0,468.75,937.5,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT20:$FJ20)/4","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT20:$FJ20)/4","v":0},null,null,null,"Vacant Area",null,null,null,null,null,{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AU$1)-AU19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AV$1)-AV19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AW$1)-AW19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AX$1)-AX19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AY$1)-AY19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AZ$1)-AZ19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BA$1)-BA19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BB$1)-BB19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BC$1)-BC19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BD$1)-BD19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BE$1)-BE19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BF$1)-BF19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BG$1)-BG19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BH$1)-BH19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BI$1)-BI19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BJ$1)-BJ19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BK$1)-BK19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BL$1)-BL19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BM$1)-BM19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BN$1)-BN19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BO$1)-BO19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BP$1)-BP19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BQ$1)-BQ19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BR$1)-BR19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BS$1)-BS19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BT$1)-BT19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BU$1)-BU19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BV$1)-BV19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BW$1)-BW19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BX$1)-BX19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BY$1)-BY19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BZ$1)-BZ19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CA$1)-CA19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CB$1)-CB19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CC$1)-CC19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CD$1)-CD19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CE$1)-CE19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CF$1)-CF19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CG$1)-CG19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CH$1)-CH19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CI$1)-CI19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CJ$1)-CJ19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CK$1)-CK19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CL$1)-CL19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CM$1)-CM19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CN$1)-CN19","v":7500},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CO$1)-CO19","v":7500},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CP$1)-CP19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CQ$1)-CQ19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CR$1)-CR19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CS$1)-CS19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CT$1)-CT19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CU$1)-CU19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CV$1)-CV19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CW$1)-CW19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CX$1)-CX19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CY$1)-CY19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CZ$1)-CZ19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DA$1)-DA19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DB$1)-DB19","v":1875},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DC$1)-DC19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DD$1)-DD19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DE$1)-DE19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DF$1)-DF19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DG$1)-DG19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DH$1)-DH19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DI$1)-DI19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DJ$1)-DJ19","v":1875},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DK$1)-DK19","v":1875},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DL$1)-DL19","v":1875},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DM$1)-DM19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DN$1)-DN19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DO$1)-DO19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DP$1)-DP19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DQ$1)-DQ19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DR$1)-DR19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DS$1)-DS19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DT$1)-DT19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DU$1)-DU19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DV$1)-DV19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DW$1)-DW19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DX$1)-DX19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DY$1)-DY19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DZ$1)-DZ19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EA$1)-EA19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EB$1)-EB19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EC$1)-EC19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ED$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ED$1)-ED19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EE$1)-EE19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EF$1)-EF19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EG$1)-EG19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EH$1)-EH19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EI$1)-EI19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EJ$1)-EJ19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EK$1)-EK19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EL$1)-EL19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EM$1)-EM19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EN$1)-EN19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EO$1)-EO19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EP$1)-EP19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EQ$1)-EQ19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ER$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ER$1)-ER19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ES$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ES$1)-ES19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ET$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ET$1)-ET19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EU$1)-EU19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EV$1)-EV19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EW$1)-EW19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EX$1)-EX19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EY$1)-EY19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EZ$1)-EZ19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FA$1)-FA19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FB$1)-FB19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FC$1)-FC19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FD$1)-FD19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FE$1)-FE19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FF$1)-FF19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FG$1)-FG19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FH$1)-FH19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FI$1)-FI19","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FJ$1)-FJ19","v":0}]
[]
[null,"Total Area",null,null,null,null,{"$f":"SUM(G19:G20)","v":0},{"$f":"SUM(H19:H20)","v":0},0,0,0,0,0,0,0,0,0,0,5625,7500,7500,{"$f":"SUM(V19:V20)","v":7500},7500,7500,7500,7500,7500,7500,0,0,0,0,0,0,0,{"$f":"SUM(AJ19:AJ20)","v":0},{"$f":"SUM(AK19:AK20)","v":0},null,null,null,"Total Area",null,null,null,null,null,{"$f":"SUM(AU19:AU20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA19:CA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,{"$f":"SUM(DB19:DB20)","v":7500},7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Vacant EoP",null,null,null,null,{"$f":"IFERROR(G20/G22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.66666666666666663,0,0,{"$f":"IFERROR(V20/V22,0)","v":6.25E-2},0,6.25E-2,0.125,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"% Vacant"]
[]
[null,"Net Rental Income",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT25:$FJ25)","v":0},0,0,0,0,0,0,0,0,0,0,0,2192.5477714088775,22703.666332260553,23157.739658905761,21577.370446789449,20042.420074464178,17969.957655547485,14108.25804782094,16463.945696844479,16463.945696844479,16463.945696844479,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT25:$FJ25)","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT25:$FJ25)","v":0},null,{"$f":"SUM(G25:AK25)","v":171143.79707773071},null,"Net Rental Income",null,null,null,null,null,{"$f":"INDEX(RentRoll!U$163:U$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!V$163:V$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!W$163:W$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!X$163:X$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!Y$163:Y$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!Z$163:Z$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AA$163:AA$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AB$163:AB$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AC$163:AC$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AD$163:AD$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AE$163:AE$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AF$163:AF$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AG$163:AG$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AH$163:AH$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AI$163:AI$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AJ$163:AJ$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AK$163:AK$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AL$163:AL$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AM$163:AM$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AN$163:AN$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AO$163:AO$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AP$163:AP$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AQ$163:AQ$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AR$163:AR$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AS$163:AS$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AT$163:AT$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AU$163:AU$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AV$163:AV$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AW$163:AW$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AX$163:AX$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AY$163:AY$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AZ$163:AZ$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BA$163:BA$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BB$163:BB$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BC$163:BC$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BD$163:BD$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BE$163:BE$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BF$163:BF$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BG$163:BG$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BH$163:BH$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BI$163:BI$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BJ$163:BJ$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BK$163:BK$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BL$163:BL$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BM$163:BM$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BN$163:BN$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BO$163:BO$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BP$163:BP$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":2192.5477714088775},{"$f":"INDEX(RentRoll!BQ$163:BQ$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5675.9165830651382},{"$f":"INDEX(RentRoll!BR$163:BR$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5675.9165830651382},{"$f":"INDEX(RentRoll!BS$163:BS$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5675.9165830651382},{"$f":"INDEX(RentRoll!BT$163:BT$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5675.9165830651382},{"$f":"INDEX(RentRoll!BU$163:BU$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5789.4349147264402},{"$f":"INDEX(RentRoll!BV$163:BV$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5789.4349147264402},{"$f":"INDEX(RentRoll!BW$163:BW$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5789.4349147264402},{"$f":"INDEX(RentRoll!BX$163:BX$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5789.4349147264402},{"$f":"INDEX(RentRoll!BY$163:BY$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5905.2236130209694},{"$f":"INDEX(RentRoll!BZ$163:BZ$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5905.2236130209694},{"$f":"INDEX(RentRoll!CA$163:CA$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5905.2236130209694},{"$f":"INDEX(RentRoll!CB$163:CB$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":3861.6996077265439},{"$f":"INDEX(RentRoll!CC$163:CC$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5010.6050186160446},{"$f":"INDEX(RentRoll!CD$163:CD$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5010.6050186160446},{"$f":"INDEX(RentRoll!CE$163:CE$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5010.6050186160446},{"$f":"INDEX(RentRoll!CF$163:CF$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5010.6050186160446},{"$f":"INDEX(RentRoll!CG$163:CG$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5010.6050186160446},{"$f":"INDEX(RentRoll!CH$163:CH$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5010.6050186160446},{"$f":"INDEX(RentRoll!CI$163:CI$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":5010.6050186160446},{"$f":"INDEX(RentRoll!CJ$163:CJ$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":2938.1425996993503},{"$f":"INDEX(RentRoll!CK$163:CK$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":2938.1425996993503},{"$f":"INDEX(RentRoll!CL$163:CL$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":2938.1425996993503},{"$f":"INDEX(RentRoll!CM$163:CM$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":4115.9864242111198},{"$f":"INDEX(RentRoll!CN$163:CN$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":4115.9864242111198},{"$f":"INDEX(RentRoll!CO$163:CO$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":4115.9864242111198},{"$f":"INDEX(RentRoll!CP$163:CP$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":4115.9864242111198},{"$f":"INDEX(RentRoll!CQ$163:CQ$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":4115.9864242111198},{"$f":"INDEX(RentRoll!CR$163:CR$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":4115.9864242111198},{"$f":"INDEX(RentRoll!CS$163:CS$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":4115.9864242111198},{"$f":"INDEX(RentRoll!CT$163:CT$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":4115.9864242111198},{"$f":"INDEX(RentRoll!CU$163:CU$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":4115.9864242111198},{"$f":"INDEX(RentRoll!CV$163:CV$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":4115.9864242111198},{"$f":"INDEX(RentRoll!CW$163:CW$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":4115.9864242111198},{"$f":"INDEX(RentRoll!CX$163:CX$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":4115.9864242111198},{"$f":"INDEX(RentRoll!CY$163:CY$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":4115.9864242111198},{"$f":"INDEX(RentRoll!CZ$163:CZ$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":4115.9864242111198},{"$f":"INDEX(RentRoll!DA$163:DA$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DB$163:DB$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DC$163:DC$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DD$163:DD$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DE$163:DE$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DF$163:DF$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DG$163:DG$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DH$163:DH$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DI$163:DI$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DJ$163:DJ$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DK$163:DK$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DL$163:DL$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DM$163:DM$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DN$163:DN$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DO$163:DO$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DP$163:DP$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DQ$163:DQ$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DR$163:DR$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DS$163:DS$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DT$163:DT$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DU$163:DU$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DV$163:DV$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DW$163:DW$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DX$163:DX$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DY$163:DY$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DZ$163:DZ$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EA$163:EA$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EB$163:EB$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EC$163:EC$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!ED$163:ED$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EE$163:EE$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EF$163:EF$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EG$163:EG$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EH$163:EH$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EI$163:EI$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EJ$163:EJ$168,MATCH(AssetLevelCF!$A17,RentRoll!$A$39:$A$44,0))/1000","v":0}]
[]
[null,"Total Net Rental Income",null,null,null,null,{"$f":"G25","v":0},{"$f":"H25","v":0},0,0,0,0,0,0,0,0,0,0,2192.5477714088775,22703.666332260553,23157.739658905761,{"$f":"V25","v":21577.370446789449},20042.420074464178,17969.957655547485,14108.25804782094,16463.945696844479,16463.945696844479,16463.945696844479,0,0,0,0,0,0,0,{"$f":"AJ25","v":0},{"$f":"AK25","v":0},null,{"$f":"AM25","v":171143.79707773071},null,"Total Net Rental Income",null,null,null,null,null,{"$f":"AU25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2192.5477714088775,5675.9165830651382,5675.9165830651382,5675.9165830651382,5675.9165830651382,5789.4349147264402,5789.4349147264402,5789.4349147264402,5789.4349147264402,5905.2236130209694,5905.2236130209694,5905.2236130209694,{"$f":"DB25","v":3861.6996077265439},5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,2938.1425996993503,2938.1425996993503,2938.1425996993503,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Void Costs",null,null,null,{"$f":"AR29","v":35},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT29:$FJ29)","v":0},0,0,0,0,0,0,0,0,0,0,0,-525,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT29:$FJ29)","v":-65.625},0,-65.625,-131.25,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G29:AK29)","v":-787.5},null,"Void Costs",null,null,{"$f":"INDEX(AssetDB!$G$69:$AS$69,MATCH(AssetLevelCF!$A17,AssetDB!$G$1:$AR$1,0))","v":35},null,null,{"$f":"-AU20*$AR$29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CA20*$AR$29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-262.5,-262.5,0,0,0,0,0,0,0,0,0,0,0,0,-65.625,0,0,0,0,{"$f":"-DG20*$AR$29/1000","v":0},0,0,-65.625,-65.625,-65.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EM20*$AR$29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TIs / Fitout Costs / Leasing Commissions",null,null,null,{"$f":"AR30","v":100},0,0,0,0,0,0,0,0,0,0,0,0,-750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G30:AK30)","v":-750},null,"TIs / Fitout Costs",null,null,{"$f":"INDEX(AssetDB!$G$70:$AS$70,MATCH(AssetLevelCF!$A17,AssetDB!$G$1:$AR$1,0))","v":100},null,null,{"$f":"-INDEX(RentRoll!V$49:V$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!W$49:W$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!X$49:X$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!Y$49:Y$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!Z$49:Z$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AA$49:AA$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AB$49:AB$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AC$49:AC$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AD$49:AD$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AE$49:AE$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AF$49:AF$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AG$49:AG$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AH$49:AH$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AI$49:AI$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AJ$49:AJ$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AK$49:AK$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AL$49:AL$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AM$49:AM$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AN$49:AN$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AO$49:AO$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AP$49:AP$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AQ$49:AQ$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AR$49:AR$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AS$49:AS$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AT$49:AT$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AU$49:AU$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AV$49:AV$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AW$49:AW$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AX$49:AX$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AY$49:AY$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AZ$49:AZ$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BA$49:BA$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BB$49:BB$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BC$49:BC$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BD$49:BD$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BE$49:BE$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BF$49:BF$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BG$49:BG$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BH$49:BH$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BI$49:BI$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BJ$49:BJ$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BK$49:BK$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BL$49:BL$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BM$49:BM$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BN$49:BN$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BO$49:BO$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BP$49:BP$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":-750},{"$f":"-INDEX(RentRoll!BQ$49:BQ$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BR$49:BR$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BS$49:BS$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BT$49:BT$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BU$49:BU$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BV$49:BV$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BW$49:BW$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BX$49:BX$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BY$49:BY$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BZ$49:BZ$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!CA$49:CA$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EJ$49:EJ$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EK$49:EK$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EL$49:EL$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EM$49:EM$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EN$49:EN$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EO$49:EO$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EP$49:EP$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EQ$49:EQ$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ER$49:ER$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ES$49:ES$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ET$49:ET$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EU$49:EU$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EV$49:EV$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EW$49:EW$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EX$49:EX$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EY$49:EY$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EZ$49:EZ$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FA$49:FA$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FB$49:FB$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FC$49:FC$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FD$49:FD$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FE$49:FE$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FF$49:FF$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FG$49:FG$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FH$49:FH$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FI$49:FI$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FJ$49:FJ$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FK$49:FK$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FL$49:FL$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FM$49:FM$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FN$49:FN$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FO$49:FO$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FP$49:FP$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FQ$49:FQ$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FR$49:FR$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FS$49:FS$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FT$49:FT$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FU$49:FU$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FV$49:FV$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FW$49:FW$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FX$49:FX$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FY$49:FY$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FZ$49:FZ$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GA$49:GA$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GB$49:GB$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GC$49:GC$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GD$49:GD$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GE$49:GE$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GF$49:GF$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GG$49:GG$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GH$49:GH$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GI$49:GI$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GJ$49:GJ$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GK$49:GK$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GL$49:GL$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GM$49:GM$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GN$49:GN$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GO$49:GO$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GP$49:GP$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GQ$49:GQ$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GR$49:GR$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GS$49:GS$54,MATCH(AssetLevelCF!$A17,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0}]
[]
[null,"Total Marketing Expenses",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT32:$FJ32)","v":0},0,0,0,0,0,0,0,0,0,0,0,-1275,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT32:$FJ32)","v":-65.625},0,-65.625,-131.25,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G32:AK32)","v":-1537.5},null,"Total Marketing Expenses",null,null,null,null,null,{"$f":"SUM(AU29:AU30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-262.5,-1012.5,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB29:DB30)","v":-65.625},0,0,0,0,0,0,0,-65.625,-65.625,-65.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT34:$FJ34)","v":0},-7323.4281930364796,0,0,0,0,0,0,0,-8893.8816006919005,-23500.602319073674,-17404.82779288249,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT34:$FJ34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G34:AK34)","v":-57122.739905684546},null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"INDEX(DevCosts!AV$209:AV$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AW$209:AW$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AX$209:AX$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":-3661.7140965182398},{"$f":"INDEX(DevCosts!AY$209:AY$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AZ$209:AZ$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":-3661.7140965182398},{"$f":"INDEX(DevCosts!BA$209:BA$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BB$209:BB$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BC$209:BC$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BD$209:BD$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BE$209:BE$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BF$209:BF$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BG$209:BG$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BH$209:BH$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BI$209:BI$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BJ$209:BJ$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BK$209:BK$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BL$209:BL$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BM$209:BM$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BN$209:BN$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BO$209:BO$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BP$209:BP$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BQ$209:BQ$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BR$209:BR$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BS$209:BS$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BT$209:BT$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BU$209:BU$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BV$209:BV$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BW$209:BW$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BX$209:BX$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BY$209:BY$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BZ$209:BZ$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CA$209:CA$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CB$209:CB$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CC$209:CC$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":-192.10834784391344},{"$f":"INDEX(DevCosts!CD$209:CD$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":-194.50970219196236},{"$f":"INDEX(DevCosts!CE$209:CE$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":-2812.318529142487},{"$f":"INDEX(DevCosts!CF$209:CF$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":-5694.9450215135366},{"$f":"INDEX(DevCosts!CG$209:CG$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":-5766.1318342824552},{"$f":"INDEX(DevCosts!CH$209:CH$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":-5838.2084822109864},{"$f":"INDEX(DevCosts!CI$209:CI$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":-5911.1860882386236},{"$f":"INDEX(DevCosts!CJ$209:CJ$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":-5985.0759143416071},{"$f":"INDEX(DevCosts!CK$209:CK$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":-6059.8893632708769},{"$f":"INDEX(DevCosts!CL$209:CL$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":-6135.6379803117634},{"$f":"INDEX(DevCosts!CM$209:CM$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":-2588.4722729440246},{"$f":"INDEX(DevCosts!CN$209:CN$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":-2620.8281763558252},{"$f":"INDEX(DevCosts!CO$209:CO$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CP$209:CP$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CQ$209:CQ$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CR$209:CR$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CS$209:CS$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CT$209:CT$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CU$209:CU$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CV$209:CV$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CW$209:CW$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CX$209:CX$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CY$209:CY$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CZ$209:CZ$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DA$209:DA$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DB$209:DB$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DC$209:DC$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DD$209:DD$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DE$209:DE$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DF$209:DF$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DG$209:DG$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DH$209:DH$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DI$209:DI$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DJ$209:DJ$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DK$209:DK$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DL$209:DL$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DM$209:DM$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DN$209:DN$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DO$209:DO$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DP$209:DP$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DQ$209:DQ$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DR$209:DR$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DS$209:DS$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DT$209:DT$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DU$209:DU$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DV$209:DV$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DW$209:DW$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DX$209:DX$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DY$209:DY$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DZ$209:DZ$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EA$209:EA$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EB$209:EB$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EC$209:EC$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ED$209:ED$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EE$209:EE$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EF$209:EF$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EG$209:EG$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EH$209:EH$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EI$209:EI$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EJ$209:EJ$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EK$209:EK$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EL$209:EL$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EM$209:EM$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EN$209:EN$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EO$209:EO$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EP$209:EP$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EQ$209:EQ$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ER$209:ER$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ES$209:ES$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ET$209:ET$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EU$209:EU$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EV$209:EV$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EW$209:EW$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EX$209:EX$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EY$209:EY$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EZ$209:EZ$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FA$209:FA$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FB$209:FB$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FC$209:FC$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FD$209:FD$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FE$209:FE$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FF$209:FF$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FG$209:FG$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FH$209:FH$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FI$209:FI$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FJ$209:FJ$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FK$209:FK$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FL$209:FL$214,MATCH(AssetLevelCF!$A17,DevCosts!$A$209:$A$214,0))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qtr","Value"]
[null,"Gross Disposal Proceeds",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT37:$FJ37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=Q$8),$AT37:$FJ37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AA$8),$AT37:$FJ37)","v":0},211267.18977384805,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT37:$FJ37)","v":0},0,null,{"$f":"SUM(G37:AK37)","v":211267.18977384805},null,"Gross Disposal Proceeds",null,null,{"$f":"INDEX(RentRoll!O$122:O$127,MATCH(AssetLevelCF!$A17,RentRoll!$A$122:$A$127,0))","v":84},{"$f":"INDEX(RentRoll!R$122:R$127,MATCH(AssetLevelCF!$A17,RentRoll!$A$122:$A$127,0))","v":211267.18977384805},null,{"$f":"$AS37*(AU$1=$AR37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AS37*(CA$1=$AR37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,211267.18977384805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales Commissions",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4225.3437954769606,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G38:AK38)","v":-4225.3437954769606},null,"Sales Commissions",null,null,null,null,null,{"$f":"-AU37*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CA37*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG37*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4225.3437954769606,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EM37*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2112.6718977384803,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G39:AK39)","v":-2112.6718977384803},null,"Closing Costs",null,null,null,null,null,{"$f":"-AU37*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CA37*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG37*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2112.6718977384803,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EM37*ClosingCosts","v":0},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 Disposal Proceeds",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT41:$FJ41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT41:$FJ41)","v":0},0,0,0,0,0,204929.17408063263,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G41:AK41)","v":204929.17408063263},null,"Net Disposal Proceeds",null,null,null,null,null,{"$f":"SUM(AU37:AU39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA37:CA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB37:DB39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204929.17408063263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Asset Level Cash Flow (excl. Land)",null,null,null,null,{"$f":"G27+G32+G34+G41","v":0},-7323.4281930364796,0,0,0,0,0,0,0,-8893.8816006919005,-23500.602319073674,-17404.82779288249,917.54777140887745,22703.666332260553,23157.739658905761,{"$f":"V27+V32+V34+V41","v":21511.745446789449},20042.420074464178,17904.332655547485,13977.00804782094,16463.945696844479,16463.945696844479,221393.11977747711,0,0,0,0,0,0,0,{"$f":"AJ27+AJ32+AJ34+AJ41","v":0},{"$f":"AK27+AK32+AK34+AK41","v":0},null,{"$f":"AM27+AM32+AM34+AM41","v":317412.73125267879},null,{"$f":"B43","v":"Total Asset Level Cash Flow (excl. Land)"},null,null,null,null,{"$f":"AT27+AT32+AT34+AT41","v":0},{"$f":"AU27+AU32+AU34+AU41","v":0},-3661.7140965182398,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-192.10834784391344,-194.50970219196236,-2812.318529142487,-5694.9450215135366,-5766.1318342824552,-5838.2084822109864,-5911.1860882386236,-5985.0759143416071,-6059.8893632708769,-6135.6379803117634,-2588.4722729440246,-2620.8281763558252,0,-262.5,-1012.5,2192.5477714088775,5675.9165830651382,5675.9165830651382,5675.9165830651382,5675.9165830651382,5789.4349147264402,5789.4349147264402,5789.4349147264402,5789.4349147264402,5905.2236130209694,5905.2236130209694,5905.2236130209694,{"$f":"DB27+DB32+DB34+DB41","v":3796.0746077265439},5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,2872.5175996993503,2872.5175996993503,2872.5175996993503,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,209045.16050484375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV",0.05,{"$f":"AQ44","v":112979.18173980495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"NPV"},{"$f":"C44","v":0.05},{"$f":"XNPV(AP44,AT43:FJ43,AT$6:FJ$6)","v":112979.18173980495}]
[]
[null,"Land Purchase Cost",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT46:$FJ46)","v":-4000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT46:$FJ46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G46:AK46)","v":-4000},null,{"$f":"B46","v":"Land Purchase Cost"},null,null,null,null,{"$f":"MIN(-0.00001,-INDEX(AssetDB!$G$44:$AR$44,MATCH($A17,AssetDB!$G$1:$AR$1,0)))","v":-4000}]
[null,"Total Asset Level Cash Flow (incl. Land)",null,null,null,null,{"$f":"G46+G43","v":-4000},-7323.4281930364796,0,0,0,0,0,0,0,-8893.8816006919005,-23500.602319073674,-17404.82779288249,917.54777140887745,22703.666332260553,23157.739658905761,21511.745446789449,20042.420074464178,17904.332655547485,13977.00804782094,16463.945696844479,16463.945696844479,221393.11977747711,0,0,0,0,0,0,0,0,0,null,{"$f":"AM46+AM43","v":313412.73125267879},null,{"$f":"B47","v":"Total Asset Level Cash Flow (incl. Land)"},null,null,null,null,{"$f":"AT46+AT43","v":-4000},0,-3661.7140965182398,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ46+BZ43","v":0},-192.10834784391344,-194.50970219196236,-2812.318529142487,-5694.9450215135366,-5766.1318342824552,-5838.2084822109864,-5911.1860882386236,-5985.0759143416071,-6059.8893632708769,-6135.6379803117634,-2588.4722729440246,-2620.8281763558252,0,-262.5,-1012.5,2192.5477714088775,5675.9165830651382,5675.9165830651382,5675.9165830651382,5675.9165830651382,5789.4349147264402,5789.4349147264402,5789.4349147264402,5789.4349147264402,5905.2236130209694,5905.2236130209694,5905.2236130209694,{"$f":"DB46+DB43","v":3796.0746077265439},5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,2872.5175996993503,2872.5175996993503,2872.5175996993503,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,209045.16050484375,0,0,0,0,0,0,0,{"$f":"EH46+EH43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRR (unlevered)",null,{"$f":"AQ48","v":0.17310989499092103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR",null,{"$f":"IFERROR(XIRR(AT47:FJ47,AT$6:FJ$6),0)","v":0.17310989499092103}]
[2,"Phase 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",{"$f":"B49","v":"Phase 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,"x"]
[]
[null,"Let Area",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT51:$FJ51)/4","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=Q$8),$AT51:$FJ51)/4","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AA$8),$AT51:$FJ51)/4","v":0},0,0,0,0,0,0,4000,4000,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT51:$FJ51)/4","v":4000},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT51:$FJ51)/4","v":3750},null,null,null,"Let Area",null,null,null,null,null,{"$f":"INDEX(RentRoll!U$39:U$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!V$39:V$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!W$39:W$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!X$39:X$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!Y$39:Y$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!Z$39:Z$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AA$39:AA$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AB$39:AB$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AC$39:AC$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AD$39:AD$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AE$39:AE$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AF$39:AF$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AG$39:AG$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AH$39:AH$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AI$39:AI$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AJ$39:AJ$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AK$39:AK$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AL$39:AL$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AM$39:AM$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AN$39:AN$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AO$39:AO$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AP$39:AP$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AQ$39:AQ$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AR$39:AR$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AS$39:AS$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AT$39:AT$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AU$39:AU$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AV$39:AV$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AW$39:AW$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AX$39:AX$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AY$39:AY$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AZ$39:AZ$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BA$39:BA$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BB$39:BB$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BC$39:BC$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BD$39:BD$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BE$39:BE$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BF$39:BF$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BG$39:BG$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BH$39:BH$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BI$39:BI$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BJ$39:BJ$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BK$39:BK$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BL$39:BL$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BM$39:BM$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BN$39:BN$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BO$39:BO$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BP$39:BP$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BQ$39:BQ$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BR$39:BR$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BS$39:BS$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BT$39:BT$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BU$39:BU$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BV$39:BV$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BW$39:BW$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BX$39:BX$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BY$39:BY$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BZ$39:BZ$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CA$39:CA$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CB$39:CB$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CC$39:CC$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CD$39:CD$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CE$39:CE$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CF$39:CF$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CG$39:CG$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CH$39:CH$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CI$39:CI$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CJ$39:CJ$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CK$39:CK$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CL$39:CL$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CM$39:CM$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CN$39:CN$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CO$39:CO$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CP$39:CP$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CQ$39:CQ$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CR$39:CR$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CS$39:CS$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CT$39:CT$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CU$39:CU$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CV$39:CV$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CW$39:CW$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CX$39:CX$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CY$39:CY$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CZ$39:CZ$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DA$39:DA$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DB$39:DB$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DC$39:DC$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DD$39:DD$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DE$39:DE$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DF$39:DF$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DG$39:DG$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DH$39:DH$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DI$39:DI$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DJ$39:DJ$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DK$39:DK$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DL$39:DL$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DM$39:DM$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DN$39:DN$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DO$39:DO$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DP$39:DP$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DQ$39:DQ$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DR$39:DR$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DS$39:DS$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DT$39:DT$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DU$39:DU$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000},{"$f":"INDEX(RentRoll!DV$39:DV$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000},{"$f":"INDEX(RentRoll!DW$39:DW$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000},{"$f":"INDEX(RentRoll!DX$39:DX$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000},{"$f":"INDEX(RentRoll!DY$39:DY$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000},{"$f":"INDEX(RentRoll!DZ$39:DZ$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000},{"$f":"INDEX(RentRoll!EA$39:EA$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000},{"$f":"INDEX(RentRoll!EB$39:EB$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000},{"$f":"INDEX(RentRoll!EC$39:EC$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000},{"$f":"INDEX(RentRoll!ED$39:ED$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000},{"$f":"INDEX(RentRoll!EE$39:EE$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000},{"$f":"INDEX(RentRoll!EF$39:EF$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000},{"$f":"INDEX(RentRoll!EG$39:EG$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":3000},{"$f":"INDEX(RentRoll!EH$39:EH$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000},{"$f":"INDEX(RentRoll!EI$39:EI$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000},{"$f":"INDEX(RentRoll!EJ$39:EJ$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))","v":4000}]
[null,"Vacant Area",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT52:$FJ52)/4","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT52:$FJ52)/4","v":250},null,null,null,"Vacant Area",null,null,null,null,null,{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AU$1)-AU51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AV$1)-AV51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AW$1)-AW51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AX$1)-AX51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AY$1)-AY51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AZ$1)-AZ51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BA$1)-BA51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BB$1)-BB51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BC$1)-BC51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BD$1)-BD51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BE$1)-BE51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BF$1)-BF51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BG$1)-BG51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BH$1)-BH51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BI$1)-BI51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BJ$1)-BJ51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BK$1)-BK51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BL$1)-BL51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BM$1)-BM51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BN$1)-BN51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BO$1)-BO51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BP$1)-BP51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BQ$1)-BQ51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BR$1)-BR51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BS$1)-BS51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BT$1)-BT51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BU$1)-BU51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BV$1)-BV51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BW$1)-BW51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BX$1)-BX51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BY$1)-BY51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BZ$1)-BZ51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CA$1)-CA51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CB$1)-CB51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CC$1)-CC51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CD$1)-CD51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CE$1)-CE51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CF$1)-CF51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CG$1)-CG51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CH$1)-CH51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CI$1)-CI51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CJ$1)-CJ51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CK$1)-CK51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CL$1)-CL51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CM$1)-CM51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CN$1)-CN51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CO$1)-CO51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CP$1)-CP51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CQ$1)-CQ51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CR$1)-CR51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CS$1)-CS51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CT$1)-CT51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CU$1)-CU51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CV$1)-CV51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CW$1)-CW51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CX$1)-CX51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CY$1)-CY51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CZ$1)-CZ51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DA$1)-DA51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DB$1)-DB51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DC$1)-DC51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DD$1)-DD51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DE$1)-DE51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DF$1)-DF51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DG$1)-DG51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DH$1)-DH51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DI$1)-DI51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DJ$1)-DJ51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DK$1)-DK51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DL$1)-DL51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DM$1)-DM51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DN$1)-DN51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DO$1)-DO51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DP$1)-DP51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DQ$1)-DQ51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DR$1)-DR51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DS$1)-DS51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DT$1)-DT51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DU$1)-DU51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DV$1)-DV51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DW$1)-DW51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DX$1)-DX51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DY$1)-DY51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DZ$1)-DZ51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EA$1)-EA51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EB$1)-EB51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EC$1)-EC51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ED$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ED$1)-ED51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EE$1)-EE51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EF$1)-EF51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EG$1)-EG51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EH$1)-EH51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EI$1)-EI51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EJ$1)-EJ51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EK$1)-EK51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EL$1)-EL51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EM$1)-EM51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EN$1)-EN51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EO$1)-EO51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EP$1)-EP51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EQ$1)-EQ51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ER$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ER$1)-ER51","v":4000},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ES$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ES$1)-ES51","v":4000},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ET$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ET$1)-ET51","v":4000},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EU$1)-EU51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EV$1)-EV51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EW$1)-EW51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EX$1)-EX51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EY$1)-EY51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EZ$1)-EZ51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FA$1)-FA51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FB$1)-FB51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FC$1)-FC51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FD$1)-FD51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FE$1)-FE51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FF$1)-FF51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FG$1)-FG51","v":1000},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FH$1)-FH51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FI$1)-FI51","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FJ$1)-FJ51","v":0}]
[]
[null,"Total Area",null,null,null,null,{"$f":"SUM(G51:G52)","v":0},{"$f":"SUM(H51:H52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V51:V52)","v":0},0,0,0,0,0,0,0,0,0,0,3000,4000,4000,{"$f":"SUM(AJ51:AJ52)","v":4000},{"$f":"SUM(AK51:AK52)","v":4000},null,null,null,"Total Area",null,null,null,null,null,{"$f":"SUM(AU51:AU52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB51:DB52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[null,"% Vacant EoP",null,null,null,null,{"$f":"IFERROR(G52/G54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,6.25E-2,null,null,null,"% Vacant"]
[]
[null,"Net Rental Income",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT57:$FJ57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9041.6066891899281,11114.016793137778,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT57:$FJ57)","v":11114.016793137778},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT57:$FJ57)","v":8335.512594853335},null,{"$f":"SUM(G57:AK57)","v":39605.152870318823},null,"Net Rental Income",null,null,null,null,null,{"$f":"INDEX(RentRoll!U$163:U$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!V$163:V$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!W$163:W$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!X$163:X$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!Y$163:Y$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!Z$163:Z$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AA$163:AA$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AB$163:AB$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AC$163:AC$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AD$163:AD$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AE$163:AE$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AF$163:AF$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AG$163:AG$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AH$163:AH$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AI$163:AI$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AJ$163:AJ$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AK$163:AK$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AL$163:AL$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AM$163:AM$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AN$163:AN$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AO$163:AO$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AP$163:AP$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AQ$163:AQ$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AR$163:AR$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AS$163:AS$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AT$163:AT$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AU$163:AU$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AV$163:AV$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AW$163:AW$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AX$163:AX$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AY$163:AY$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AZ$163:AZ$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BA$163:BA$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BB$163:BB$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BC$163:BC$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BD$163:BD$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BE$163:BE$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BF$163:BF$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BG$163:BG$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BH$163:BH$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BI$163:BI$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BJ$163:BJ$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BK$163:BK$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BL$163:BL$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BM$163:BM$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BN$163:BN$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BO$163:BO$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BP$163:BP$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BQ$163:BQ$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BR$163:BR$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BS$163:BS$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BT$163:BT$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BU$163:BU$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BV$163:BV$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BW$163:BW$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BX$163:BX$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BY$163:BY$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BZ$163:BZ$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CA$163:CA$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CB$163:CB$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CC$163:CC$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CD$163:CD$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CE$163:CE$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CF$163:CF$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CG$163:CG$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CH$163:CH$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CI$163:CI$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CJ$163:CJ$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CK$163:CK$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CL$163:CL$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CM$163:CM$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CN$163:CN$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CO$163:CO$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CP$163:CP$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CQ$163:CQ$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CR$163:CR$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CS$163:CS$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CT$163:CT$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CU$163:CU$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CV$163:CV$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CW$163:CW$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CX$163:CX$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CY$163:CY$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CZ$163:CZ$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DA$163:DA$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DB$163:DB$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DC$163:DC$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DD$163:DD$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DE$163:DE$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DF$163:DF$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DG$163:DG$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DH$163:DH$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DI$163:DI$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DJ$163:DJ$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DK$163:DK$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DL$163:DL$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DM$163:DM$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DN$163:DN$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DO$163:DO$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DP$163:DP$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DQ$163:DQ$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DR$163:DR$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DS$163:DS$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DT$163:DT$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DU$163:DU$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":706.09409433659437},{"$f":"INDEX(RentRoll!DV$163:DV$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":2778.5041982844446},{"$f":"INDEX(RentRoll!DW$163:DW$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":2778.5041982844446},{"$f":"INDEX(RentRoll!DX$163:DX$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":2778.5041982844446},{"$f":"INDEX(RentRoll!DY$163:DY$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":2778.5041982844446},{"$f":"INDEX(RentRoll!DZ$163:DZ$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":2778.5041982844446},{"$f":"INDEX(RentRoll!EA$163:EA$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":2778.5041982844446},{"$f":"INDEX(RentRoll!EB$163:EB$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":2778.5041982844446},{"$f":"INDEX(RentRoll!EC$163:EC$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":2778.5041982844446},{"$f":"INDEX(RentRoll!ED$163:ED$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":2778.5041982844446},{"$f":"INDEX(RentRoll!EE$163:EE$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":2778.5041982844446},{"$f":"INDEX(RentRoll!EF$163:EF$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":2778.5041982844446},{"$f":"INDEX(RentRoll!EG$163:EG$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":1554.3075779608876},{"$f":"INDEX(RentRoll!EH$163:EH$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":2260.401672297482},{"$f":"INDEX(RentRoll!EI$163:EI$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":2260.401672297482},{"$f":"INDEX(RentRoll!EJ$163:EJ$168,MATCH(AssetLevelCF!$A49,RentRoll!$A$39:$A$44,0))/1000","v":2260.401672297482}]
[]
[null,"Total Net Rental Income",null,null,null,null,{"$f":"G57","v":0},{"$f":"H57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V57","v":0},0,0,0,0,0,0,0,0,0,0,0,9041.6066891899281,11114.016793137778,{"$f":"AJ57","v":11114.016793137778},{"$f":"AK57","v":8335.512594853335},null,{"$f":"AM57","v":39605.152870318823},null,"Total Net Rental Income",null,null,null,null,null,{"$f":"AU57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,706.09409433659437,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,1554.3075779608876,2260.401672297482,2260.401672297482,2260.401672297482]
[]
[null,"Void Costs",null,null,null,{"$f":"AR61","v":35},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT61:$FJ61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT61:$FJ61)","v":0},0,0,0,0,0,0,0,0,0,0,-420,0,0,0,-35,null,{"$f":"SUM(G61:AK61)","v":-455},null,"Void Costs",null,null,{"$f":"INDEX(AssetDB!$G$69:$AS$69,MATCH(AssetLevelCF!$A49,AssetDB!$G$1:$AR$1,0))","v":35},null,null,{"$f":"-AU52*$AR$29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG52*$AR$29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-140,-140,-140,0,0,0,0,0,0,0,0,0,0,0,0,-35,0,0,0]
[null,"TIs / Fitout Costs / Leasing Commissions",null,null,null,{"$f":"AR62","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G62:AK62)","v":0},null,"TIs / Fitout Costs",null,null,{"$f":"INDEX(AssetDB!$G$70:$AS$70,MATCH(AssetLevelCF!$A49,AssetDB!$G$1:$AR$1,0))","v":100},null,null,{"$f":"-INDEX(RentRoll!V$49:V$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!W$49:W$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!X$49:X$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!Y$49:Y$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!Z$49:Z$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AA$49:AA$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AB$49:AB$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AC$49:AC$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AD$49:AD$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AE$49:AE$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AF$49:AF$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AG$49:AG$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AH$49:AH$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AI$49:AI$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AJ$49:AJ$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AK$49:AK$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AL$49:AL$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AM$49:AM$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AN$49:AN$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AO$49:AO$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AP$49:AP$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AQ$49:AQ$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AR$49:AR$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AS$49:AS$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AT$49:AT$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AU$49:AU$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AV$49:AV$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AW$49:AW$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AX$49:AX$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AY$49:AY$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AZ$49:AZ$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BA$49:BA$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BB$49:BB$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BC$49:BC$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BD$49:BD$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BE$49:BE$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BF$49:BF$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BG$49:BG$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BH$49:BH$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BI$49:BI$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BJ$49:BJ$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BK$49:BK$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BL$49:BL$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BM$49:BM$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BN$49:BN$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BO$49:BO$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BP$49:BP$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BQ$49:BQ$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BR$49:BR$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BS$49:BS$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BT$49:BT$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BU$49:BU$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BV$49:BV$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BW$49:BW$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BX$49:BX$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BY$49:BY$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BZ$49:BZ$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!CA$49:CA$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EJ$49:EJ$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EK$49:EK$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EL$49:EL$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EM$49:EM$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EN$49:EN$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EO$49:EO$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EP$49:EP$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EQ$49:EQ$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ER$49:ER$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ES$49:ES$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ET$49:ET$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EU$49:EU$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EV$49:EV$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EW$49:EW$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EX$49:EX$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EY$49:EY$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EZ$49:EZ$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FA$49:FA$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FB$49:FB$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FC$49:FC$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FD$49:FD$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FE$49:FE$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FF$49:FF$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FG$49:FG$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FH$49:FH$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FI$49:FI$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FJ$49:FJ$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FK$49:FK$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FL$49:FL$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FM$49:FM$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FN$49:FN$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FO$49:FO$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FP$49:FP$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FQ$49:FQ$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FR$49:FR$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FS$49:FS$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FT$49:FT$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FU$49:FU$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FV$49:FV$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FW$49:FW$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FX$49:FX$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FY$49:FY$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FZ$49:FZ$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GA$49:GA$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GB$49:GB$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GC$49:GC$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GD$49:GD$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GE$49:GE$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GF$49:GF$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GG$49:GG$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GH$49:GH$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GI$49:GI$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GJ$49:GJ$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GK$49:GK$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GL$49:GL$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GM$49:GM$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GN$49:GN$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GO$49:GO$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GP$49:GP$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GQ$49:GQ$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GR$49:GR$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GS$49:GS$54,MATCH(AssetLevelCF!$A49,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0}]
[]
[null,"Total Marketing Expenses",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT64:$FJ64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT64:$FJ64)","v":0},0,0,0,0,0,0,0,0,0,0,-420,0,0,0,-35,null,{"$f":"SUM(G64:AK64)","v":-455},null,"Total Marketing Expenses",null,null,null,null,null,{"$f":"SUM(AU61:AU62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB61:DB62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-140,-140,-140,0,0,0,0,0,0,0,0,0,0,0,0,-35,0,0,0]
[]
[null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT66:$FJ66)","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,-6591.0853737328316,-20128.053694958082,-17242.625719769007,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT66:$FJ66)","v":0},0,0,0,0,0,0,0,-238.40492903308882,0,0,0,0,0,0,0,null,{"$f":"SUM(G66:AK66)","v":-44932.512536796654},null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"INDEX(DevCosts!AV$209:AV$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AW$209:AW$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AX$209:AX$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":-732.34281930364796},{"$f":"INDEX(DevCosts!AY$209:AY$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AZ$209:AZ$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BA$209:BA$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BB$209:BB$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BC$209:BC$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BD$209:BD$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BE$209:BE$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BF$209:BF$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BG$209:BG$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BH$209:BH$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BI$209:BI$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BJ$209:BJ$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BK$209:BK$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BL$209:BL$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BM$209:BM$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BN$209:BN$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BO$209:BO$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BP$209:BP$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BQ$209:BQ$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BR$209:BR$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BS$209:BS$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BT$209:BT$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BU$209:BU$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BV$209:BV$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BW$209:BW$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BX$209:BX$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BY$209:BY$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BZ$209:BZ$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CA$209:CA$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CB$209:CB$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CC$209:CC$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CD$209:CD$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CE$209:CE$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CF$209:CF$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CG$209:CG$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CH$209:CH$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CI$209:CI$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CJ$209:CJ$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CK$209:CK$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CL$209:CL$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CM$209:CM$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":-6591.0853737328316},{"$f":"INDEX(DevCosts!CN$209:CN$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CO$209:CO$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":-3585.6893730461497},{"$f":"INDEX(DevCosts!CP$209:CP$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":-5445.7657353138402},{"$f":"INDEX(DevCosts!CQ$209:CQ$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":-5513.8378070052622},{"$f":"INDEX(DevCosts!CR$209:CR$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":-5582.7607795928288},{"$f":"INDEX(DevCosts!CS$209:CS$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":-5652.5452893377387},{"$f":"INDEX(DevCosts!CT$209:CT$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":-3815.4680703029744},{"$f":"INDEX(DevCosts!CU$209:CU$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":-3863.1614211817609},{"$f":"INDEX(DevCosts!CV$209:CV$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":-3911.4509389465329},{"$f":"INDEX(DevCosts!CW$209:CW$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CX$209:CX$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CY$209:CY$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CZ$209:CZ$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DA$209:DA$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DB$209:DB$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DC$209:DC$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DD$209:DD$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DE$209:DE$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DF$209:DF$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DG$209:DG$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DH$209:DH$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DI$209:DI$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DJ$209:DJ$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DK$209:DK$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DL$209:DL$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DM$209:DM$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DN$209:DN$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DO$209:DO$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DP$209:DP$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DQ$209:DQ$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DR$209:DR$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DS$209:DS$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DT$209:DT$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DU$209:DU$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DV$209:DV$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DW$209:DW$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DX$209:DX$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DY$209:DY$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DZ$209:DZ$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EA$209:EA$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EB$209:EB$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EC$209:EC$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ED$209:ED$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EE$209:EE$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EF$209:EF$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EG$209:EG$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EH$209:EH$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EI$209:EI$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":-118.46207653818078},{"$f":"INDEX(DevCosts!EJ$209:EJ$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":-119.94285249490805},{"$f":"INDEX(DevCosts!EK$209:EK$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EL$209:EL$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EM$209:EM$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EN$209:EN$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EO$209:EO$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EP$209:EP$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EQ$209:EQ$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ER$209:ER$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ES$209:ES$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ET$209:ET$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EU$209:EU$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EV$209:EV$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EW$209:EW$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EX$209:EX$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EY$209:EY$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EZ$209:EZ$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FA$209:FA$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FB$209:FB$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FC$209:FC$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FD$209:FD$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FE$209:FE$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FF$209:FF$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FG$209:FG$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FH$209:FH$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FI$209:FI$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FJ$209:FJ$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FK$209:FK$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FL$209:FL$214,MATCH(AssetLevelCF!$A49,DevCosts!$A$209:$A$214,0))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qtr","Value"]
[null,"Gross Disposal Proceeds",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT69:$FJ69)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=Q$8),$AT69:$FJ69)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AA$8),$AT69:$FJ69)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT69:$FJ69)","v":0},0,null,{"$f":"SUM(G69:AK69)","v":0},null,"Gross Disposal Proceeds",null,null,{"$f":"INDEX(RentRoll!O$122:O$127,MATCH(AssetLevelCF!$A49,RentRoll!$A$122:$A$127,0))","v":140},{"$f":"INDEX(RentRoll!R$122:R$127,MATCH(AssetLevelCF!$A49,RentRoll!$A$122:$A$127,0))","v":123231.90083043709},null,{"$f":"$AS69*(AU$1=$AR69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales Commissions",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G70:AK70)","v":0},null,"Sales Commissions",null,null,null,null,null,{"$f":"-AU69*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CA69*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG69*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EM69*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G71:AK71)","v":0},null,"Closing Costs",null,null,null,null,null,{"$f":"-AU69*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CA69*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG69*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EM69*ClosingCosts","v":0},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 Disposal Proceeds",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT73:$FJ73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT73:$FJ73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G73:AK73)","v":0},null,"Net Disposal Proceeds",null,null,null,null,null,{"$f":"SUM(AU69:AU71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB69:DB71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Asset Level Cash Flow",null,null,null,null,{"$f":"G59+G64+G66+G73","v":0},{"$f":"H59+H64+H66+H73","v":-732.34281930364796},{"$f":"I59+I64+I66+I73","v":0},0,0,0,0,0,0,0,0,-6591.0853737328316,-20128.053694958082,-17242.625719769007,0,{"$f":"V59+V64+V66+V73","v":0},0,0,0,0,0,0,0,-238.40492903308882,0,0,-420,9041.6066891899281,11114.016793137778,{"$f":"AJ59+AJ64+AJ66+AJ73","v":11114.016793137778},{"$f":"AK59+AK64+AK66+AK73","v":8300.512594853335},null,{"$f":"AM59+AM64+AM66+AM73","v":-5782.3596664778306},null,{"$f":"B75","v":"Total Asset Level Cash Flow"},null,null,null,null,{"$f":"AT59+AT64+AT66+AT73","v":0},{"$f":"AU59+AU64+AU66+AU73","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-3585.6893730461497,-5445.7657353138402,-5513.8378070052622,-5582.7607795928288,-5652.5452893377387,-3815.4680703029744,-3863.1614211817609,-3911.4509389465329,0,0,0,0,0,0,0,{"$f":"DB59+DB64+DB66+DB73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-118.46207653818078,-119.94285249490805,0,0,0,0,0,0,0,0,0,-140,-140,-140,706.09409433659437,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,1519.3075779608876,2260.401672297482,2260.401672297482,2260.401672297482]
[null,"NPV",0.05,{"$f":"AQ76","v":-15492.5067156767},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B76","v":"NPV"},{"$f":"C76","v":0.05},{"$f":"XNPV(AP76,AT75:FJ75,AT$6:FJ$6)","v":-15492.5067156767}]
[]
[null,"Land Purchase Cost",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT78:$FJ78)","v":-1.0000000000000001E-5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT78:$FJ78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G78:AK78)","v":-1.0000000000000001E-5},null,{"$f":"B78","v":"Land Purchase Cost"},null,null,null,null,{"$f":"MIN(-0.00001,-INDEX(AssetDB!$G$44:$AR$44,MATCH($A49,AssetDB!$G$1:$AR$1,0)))","v":-1.0000000000000001E-5}]
[null,"Total Asset Level Cash Flow (incl. Land)",null,null,null,null,{"$f":"G78+G75","v":-1.0000000000000001E-5},-732.34281930364796,0,0,0,0,0,0,0,0,0,-6591.0853737328316,-20128.053694958082,-17242.625719769007,0,0,0,0,0,0,0,0,0,-238.40492903308882,0,0,-420,9041.6066891899281,11114.016793137778,11114.016793137778,8300.512594853335,null,{"$f":"AM78+AM75","v":-5782.3596764778304},null,{"$f":"B79","v":"Total Asset Level Cash Flow (incl. Land)"},null,null,null,null,{"$f":"AT78+AT75","v":-1.0000000000000001E-5},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ78+BZ75","v":0},0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-3585.6893730461497,-5445.7657353138402,-5513.8378070052622,-5582.7607795928288,-5652.5452893377387,-3815.4680703029744,-3863.1614211817609,-3911.4509389465329,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF78+DF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-118.46207653818078,-119.94285249490805,0,0,0,{"$f":"EL78+EL75","v":0},0,0,0,0,0,-140,-140,-140,706.09409433659437,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,2778.5041982844446,1519.3075779608876,2260.401672297482,2260.401672297482,2260.401672297482]
[null,"IRR (unlevered)",null,{"$f":"AQ80","v":2.9802322387695314E-9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR",null,{"$f":"IFERROR(XIRR(AT79:FJ79,AT$6:FJ$6),0)","v":2.9802322387695314E-9}]
[]
[3,"Phase 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",{"$f":"B82","v":"Phase 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Let Area",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT84:$FJ84)/4","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=Q$8),$AT84:$FJ84)/4","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AA$8),$AT84:$FJ84)/4","v":0},0,0,0,0,0,0,2400,2400,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT84:$FJ84)/4","v":2400},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT84:$FJ84)/4","v":2250},null,null,null,"Let Area",null,null,null,null,null,{"$f":"INDEX(RentRoll!U$39:U$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!V$39:V$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!W$39:W$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!X$39:X$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!Y$39:Y$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!Z$39:Z$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AA$39:AA$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AB$39:AB$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AC$39:AC$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AD$39:AD$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AE$39:AE$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AF$39:AF$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AG$39:AG$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AH$39:AH$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AI$39:AI$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AJ$39:AJ$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AK$39:AK$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AL$39:AL$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AM$39:AM$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AN$39:AN$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AO$39:AO$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AP$39:AP$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AQ$39:AQ$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AR$39:AR$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AS$39:AS$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AT$39:AT$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AU$39:AU$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AV$39:AV$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AW$39:AW$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AX$39:AX$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AY$39:AY$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AZ$39:AZ$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BA$39:BA$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BB$39:BB$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BC$39:BC$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BD$39:BD$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BE$39:BE$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BF$39:BF$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BG$39:BG$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BH$39:BH$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BI$39:BI$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BJ$39:BJ$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BK$39:BK$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BL$39:BL$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BM$39:BM$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BN$39:BN$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BO$39:BO$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BP$39:BP$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BQ$39:BQ$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BR$39:BR$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BS$39:BS$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BT$39:BT$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BU$39:BU$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BV$39:BV$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BW$39:BW$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BX$39:BX$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BY$39:BY$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BZ$39:BZ$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CA$39:CA$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CB$39:CB$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CC$39:CC$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CD$39:CD$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CE$39:CE$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CF$39:CF$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CG$39:CG$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CH$39:CH$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CI$39:CI$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CJ$39:CJ$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CK$39:CK$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CL$39:CL$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CM$39:CM$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CN$39:CN$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CO$39:CO$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CP$39:CP$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CQ$39:CQ$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CR$39:CR$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CS$39:CS$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CT$39:CT$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CU$39:CU$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CV$39:CV$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CW$39:CW$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CX$39:CX$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CY$39:CY$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CZ$39:CZ$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DA$39:DA$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DB$39:DB$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DC$39:DC$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DD$39:DD$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DE$39:DE$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DF$39:DF$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DG$39:DG$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DH$39:DH$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DI$39:DI$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DJ$39:DJ$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DK$39:DK$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DL$39:DL$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DM$39:DM$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DN$39:DN$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DO$39:DO$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DP$39:DP$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DQ$39:DQ$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DR$39:DR$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DS$39:DS$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DT$39:DT$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DU$39:DU$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400},{"$f":"INDEX(RentRoll!DV$39:DV$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400},{"$f":"INDEX(RentRoll!DW$39:DW$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400},{"$f":"INDEX(RentRoll!DX$39:DX$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400},{"$f":"INDEX(RentRoll!DY$39:DY$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400},{"$f":"INDEX(RentRoll!DZ$39:DZ$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400},{"$f":"INDEX(RentRoll!EA$39:EA$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400},{"$f":"INDEX(RentRoll!EB$39:EB$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400},{"$f":"INDEX(RentRoll!EC$39:EC$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400},{"$f":"INDEX(RentRoll!ED$39:ED$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400},{"$f":"INDEX(RentRoll!EE$39:EE$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400},{"$f":"INDEX(RentRoll!EF$39:EF$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400},{"$f":"INDEX(RentRoll!EG$39:EG$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":1800},{"$f":"INDEX(RentRoll!EH$39:EH$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400},{"$f":"INDEX(RentRoll!EI$39:EI$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400},{"$f":"INDEX(RentRoll!EJ$39:EJ$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))","v":2400}]
[null,"Vacant Area",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1800,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT85:$FJ85)/4","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT85:$FJ85)/4","v":150},null,null,null,"Vacant Area",null,null,null,null,null,{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AU$1)-AU84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AV$1)-AV84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AW$1)-AW84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AX$1)-AX84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AY$1)-AY84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AZ$1)-AZ84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BA$1)-BA84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BB$1)-BB84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BC$1)-BC84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BD$1)-BD84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BE$1)-BE84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BF$1)-BF84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BG$1)-BG84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BH$1)-BH84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BI$1)-BI84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BJ$1)-BJ84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BK$1)-BK84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BL$1)-BL84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BM$1)-BM84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BN$1)-BN84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BO$1)-BO84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BP$1)-BP84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BQ$1)-BQ84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BR$1)-BR84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BS$1)-BS84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BT$1)-BT84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BU$1)-BU84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BV$1)-BV84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BW$1)-BW84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BX$1)-BX84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BY$1)-BY84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BZ$1)-BZ84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CA$1)-CA84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CB$1)-CB84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CC$1)-CC84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CD$1)-CD84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CE$1)-CE84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CF$1)-CF84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CG$1)-CG84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CH$1)-CH84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CI$1)-CI84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CJ$1)-CJ84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CK$1)-CK84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CL$1)-CL84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CM$1)-CM84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CN$1)-CN84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CO$1)-CO84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CP$1)-CP84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CQ$1)-CQ84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CR$1)-CR84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CS$1)-CS84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CT$1)-CT84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CU$1)-CU84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CV$1)-CV84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CW$1)-CW84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CX$1)-CX84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CY$1)-CY84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CZ$1)-CZ84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DA$1)-DA84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DB$1)-DB84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DC$1)-DC84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DD$1)-DD84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DE$1)-DE84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DF$1)-DF84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DG$1)-DG84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DH$1)-DH84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DI$1)-DI84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DJ$1)-DJ84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DK$1)-DK84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DL$1)-DL84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DM$1)-DM84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DN$1)-DN84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DO$1)-DO84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DP$1)-DP84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DQ$1)-DQ84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DR$1)-DR84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DS$1)-DS84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DT$1)-DT84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DU$1)-DU84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DV$1)-DV84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DW$1)-DW84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DX$1)-DX84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DY$1)-DY84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DZ$1)-DZ84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EA$1)-EA84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EB$1)-EB84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EC$1)-EC84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ED$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ED$1)-ED84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EE$1)-EE84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EF$1)-EF84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EG$1)-EG84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EH$1)-EH84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EI$1)-EI84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EJ$1)-EJ84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EK$1)-EK84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EL$1)-EL84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EM$1)-EM84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EN$1)-EN84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EO$1)-EO84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EP$1)-EP84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EQ$1)-EQ84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ER$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ER$1)-ER84","v":2400},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ES$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ES$1)-ES84","v":2400},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ET$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ET$1)-ET84","v":2400},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EU$1)-EU84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EV$1)-EV84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EW$1)-EW84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EX$1)-EX84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EY$1)-EY84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EZ$1)-EZ84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FA$1)-FA84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FB$1)-FB84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FC$1)-FC84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FD$1)-FD84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FE$1)-FE84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FF$1)-FF84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FG$1)-FG84","v":600},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FH$1)-FH84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FI$1)-FI84","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FJ$1)-FJ84","v":0}]
[]
[null,"Total Area",null,null,null,null,{"$f":"SUM(G84:G85)","v":0},{"$f":"SUM(H84:H85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V84:V85)","v":0},0,0,0,0,0,0,0,0,0,0,1800,2400,2400,{"$f":"SUM(AJ84:AJ85)","v":2400},{"$f":"SUM(AK84:AK85)","v":2400},null,null,null,"Total Area",null,null,null,null,null,{"$f":"SUM(AU84:AU85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB84:DB85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400]
[null,"% Vacant EoP",null,null,null,null,{"$f":"IFERROR(G85/G87,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,6.25E-2,null,null,null,"% Vacant"]
[]
[null,"Net Rental Income",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT90:$FJ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5424.964013513958,6668.410075882668,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT90:$FJ90)","v":6668.410075882668},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT90:$FJ90)","v":5001.3075569120001},null,{"$f":"SUM(G90:AK90)","v":23763.091722191293},null,"Net Rental Income",null,null,null,null,null,{"$f":"INDEX(RentRoll!U$163:U$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!V$163:V$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!W$163:W$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!X$163:X$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!Y$163:Y$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!Z$163:Z$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AA$163:AA$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AB$163:AB$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AC$163:AC$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AD$163:AD$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AE$163:AE$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AF$163:AF$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AG$163:AG$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AH$163:AH$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AI$163:AI$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AJ$163:AJ$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AK$163:AK$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AL$163:AL$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AM$163:AM$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AN$163:AN$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AO$163:AO$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AP$163:AP$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AQ$163:AQ$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AR$163:AR$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AS$163:AS$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AT$163:AT$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AU$163:AU$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AV$163:AV$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AW$163:AW$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AX$163:AX$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AY$163:AY$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AZ$163:AZ$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BA$163:BA$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BB$163:BB$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BC$163:BC$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BD$163:BD$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BE$163:BE$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BF$163:BF$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BG$163:BG$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BH$163:BH$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BI$163:BI$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BJ$163:BJ$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BK$163:BK$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BL$163:BL$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BM$163:BM$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BN$163:BN$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BO$163:BO$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BP$163:BP$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BQ$163:BQ$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BR$163:BR$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BS$163:BS$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BT$163:BT$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BU$163:BU$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BV$163:BV$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BW$163:BW$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BX$163:BX$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BY$163:BY$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BZ$163:BZ$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CA$163:CA$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CB$163:CB$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CC$163:CC$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CD$163:CD$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CE$163:CE$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CF$163:CF$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CG$163:CG$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CH$163:CH$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CI$163:CI$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CJ$163:CJ$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CK$163:CK$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CL$163:CL$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CM$163:CM$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CN$163:CN$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CO$163:CO$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CP$163:CP$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CQ$163:CQ$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CR$163:CR$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CS$163:CS$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CT$163:CT$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CU$163:CU$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CV$163:CV$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CW$163:CW$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CX$163:CX$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CY$163:CY$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CZ$163:CZ$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DA$163:DA$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DB$163:DB$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DC$163:DC$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DD$163:DD$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DE$163:DE$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DF$163:DF$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DG$163:DG$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DH$163:DH$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DI$163:DI$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DJ$163:DJ$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DK$163:DK$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DL$163:DL$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DM$163:DM$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DN$163:DN$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DO$163:DO$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DP$163:DP$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DQ$163:DQ$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DR$163:DR$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DS$163:DS$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DT$163:DT$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DU$163:DU$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":423.65645660195668},{"$f":"INDEX(RentRoll!DV$163:DV$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":1667.102518970667},{"$f":"INDEX(RentRoll!DW$163:DW$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":1667.102518970667},{"$f":"INDEX(RentRoll!DX$163:DX$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":1667.102518970667},{"$f":"INDEX(RentRoll!DY$163:DY$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":1667.102518970667},{"$f":"INDEX(RentRoll!DZ$163:DZ$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":1667.102518970667},{"$f":"INDEX(RentRoll!EA$163:EA$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":1667.102518970667},{"$f":"INDEX(RentRoll!EB$163:EB$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":1667.102518970667},{"$f":"INDEX(RentRoll!EC$163:EC$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":1667.102518970667},{"$f":"INDEX(RentRoll!ED$163:ED$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":1667.102518970667},{"$f":"INDEX(RentRoll!EE$163:EE$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":1667.102518970667},{"$f":"INDEX(RentRoll!EF$163:EF$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":1667.102518970667},{"$f":"INDEX(RentRoll!EG$163:EG$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":932.58454677653253},{"$f":"INDEX(RentRoll!EH$163:EH$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":1356.2410033784893},{"$f":"INDEX(RentRoll!EI$163:EI$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":1356.2410033784893},{"$f":"INDEX(RentRoll!EJ$163:EJ$168,MATCH(AssetLevelCF!$A82,RentRoll!$A$39:$A$44,0))/1000","v":1356.2410033784893}]
[]
[null,"Total Net Rental Income",null,null,null,null,{"$f":"G90","v":0},{"$f":"H90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V90","v":0},0,0,0,0,0,0,0,0,0,0,0,5424.964013513958,6668.410075882668,{"$f":"AJ90","v":6668.410075882668},{"$f":"AK90","v":5001.3075569120001},null,{"$f":"AM90","v":23763.091722191293},null,"Total Net Rental Income",null,null,null,null,null,{"$f":"AU90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,423.65645660195668,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,932.58454677653253,1356.2410033784893,1356.2410033784893,1356.2410033784893]
[]
[null,"Void Costs",null,null,null,{"$f":"AR94","v":35},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT94:$FJ94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT94:$FJ94)","v":0},0,0,0,0,0,0,0,0,0,0,-252,0,0,0,-21,null,{"$f":"SUM(G94:AK94)","v":-273},null,"Void Costs",null,null,{"$f":"INDEX(AssetDB!$G$69:$AS$69,MATCH(AssetLevelCF!$A82,AssetDB!$G$1:$AR$1,0))","v":35},null,null,{"$f":"-AU85*$AR$29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG85*$AR$29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-84,-84,-84,0,0,0,0,0,0,0,0,0,0,0,0,-21,0,0,0]
[null,"TIs / Fitout Costs / Leasing Commissions",null,null,null,{"$f":"AR95","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G95:AK95)","v":0},null,"TIs / Fitout Costs",null,null,{"$f":"INDEX(AssetDB!$G$70:$AS$70,MATCH(AssetLevelCF!$A82,AssetDB!$G$1:$AR$1,0))","v":100},null,null,{"$f":"-INDEX(RentRoll!V$49:V$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!W$49:W$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!X$49:X$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!Y$49:Y$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!Z$49:Z$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AA$49:AA$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AB$49:AB$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AC$49:AC$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AD$49:AD$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AE$49:AE$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AF$49:AF$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AG$49:AG$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AH$49:AH$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AI$49:AI$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AJ$49:AJ$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AK$49:AK$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AL$49:AL$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AM$49:AM$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AN$49:AN$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AO$49:AO$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AP$49:AP$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AQ$49:AQ$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AR$49:AR$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AS$49:AS$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AT$49:AT$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AU$49:AU$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AV$49:AV$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AW$49:AW$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AX$49:AX$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AY$49:AY$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AZ$49:AZ$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BA$49:BA$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BB$49:BB$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BC$49:BC$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BD$49:BD$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BE$49:BE$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BF$49:BF$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BG$49:BG$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BH$49:BH$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BI$49:BI$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BJ$49:BJ$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BK$49:BK$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BL$49:BL$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BM$49:BM$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BN$49:BN$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BO$49:BO$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BP$49:BP$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BQ$49:BQ$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BR$49:BR$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BS$49:BS$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BT$49:BT$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BU$49:BU$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BV$49:BV$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BW$49:BW$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BX$49:BX$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BY$49:BY$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BZ$49:BZ$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!CA$49:CA$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EJ$49:EJ$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EK$49:EK$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EL$49:EL$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EM$49:EM$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EN$49:EN$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EO$49:EO$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EP$49:EP$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EQ$49:EQ$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ER$49:ER$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ES$49:ES$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ET$49:ET$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EU$49:EU$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EV$49:EV$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EW$49:EW$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EX$49:EX$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EY$49:EY$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EZ$49:EZ$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FA$49:FA$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FB$49:FB$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FC$49:FC$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FD$49:FD$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FE$49:FE$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FF$49:FF$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FG$49:FG$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FH$49:FH$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FI$49:FI$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FJ$49:FJ$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FK$49:FK$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FL$49:FL$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FM$49:FM$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FN$49:FN$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FO$49:FO$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FP$49:FP$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FQ$49:FQ$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FR$49:FR$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FS$49:FS$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FT$49:FT$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FU$49:FU$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FV$49:FV$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FW$49:FW$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FX$49:FX$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FY$49:FY$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FZ$49:FZ$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GA$49:GA$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GB$49:GB$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GC$49:GC$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GD$49:GD$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GE$49:GE$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GF$49:GF$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GG$49:GG$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GH$49:GH$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GI$49:GI$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GJ$49:GJ$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GK$49:GK$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GL$49:GL$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GM$49:GM$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GN$49:GN$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GO$49:GO$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GP$49:GP$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GQ$49:GQ$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GR$49:GR$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GS$49:GS$54,MATCH(AssetLevelCF!$A82,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0}]
[]
[null,"Total Marketing Expenses",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT97:$FJ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT97:$FJ97)","v":0},0,0,0,0,0,0,0,0,0,0,-252,0,0,0,-21,null,{"$f":"SUM(G97:AK97)","v":-273},null,"Total Marketing Expenses",null,null,null,null,null,{"$f":"SUM(AU94:AU95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB94:DB95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-84,-84,-84,0,0,0,0,0,0,0,0,0,0,0,0,-21,0,0,0]
[]
[null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT99:$FJ99)","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,-14739.177250412176,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT99:$FJ99)","v":-8612.0122286597798},0,0,0,0,0,0,0,-166.88345032316221,0,0,0,0,0,0,0,null,{"$f":"SUM(G99:AK99)","v":-30841.5011224316},null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"INDEX(DevCosts!AV$209:AV$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AW$209:AW$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AX$209:AX$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":-732.34281930364796},{"$f":"INDEX(DevCosts!AY$209:AY$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AZ$209:AZ$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BA$209:BA$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BB$209:BB$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BC$209:BC$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BD$209:BD$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BE$209:BE$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BF$209:BF$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BG$209:BG$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BH$209:BH$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BI$209:BI$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BJ$209:BJ$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BK$209:BK$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BL$209:BL$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BM$209:BM$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BN$209:BN$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BO$209:BO$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BP$209:BP$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BQ$209:BQ$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BR$209:BR$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BS$209:BS$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BT$209:BT$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BU$209:BU$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BV$209:BV$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BW$209:BW$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BX$209:BX$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BY$209:BY$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BZ$209:BZ$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CA$209:CA$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CB$209:CB$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CC$209:CC$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CD$209:CD$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CE$209:CE$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CF$209:CF$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CG$209:CG$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CH$209:CH$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CI$209:CI$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CJ$209:CJ$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CK$209:CK$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CL$209:CL$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CM$209:CM$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CN$209:CN$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CO$209:CO$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CP$209:CP$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CQ$209:CQ$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CR$209:CR$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CS$209:CS$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CT$209:CT$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CU$209:CU$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":-6591.0853737328316},{"$f":"INDEX(DevCosts!CV$209:CV$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CW$209:CW$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":-2255.0317386167217},{"$f":"INDEX(DevCosts!CX$209:CX$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":-4109.7953436289754},{"$f":"INDEX(DevCosts!CY$209:CY$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":-4161.1677854243371},{"$f":"INDEX(DevCosts!CZ$209:CZ$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":-4213.1823827421422},{"$f":"INDEX(DevCosts!DA$209:DA$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":-4265.8471625264183},{"$f":"INDEX(DevCosts!DB$209:DB$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":-2159.5851260289996},{"$f":"INDEX(DevCosts!DC$209:DC$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":-2186.5799401043614},{"$f":"INDEX(DevCosts!DD$209:DD$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DE$209:DE$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DF$209:DF$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DG$209:DG$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DH$209:DH$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DI$209:DI$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DJ$209:DJ$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DK$209:DK$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DL$209:DL$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DM$209:DM$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DN$209:DN$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DO$209:DO$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DP$209:DP$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DQ$209:DQ$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DR$209:DR$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DS$209:DS$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DT$209:DT$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DU$209:DU$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DV$209:DV$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DW$209:DW$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DX$209:DX$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DY$209:DY$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DZ$209:DZ$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EA$209:EA$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EB$209:EB$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EC$209:EC$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ED$209:ED$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EE$209:EE$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EF$209:EF$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EG$209:EG$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EH$209:EH$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EI$209:EI$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":-82.923453576726544},{"$f":"INDEX(DevCosts!EJ$209:EJ$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":-83.95999674643565},{"$f":"INDEX(DevCosts!EK$209:EK$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EL$209:EL$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EM$209:EM$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EN$209:EN$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EO$209:EO$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EP$209:EP$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EQ$209:EQ$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ER$209:ER$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ES$209:ES$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ET$209:ET$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EU$209:EU$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EV$209:EV$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EW$209:EW$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EX$209:EX$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EY$209:EY$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EZ$209:EZ$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FA$209:FA$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FB$209:FB$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FC$209:FC$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FD$209:FD$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FE$209:FE$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FF$209:FF$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FG$209:FG$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FH$209:FH$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FI$209:FI$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FJ$209:FJ$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FK$209:FK$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FL$209:FL$214,MATCH(AssetLevelCF!$A82,DevCosts!$A$209:$A$214,0))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qtr","Value"]
[null,"Gross Disposal Proceeds",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT102:$FJ102)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=Q$8),$AT102:$FJ102)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AA$8),$AT102:$FJ102)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT102:$FJ102)","v":0},0,null,{"$f":"SUM(G102:AK102)","v":0},null,"Gross Disposal Proceeds",null,null,{"$f":"INDEX(RentRoll!O$122:O$127,MATCH(AssetLevelCF!$A82,RentRoll!$A$122:$A$127,0))","v":140},{"$f":"INDEX(RentRoll!R$122:R$127,MATCH(AssetLevelCF!$A82,RentRoll!$A$122:$A$127,0))","v":73939.140498262277},null,{"$f":"$AS102*(AU$1=$AR102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales Commissions",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G103:AK103)","v":0},null,"Sales Commissions",null,null,null,null,null,{"$f":"-AU102*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CA102*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG102*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EM102*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G104:AK104)","v":0},null,"Closing Costs",null,null,null,null,null,{"$f":"-AU102*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CA102*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG102*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EM102*ClosingCosts","v":0},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 Disposal Proceeds",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT106:$FJ106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT106:$FJ106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G106:AK106)","v":0},null,"Net Disposal Proceeds",null,null,null,null,null,{"$f":"SUM(AU102:AU104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB102:DB104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Asset Level Cash Flow",null,null,null,null,{"$f":"G92+G97+G99+G106","v":0},{"$f":"H92+H97+H99+H106","v":-732.34281930364796},{"$f":"I92+I97+I99+I106","v":0},0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,-14739.177250412176,{"$f":"V92+V97+V99+V106","v":-8612.0122286597798},0,0,0,0,0,0,0,-166.88345032316221,0,0,-252,5424.964013513958,6668.410075882668,{"$f":"AJ92+AJ97+AJ99+AJ106","v":6668.410075882668},{"$f":"AK92+AK97+AK99+AK106","v":4980.3075569120001},null,{"$f":"AM92+AM97+AM99+AM106","v":-7351.4094002403071},null,{"$f":"B108","v":"Total Asset Level Cash Flow"},null,null,null,null,{"$f":"AT92+AT97+AT99+AT106","v":0},{"$f":"AU92+AU97+AU99+AU106","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-2255.0317386167217,-4109.7953436289754,-4161.1677854243371,-4213.1823827421422,-4265.8471625264183,-2159.5851260289996,-2186.5799401043614,{"$f":"DB92+DB97+DB99+DB106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-82.923453576726544,-83.95999674643565,0,0,0,0,0,0,0,0,0,-84,-84,-84,423.65645660195668,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,911.58454677653253,1356.2410033784893,1356.2410033784893,1356.2410033784893]
[null,"NPV",0.05,{"$f":"AQ109","v":-10171.304230674075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B109","v":"NPV"},{"$f":"C109","v":0.05},{"$f":"XNPV(AP109,AT108:FJ108,AT$6:FJ$6)","v":-10171.304230674075}]
[]
[null,"Land Purchase Cost",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT111:$FJ111)","v":-1.0000000000000001E-5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT111:$FJ111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G111:AK111)","v":-1.0000000000000001E-5},null,{"$f":"B111","v":"Land Purchase Cost"},null,null,null,null,{"$f":"MIN(-0.00001,-INDEX(AssetDB!$G$44:$AR$44,MATCH($A82,AssetDB!$G$1:$AR$1,0)))","v":-1.0000000000000001E-5}]
[null,"Total Asset Level Cash Flow (incl. Land)",null,null,null,null,{"$f":"G111+G108","v":-1.0000000000000001E-5},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,-14739.177250412176,-8612.0122286597798,0,0,0,0,0,0,0,-166.88345032316221,0,0,-252,5424.964013513958,6668.410075882668,6668.410075882668,4980.3075569120001,null,{"$f":"AM111+AM108","v":-7351.4094102403069},null,{"$f":"B112","v":"Total Asset Level Cash Flow (incl. Land)"},null,null,null,null,{"$f":"AT111+AT108","v":-1.0000000000000001E-5},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ111+BZ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-2255.0317386167217,-4109.7953436289754,-4161.1677854243371,-4213.1823827421422,-4265.8471625264183,-2159.5851260289996,-2186.5799401043614,0,0,0,0,{"$f":"DF111+DF108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-82.923453576726544,-83.95999674643565,0,0,0,{"$f":"EL111+EL108","v":0},0,0,0,0,0,-84,-84,-84,423.65645660195668,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,1667.102518970667,911.58454677653253,1356.2410033784893,1356.2410033784893,1356.2410033784893]
[null,"IRR (unlevered)",null,{"$f":"AQ113","v":2.9802322387695314E-9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR",null,{"$f":"IFERROR(XIRR(AT112:FJ112,AT$6:FJ$6),0)","v":2.9802322387695314E-9}]
[]
[4,"Phase 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",{"$f":"B115","v":"Phase 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Let Area",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT117:$FJ117)/4","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=Q$8),$AT117:$FJ117)/4","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AA$8),$AT117:$FJ117)/4","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT117:$FJ117)/4","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT117:$FJ117)/4","v":0},null,null,null,"Let Area",null,null,null,null,null,{"$f":"INDEX(RentRoll!U$39:U$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!V$39:V$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!W$39:W$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!X$39:X$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!Y$39:Y$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!Z$39:Z$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AA$39:AA$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AB$39:AB$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AC$39:AC$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AD$39:AD$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AE$39:AE$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AF$39:AF$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AG$39:AG$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AH$39:AH$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AI$39:AI$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AJ$39:AJ$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AK$39:AK$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AL$39:AL$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AM$39:AM$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AN$39:AN$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AO$39:AO$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AP$39:AP$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AQ$39:AQ$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AR$39:AR$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AS$39:AS$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AT$39:AT$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AU$39:AU$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AV$39:AV$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AW$39:AW$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AX$39:AX$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AY$39:AY$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AZ$39:AZ$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BA$39:BA$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BB$39:BB$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BC$39:BC$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BD$39:BD$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BE$39:BE$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BF$39:BF$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BG$39:BG$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BH$39:BH$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BI$39:BI$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BJ$39:BJ$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BK$39:BK$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BL$39:BL$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BM$39:BM$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BN$39:BN$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BO$39:BO$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BP$39:BP$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BQ$39:BQ$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BR$39:BR$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BS$39:BS$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BT$39:BT$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BU$39:BU$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BV$39:BV$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BW$39:BW$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BX$39:BX$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BY$39:BY$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BZ$39:BZ$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CA$39:CA$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CB$39:CB$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CC$39:CC$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CD$39:CD$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CE$39:CE$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CF$39:CF$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CG$39:CG$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CH$39:CH$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CI$39:CI$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CJ$39:CJ$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CK$39:CK$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CL$39:CL$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CM$39:CM$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CN$39:CN$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CO$39:CO$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CP$39:CP$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CQ$39:CQ$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CR$39:CR$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CS$39:CS$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CT$39:CT$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CU$39:CU$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CV$39:CV$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CW$39:CW$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CX$39:CX$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CY$39:CY$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CZ$39:CZ$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DA$39:DA$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DB$39:DB$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DC$39:DC$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DD$39:DD$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DE$39:DE$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DF$39:DF$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DG$39:DG$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DH$39:DH$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DI$39:DI$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DJ$39:DJ$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DK$39:DK$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DL$39:DL$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DM$39:DM$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DN$39:DN$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DO$39:DO$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DP$39:DP$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DQ$39:DQ$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DR$39:DR$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DS$39:DS$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DT$39:DT$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DU$39:DU$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DV$39:DV$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DW$39:DW$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DX$39:DX$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DY$39:DY$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DZ$39:DZ$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EA$39:EA$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EB$39:EB$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EC$39:EC$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!ED$39:ED$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EE$39:EE$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EF$39:EF$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EG$39:EG$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EH$39:EH$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EI$39:EI$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EJ$39:EJ$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))","v":0}]
[null,"Vacant Area",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT118:$FJ118)/4","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT118:$FJ118)/4","v":1275},null,null,null,"Vacant Area",null,null,null,null,null,{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AU$1)-AU117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AV$1)-AV117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AW$1)-AW117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AX$1)-AX117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AY$1)-AY117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AZ$1)-AZ117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BA$1)-BA117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BB$1)-BB117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BC$1)-BC117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BD$1)-BD117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BE$1)-BE117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BF$1)-BF117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BG$1)-BG117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BH$1)-BH117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BI$1)-BI117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BJ$1)-BJ117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BK$1)-BK117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BL$1)-BL117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BM$1)-BM117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BN$1)-BN117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BO$1)-BO117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BP$1)-BP117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BQ$1)-BQ117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BR$1)-BR117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BS$1)-BS117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BT$1)-BT117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BU$1)-BU117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BV$1)-BV117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BW$1)-BW117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BX$1)-BX117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BY$1)-BY117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BZ$1)-BZ117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CA$1)-CA117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CB$1)-CB117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CC$1)-CC117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CD$1)-CD117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CE$1)-CE117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CF$1)-CF117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CG$1)-CG117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CH$1)-CH117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CI$1)-CI117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CJ$1)-CJ117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CK$1)-CK117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CL$1)-CL117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CM$1)-CM117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CN$1)-CN117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CO$1)-CO117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CP$1)-CP117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CQ$1)-CQ117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CR$1)-CR117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CS$1)-CS117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CT$1)-CT117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CU$1)-CU117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CV$1)-CV117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CW$1)-CW117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CX$1)-CX117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CY$1)-CY117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CZ$1)-CZ117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DA$1)-DA117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DB$1)-DB117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DC$1)-DC117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DD$1)-DD117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DE$1)-DE117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DF$1)-DF117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DG$1)-DG117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DH$1)-DH117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DI$1)-DI117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DJ$1)-DJ117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DK$1)-DK117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DL$1)-DL117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DM$1)-DM117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DN$1)-DN117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DO$1)-DO117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DP$1)-DP117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DQ$1)-DQ117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DR$1)-DR117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DS$1)-DS117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DT$1)-DT117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DU$1)-DU117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DV$1)-DV117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DW$1)-DW117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DX$1)-DX117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DY$1)-DY117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DZ$1)-DZ117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EA$1)-EA117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EB$1)-EB117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EC$1)-EC117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ED$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ED$1)-ED117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EE$1)-EE117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EF$1)-EF117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EG$1)-EG117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EH$1)-EH117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EI$1)-EI117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EJ$1)-EJ117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EK$1)-EK117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EL$1)-EL117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EM$1)-EM117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EN$1)-EN117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EO$1)-EO117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EP$1)-EP117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EQ$1)-EQ117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ER$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ER$1)-ER117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ES$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ES$1)-ES117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ET$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ET$1)-ET117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EU$1)-EU117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EV$1)-EV117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EW$1)-EW117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EX$1)-EX117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EY$1)-EY117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EZ$1)-EZ117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FA$1)-FA117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FB$1)-FB117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FC$1)-FC117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FD$1)-FD117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FE$1)-FE117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FF$1)-FF117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FG$1)-FG117","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FH$1)-FH117","v":1700},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FI$1)-FI117","v":1700},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FJ$1)-FJ117","v":1700}]
[]
[null,"Total Area",null,null,null,null,{"$f":"SUM(G117:G118)","v":0},{"$f":"SUM(H117:H118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V117:V118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ117:AJ118)","v":0},{"$f":"SUM(AK117:AK118)","v":1275},null,null,null,"Total Area",null,null,null,null,null,{"$f":"SUM(AU117:AU118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB117:DB118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1700,1700,1700]
[null,"% Vacant EoP",null,null,null,null,{"$f":"IFERROR(G118/G120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,null,null,"% Vacant"]
[]
[null,"Net Rental Income",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT123:$FJ123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT123:$FJ123)","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT123:$FJ123)","v":0},null,{"$f":"SUM(G123:AK123)","v":0},null,"Net Rental Income",null,null,null,null,null,{"$f":"INDEX(RentRoll!U$163:U$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!V$163:V$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!W$163:W$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!X$163:X$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!Y$163:Y$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!Z$163:Z$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AA$163:AA$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AB$163:AB$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AC$163:AC$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AD$163:AD$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AE$163:AE$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AF$163:AF$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AG$163:AG$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AH$163:AH$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AI$163:AI$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AJ$163:AJ$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AK$163:AK$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AL$163:AL$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AM$163:AM$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AN$163:AN$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AO$163:AO$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AP$163:AP$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AQ$163:AQ$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AR$163:AR$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AS$163:AS$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AT$163:AT$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AU$163:AU$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AV$163:AV$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AW$163:AW$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AX$163:AX$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AY$163:AY$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AZ$163:AZ$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BA$163:BA$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BB$163:BB$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BC$163:BC$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BD$163:BD$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BE$163:BE$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BF$163:BF$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BG$163:BG$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BH$163:BH$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BI$163:BI$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BJ$163:BJ$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BK$163:BK$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BL$163:BL$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BM$163:BM$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BN$163:BN$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BO$163:BO$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BP$163:BP$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BQ$163:BQ$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BR$163:BR$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BS$163:BS$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BT$163:BT$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BU$163:BU$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BV$163:BV$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BW$163:BW$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BX$163:BX$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BY$163:BY$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BZ$163:BZ$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CA$163:CA$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CB$163:CB$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CC$163:CC$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CD$163:CD$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CE$163:CE$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CF$163:CF$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CG$163:CG$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CH$163:CH$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CI$163:CI$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CJ$163:CJ$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CK$163:CK$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CL$163:CL$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CM$163:CM$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CN$163:CN$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CO$163:CO$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CP$163:CP$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CQ$163:CQ$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CR$163:CR$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CS$163:CS$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CT$163:CT$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CU$163:CU$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CV$163:CV$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CW$163:CW$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CX$163:CX$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CY$163:CY$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CZ$163:CZ$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DA$163:DA$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DB$163:DB$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DC$163:DC$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DD$163:DD$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DE$163:DE$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DF$163:DF$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DG$163:DG$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DH$163:DH$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DI$163:DI$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DJ$163:DJ$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DK$163:DK$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DL$163:DL$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DM$163:DM$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DN$163:DN$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DO$163:DO$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DP$163:DP$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DQ$163:DQ$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DR$163:DR$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DS$163:DS$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DT$163:DT$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DU$163:DU$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DV$163:DV$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DW$163:DW$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DX$163:DX$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DY$163:DY$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DZ$163:DZ$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EA$163:EA$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EB$163:EB$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EC$163:EC$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!ED$163:ED$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EE$163:EE$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EF$163:EF$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EG$163:EG$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EH$163:EH$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EI$163:EI$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EJ$163:EJ$168,MATCH(AssetLevelCF!$A115,RentRoll!$A$39:$A$44,0))/1000","v":0}]
[]
[null,"Total Net Rental Income",null,null,null,null,{"$f":"G123","v":0},{"$f":"H123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ123","v":0},{"$f":"AK123","v":0},null,{"$f":"AM123","v":0},null,"Total Net Rental Income",null,null,null,null,null,{"$f":"AU123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Void Costs",null,null,null,{"$f":"AR127","v":35},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT127:$FJ127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT127:$FJ127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-178.5,null,{"$f":"SUM(G127:AK127)","v":-178.5},null,"Void Costs",null,null,{"$f":"INDEX(AssetDB!$G$69:$AS$69,MATCH(AssetLevelCF!$A115,AssetDB!$G$1:$AR$1,0))","v":35},null,null,{"$f":"-AU118*$AR$29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG118*$AR$29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-59.5,-59.5,-59.5]
[null,"TIs / Fitout Costs / Leasing Commissions",null,null,null,{"$f":"AR128","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G128:AK128)","v":0},null,"TIs / Fitout Costs",null,null,{"$f":"INDEX(AssetDB!$G$70:$AS$70,MATCH(AssetLevelCF!$A115,AssetDB!$G$1:$AR$1,0))","v":100},null,null,{"$f":"-INDEX(RentRoll!V$49:V$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!W$49:W$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!X$49:X$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!Y$49:Y$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!Z$49:Z$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AA$49:AA$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AB$49:AB$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AC$49:AC$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AD$49:AD$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AE$49:AE$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AF$49:AF$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AG$49:AG$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AH$49:AH$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AI$49:AI$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AJ$49:AJ$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AK$49:AK$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AL$49:AL$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AM$49:AM$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AN$49:AN$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AO$49:AO$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AP$49:AP$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AQ$49:AQ$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AR$49:AR$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AS$49:AS$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AT$49:AT$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AU$49:AU$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AV$49:AV$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AW$49:AW$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AX$49:AX$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AY$49:AY$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AZ$49:AZ$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BA$49:BA$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BB$49:BB$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BC$49:BC$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BD$49:BD$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BE$49:BE$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BF$49:BF$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BG$49:BG$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BH$49:BH$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BI$49:BI$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BJ$49:BJ$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BK$49:BK$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BL$49:BL$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BM$49:BM$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BN$49:BN$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BO$49:BO$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BP$49:BP$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BQ$49:BQ$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BR$49:BR$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BS$49:BS$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BT$49:BT$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BU$49:BU$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BV$49:BV$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BW$49:BW$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BX$49:BX$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BY$49:BY$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BZ$49:BZ$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!CA$49:CA$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EJ$49:EJ$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EK$49:EK$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EL$49:EL$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EM$49:EM$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EN$49:EN$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EO$49:EO$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EP$49:EP$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EQ$49:EQ$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ER$49:ER$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ES$49:ES$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ET$49:ET$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EU$49:EU$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EV$49:EV$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EW$49:EW$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EX$49:EX$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EY$49:EY$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EZ$49:EZ$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FA$49:FA$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FB$49:FB$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FC$49:FC$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FD$49:FD$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FE$49:FE$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FF$49:FF$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FG$49:FG$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FH$49:FH$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FI$49:FI$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FJ$49:FJ$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FK$49:FK$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FL$49:FL$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FM$49:FM$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FN$49:FN$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FO$49:FO$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FP$49:FP$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FQ$49:FQ$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FR$49:FR$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FS$49:FS$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FT$49:FT$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FU$49:FU$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FV$49:FV$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FW$49:FW$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FX$49:FX$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FY$49:FY$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FZ$49:FZ$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GA$49:GA$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GB$49:GB$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GC$49:GC$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GD$49:GD$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GE$49:GE$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GF$49:GF$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GG$49:GG$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GH$49:GH$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GI$49:GI$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GJ$49:GJ$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GK$49:GK$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GL$49:GL$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GM$49:GM$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GN$49:GN$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GO$49:GO$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GP$49:GP$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GQ$49:GQ$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GR$49:GR$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GS$49:GS$54,MATCH(AssetLevelCF!$A115,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0}]
[]
[null,"Total Marketing Expenses",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT130:$FJ130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT130:$FJ130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-178.5,null,{"$f":"SUM(G130:AK130)","v":-178.5},null,"Total Marketing Expenses",null,null,null,null,null,{"$f":"SUM(AU127:AU128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB127:DB128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-59.5,-59.5,-59.5]
[]
[null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT132:$FJ132)","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT132:$FJ132)","v":-8465.2967509651407},-13921.323722933039,-3612.202823927189,0,0,0,0,0,0,0,0,0,-78.035750442779232,-79.011197323313951,0,0,null,{"$f":"SUM(G132:AK132)","v":-26888.21306489511},null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"INDEX(DevCosts!AV$209:AV$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AW$209:AW$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AX$209:AX$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":-732.34281930364796},{"$f":"INDEX(DevCosts!AY$209:AY$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AZ$209:AZ$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BA$209:BA$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BB$209:BB$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BC$209:BC$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BD$209:BD$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BE$209:BE$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BF$209:BF$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BG$209:BG$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BH$209:BH$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BI$209:BI$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BJ$209:BJ$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BK$209:BK$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BL$209:BL$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BM$209:BM$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BN$209:BN$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BO$209:BO$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BP$209:BP$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BQ$209:BQ$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BR$209:BR$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BS$209:BS$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BT$209:BT$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BU$209:BU$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BV$209:BV$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BW$209:BW$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BX$209:BX$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BY$209:BY$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BZ$209:BZ$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CA$209:CA$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CB$209:CB$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CC$209:CC$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CD$209:CD$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CE$209:CE$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CF$209:CF$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CG$209:CG$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CH$209:CH$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CI$209:CI$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CJ$209:CJ$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CK$209:CK$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CL$209:CL$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CM$209:CM$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CN$209:CN$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CO$209:CO$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CP$209:CP$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CQ$209:CQ$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CR$209:CR$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CS$209:CS$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CT$209:CT$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CU$209:CU$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CV$209:CV$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CW$209:CW$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CX$209:CX$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CY$209:CY$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CZ$209:CZ$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DA$209:DA$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DB$209:DB$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":-6591.0853737328316},{"$f":"INDEX(DevCosts!DC$209:DC$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DD$209:DD$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":-1874.2113772323098},{"$f":"INDEX(DevCosts!DE$209:DE$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":-3415.7502350058844},{"$f":"INDEX(DevCosts!DF$209:DF$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":-3458.4471129434592},{"$f":"INDEX(DevCosts!DG$209:DG$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":-3501.6777018552516},{"$f":"INDEX(DevCosts!DH$209:DH$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":-3545.4486731284428},{"$f":"INDEX(DevCosts!DI$209:DI$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":-1794.883390771274},{"$f":"INDEX(DevCosts!DJ$209:DJ$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":-1817.319433155915},{"$f":"INDEX(DevCosts!DK$209:DK$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DL$209:DL$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DM$209:DM$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DN$209:DN$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DO$209:DO$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DP$209:DP$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DQ$209:DQ$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DR$209:DR$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DS$209:DS$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DT$209:DT$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DU$209:DU$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DV$209:DV$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DW$209:DW$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DX$209:DX$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DY$209:DY$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DZ$209:DZ$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EA$209:EA$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EB$209:EB$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EC$209:EC$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ED$209:ED$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EE$209:EE$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EF$209:EF$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EG$209:EG$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EH$209:EH$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EI$209:EI$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EJ$209:EJ$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EK$209:EK$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EL$209:EL$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EM$209:EM$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EN$209:EN$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EO$209:EO$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EP$209:EP$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EQ$209:EQ$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ER$209:ER$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ES$209:ES$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ET$209:ET$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EU$209:EU$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EV$209:EV$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EW$209:EW$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EX$209:EX$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EY$209:EY$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EZ$209:EZ$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":-78.035750442779232},{"$f":"INDEX(DevCosts!FA$209:FA$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":-79.011197323313951},{"$f":"INDEX(DevCosts!FB$209:FB$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FC$209:FC$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FD$209:FD$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FE$209:FE$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FF$209:FF$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FG$209:FG$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FH$209:FH$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FI$209:FI$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FJ$209:FJ$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FK$209:FK$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FL$209:FL$214,MATCH(AssetLevelCF!$A115,DevCosts!$A$209:$A$214,0))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qtr","Value"]
[null,"Gross Disposal Proceeds",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT135:$FJ135)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=Q$8),$AT135:$FJ135)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AA$8),$AT135:$FJ135)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT135:$FJ135)","v":0},0,null,{"$f":"SUM(G135:AK135)","v":0},null,"Gross Disposal Proceeds",null,null,{"$f":"INDEX(RentRoll!O$122:O$127,MATCH(AssetLevelCF!$A115,RentRoll!$A$122:$A$127,0))","v":156},{"$f":"INDEX(RentRoll!R$122:R$127,MATCH(AssetLevelCF!$A115,RentRoll!$A$122:$A$127,0))","v":52373.557852935766},null,{"$f":"$AS135*(AU$1=$AR135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales Commissions",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G136:AK136)","v":0},null,"Sales Commissions",null,null,null,null,null,{"$f":"-AU135*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CA135*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG135*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EM135*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G137:AK137)","v":0},null,"Closing Costs",null,null,null,null,null,{"$f":"-AU135*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CA135*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG135*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EM135*ClosingCosts","v":0},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 Disposal Proceeds",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT139:$FJ139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT139:$FJ139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G139:AK139)","v":0},null,"Net Disposal Proceeds",null,null,null,null,null,{"$f":"SUM(AU135:AU137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB135:DB137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Asset Level Cash Flow",null,null,null,null,{"$f":"G125+G130+G132+G139","v":0},{"$f":"H125+H130+H132+H139","v":-732.34281930364796},{"$f":"I125+I130+I132+I139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V125+V130+V132+V139","v":-8465.2967509651407},-13921.323722933039,-3612.202823927189,0,0,0,0,0,0,0,0,0,-78.035750442779232,-79.011197323313951,{"$f":"AJ125+AJ130+AJ132+AJ139","v":0},{"$f":"AK125+AK130+AK132+AK139","v":-178.5},null,{"$f":"AM125+AM130+AM132+AM139","v":-27066.71306489511},null,{"$f":"B141","v":"Total Asset Level Cash Flow"},null,null,null,null,{"$f":"AT125+AT130+AT132+AT139","v":0},{"$f":"AU125+AU130+AU132+AU139","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,{"$f":"DB125+DB130+DB132+DB139","v":-1874.2113772323098},-3415.7502350058844,-3458.4471129434592,-3501.6777018552516,-3545.4486731284428,-1794.883390771274,-1817.319433155915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-78.035750442779232,-79.011197323313951,0,0,0,0,0,0,0,0,-59.5,-59.5,-59.5]
[null,"NPV",0.05,{"$f":"AQ142","v":-13062.873240540726},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B142","v":"NPV"},{"$f":"C142","v":0.05},{"$f":"XNPV(AP142,AT141:FJ141,AT$6:FJ$6)","v":-13062.873240540726}]
[]
[null,"Land Purchase Cost",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT144:$FJ144)","v":-1.0000000000000001E-5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT144:$FJ144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G144:AK144)","v":-1.0000000000000001E-5},null,{"$f":"B144","v":"Land Purchase Cost"},null,null,null,null,{"$f":"MIN(-0.00001,-INDEX(AssetDB!$G$44:$AR$44,MATCH($A115,AssetDB!$G$1:$AR$1,0)))","v":-1.0000000000000001E-5}]
[null,"Total Asset Level Cash Flow (incl. Land)",null,null,null,null,{"$f":"G144+G141","v":-1.0000000000000001E-5},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,-8465.2967509651407,-13921.323722933039,-3612.202823927189,0,0,0,0,0,0,0,0,0,-78.035750442779232,-79.011197323313951,0,-178.5,null,{"$f":"AM144+AM141","v":-27066.713074895109},null,{"$f":"B145","v":"Total Asset Level Cash Flow (incl. Land)"},null,null,null,null,{"$f":"AT144+AT141","v":-1.0000000000000001E-5},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ144+BZ141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-1874.2113772323098,-3415.7502350058844,-3458.4471129434592,-3501.6777018552516,{"$f":"DF144+DF141","v":-3545.4486731284428},-1794.883390771274,-1817.319433155915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL144+EL141","v":0},0,0,0,0,0,0,0,0,0,0,0,-78.035750442779232,-79.011197323313951,0,0,0,0,0,0,0,0,-59.5,-59.5,-59.5]
[null,"IRR (unlevered)",null,{"$f":"AQ146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR",null,{"$f":"IFERROR(XIRR(AT145:FJ145,AT$6:FJ$6),0)","v":0}]
[]
[5,"Phase 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",{"$f":"B148","v":"Phase 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,"x"]
[]
[null,"Let Area",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT150:$FJ150)/4","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=Q$8),$AT150:$FJ150)/4","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AA$8),$AT150:$FJ150)/4","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT150:$FJ150)/4","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT150:$FJ150)/4","v":0},null,null,null,"Let Area",null,null,null,null,null,{"$f":"INDEX(RentRoll!U$39:U$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!V$39:V$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!W$39:W$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!X$39:X$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!Y$39:Y$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!Z$39:Z$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AA$39:AA$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AB$39:AB$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AC$39:AC$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AD$39:AD$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AE$39:AE$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AF$39:AF$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AG$39:AG$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AH$39:AH$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AI$39:AI$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AJ$39:AJ$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AK$39:AK$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AL$39:AL$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AM$39:AM$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AN$39:AN$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AO$39:AO$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AP$39:AP$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AQ$39:AQ$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AR$39:AR$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AS$39:AS$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AT$39:AT$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AU$39:AU$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AV$39:AV$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AW$39:AW$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AX$39:AX$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AY$39:AY$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AZ$39:AZ$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BA$39:BA$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BB$39:BB$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BC$39:BC$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BD$39:BD$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BE$39:BE$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BF$39:BF$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BG$39:BG$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BH$39:BH$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BI$39:BI$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BJ$39:BJ$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BK$39:BK$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BL$39:BL$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BM$39:BM$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BN$39:BN$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BO$39:BO$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BP$39:BP$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BQ$39:BQ$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BR$39:BR$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BS$39:BS$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BT$39:BT$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BU$39:BU$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BV$39:BV$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BW$39:BW$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BX$39:BX$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BY$39:BY$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BZ$39:BZ$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CA$39:CA$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CB$39:CB$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CC$39:CC$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CD$39:CD$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CE$39:CE$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CF$39:CF$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CG$39:CG$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CH$39:CH$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CI$39:CI$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CJ$39:CJ$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CK$39:CK$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CL$39:CL$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CM$39:CM$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CN$39:CN$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CO$39:CO$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CP$39:CP$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CQ$39:CQ$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CR$39:CR$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CS$39:CS$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CT$39:CT$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CU$39:CU$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CV$39:CV$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CW$39:CW$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CX$39:CX$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CY$39:CY$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CZ$39:CZ$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DA$39:DA$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DB$39:DB$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DC$39:DC$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DD$39:DD$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DE$39:DE$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DF$39:DF$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DG$39:DG$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DH$39:DH$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DI$39:DI$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DJ$39:DJ$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DK$39:DK$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DL$39:DL$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DM$39:DM$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DN$39:DN$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DO$39:DO$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DP$39:DP$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DQ$39:DQ$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DR$39:DR$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DS$39:DS$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DT$39:DT$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DU$39:DU$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DV$39:DV$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DW$39:DW$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DX$39:DX$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DY$39:DY$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DZ$39:DZ$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EA$39:EA$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EB$39:EB$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EC$39:EC$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!ED$39:ED$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EE$39:EE$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EF$39:EF$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EG$39:EG$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EH$39:EH$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EI$39:EI$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EJ$39:EJ$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))","v":0}]
[null,"Vacant Area",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT151:$FJ151)/4","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT151:$FJ151)/4","v":0},null,null,null,"Vacant Area",null,null,null,null,null,{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AU$1)-AU150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AV$1)-AV150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AW$1)-AW150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AX$1)-AX150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AY$1)-AY150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AZ$1)-AZ150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BA$1)-BA150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BB$1)-BB150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BC$1)-BC150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BD$1)-BD150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BE$1)-BE150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BF$1)-BF150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BG$1)-BG150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BH$1)-BH150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BI$1)-BI150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BJ$1)-BJ150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BK$1)-BK150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BL$1)-BL150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BM$1)-BM150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BN$1)-BN150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BO$1)-BO150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BP$1)-BP150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BQ$1)-BQ150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BR$1)-BR150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BS$1)-BS150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BT$1)-BT150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BU$1)-BU150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BV$1)-BV150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BW$1)-BW150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BX$1)-BX150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BY$1)-BY150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BZ$1)-BZ150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CA$1)-CA150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CB$1)-CB150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CC$1)-CC150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CD$1)-CD150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CE$1)-CE150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CF$1)-CF150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CG$1)-CG150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CH$1)-CH150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CI$1)-CI150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CJ$1)-CJ150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CK$1)-CK150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CL$1)-CL150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CM$1)-CM150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CN$1)-CN150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CO$1)-CO150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CP$1)-CP150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CQ$1)-CQ150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CR$1)-CR150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CS$1)-CS150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CT$1)-CT150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CU$1)-CU150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CV$1)-CV150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CW$1)-CW150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CX$1)-CX150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CY$1)-CY150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CZ$1)-CZ150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DA$1)-DA150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DB$1)-DB150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DC$1)-DC150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DD$1)-DD150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DE$1)-DE150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DF$1)-DF150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DG$1)-DG150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DH$1)-DH150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DI$1)-DI150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DJ$1)-DJ150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DK$1)-DK150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DL$1)-DL150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DM$1)-DM150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DN$1)-DN150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DO$1)-DO150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DP$1)-DP150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DQ$1)-DQ150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DR$1)-DR150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DS$1)-DS150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DT$1)-DT150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DU$1)-DU150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DV$1)-DV150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DW$1)-DW150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DX$1)-DX150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DY$1)-DY150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DZ$1)-DZ150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EA$1)-EA150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EB$1)-EB150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EC$1)-EC150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ED$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ED$1)-ED150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EE$1)-EE150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EF$1)-EF150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EG$1)-EG150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EH$1)-EH150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EI$1)-EI150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EJ$1)-EJ150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EK$1)-EK150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EL$1)-EL150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EM$1)-EM150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EN$1)-EN150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EO$1)-EO150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EP$1)-EP150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EQ$1)-EQ150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ER$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ER$1)-ER150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ES$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ES$1)-ES150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ET$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ET$1)-ET150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EU$1)-EU150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EV$1)-EV150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EW$1)-EW150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EX$1)-EX150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EY$1)-EY150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EZ$1)-EZ150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FA$1)-FA150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FB$1)-FB150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FC$1)-FC150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FD$1)-FD150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FE$1)-FE150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FF$1)-FF150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FG$1)-FG150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FH$1)-FH150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FI$1)-FI150","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FJ$1)-FJ150","v":0}]
[]
[null,"Total Area",null,null,null,null,{"$f":"SUM(G150:G151)","v":0},{"$f":"SUM(H150:H151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V150:V151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ150:AJ151)","v":0},{"$f":"SUM(AK150:AK151)","v":0},null,null,null,"Total Area",null,null,null,null,null,{"$f":"SUM(AU150:AU151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB150:DB151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Vacant EoP",null,null,null,null,{"$f":"IFERROR(G151/G153,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"% Vacant"]
[]
[null,"Net Rental Income",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT156:$FJ156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT156:$FJ156)","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT156:$FJ156)","v":0},null,{"$f":"SUM(G156:AK156)","v":0},null,"Net Rental Income",null,null,null,null,null,{"$f":"INDEX(RentRoll!U$163:U$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!V$163:V$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!W$163:W$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!X$163:X$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!Y$163:Y$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!Z$163:Z$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AA$163:AA$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AB$163:AB$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AC$163:AC$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AD$163:AD$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AE$163:AE$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AF$163:AF$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AG$163:AG$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AH$163:AH$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AI$163:AI$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AJ$163:AJ$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AK$163:AK$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AL$163:AL$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AM$163:AM$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AN$163:AN$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AO$163:AO$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AP$163:AP$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AQ$163:AQ$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AR$163:AR$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AS$163:AS$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AT$163:AT$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AU$163:AU$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AV$163:AV$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AW$163:AW$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AX$163:AX$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AY$163:AY$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AZ$163:AZ$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BA$163:BA$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BB$163:BB$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BC$163:BC$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BD$163:BD$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BE$163:BE$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BF$163:BF$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BG$163:BG$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BH$163:BH$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BI$163:BI$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BJ$163:BJ$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BK$163:BK$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BL$163:BL$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BM$163:BM$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BN$163:BN$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BO$163:BO$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BP$163:BP$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BQ$163:BQ$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BR$163:BR$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BS$163:BS$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BT$163:BT$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BU$163:BU$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BV$163:BV$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BW$163:BW$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BX$163:BX$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BY$163:BY$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BZ$163:BZ$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CA$163:CA$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CB$163:CB$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CC$163:CC$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CD$163:CD$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CE$163:CE$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CF$163:CF$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CG$163:CG$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CH$163:CH$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CI$163:CI$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CJ$163:CJ$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CK$163:CK$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CL$163:CL$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CM$163:CM$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CN$163:CN$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CO$163:CO$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CP$163:CP$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CQ$163:CQ$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CR$163:CR$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CS$163:CS$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CT$163:CT$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CU$163:CU$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CV$163:CV$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CW$163:CW$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CX$163:CX$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CY$163:CY$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CZ$163:CZ$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DA$163:DA$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DB$163:DB$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DC$163:DC$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DD$163:DD$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DE$163:DE$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DF$163:DF$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DG$163:DG$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DH$163:DH$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DI$163:DI$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DJ$163:DJ$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DK$163:DK$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DL$163:DL$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DM$163:DM$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DN$163:DN$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DO$163:DO$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DP$163:DP$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DQ$163:DQ$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DR$163:DR$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DS$163:DS$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DT$163:DT$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DU$163:DU$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DV$163:DV$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DW$163:DW$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DX$163:DX$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DY$163:DY$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DZ$163:DZ$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EA$163:EA$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EB$163:EB$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EC$163:EC$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!ED$163:ED$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EE$163:EE$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EF$163:EF$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EG$163:EG$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EH$163:EH$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EI$163:EI$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EJ$163:EJ$168,MATCH(AssetLevelCF!$A148,RentRoll!$A$39:$A$44,0))/1000","v":0}]
[]
[null,"Total Net Rental Income",null,null,null,null,{"$f":"G156","v":0},{"$f":"H156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ156","v":0},{"$f":"AK156","v":0},null,{"$f":"AM156","v":0},null,"Total Net Rental Income",null,null,null,null,null,{"$f":"AU156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Void Costs",null,null,null,{"$f":"AR160","v":35},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT160:$FJ160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT160:$FJ160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G160:AK160)","v":0},null,"Void Costs",null,null,{"$f":"INDEX(AssetDB!$G$69:$AS$69,MATCH(AssetLevelCF!$A148,AssetDB!$G$1:$AR$1,0))","v":35},null,null,{"$f":"-AU151*$AR$29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG151*$AR$29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TIs / Fitout Costs / Leasing Commissions",null,null,null,{"$f":"AR161","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G161:AK161)","v":0},null,"TIs / Fitout Costs",null,null,{"$f":"INDEX(AssetDB!$G$70:$AS$70,MATCH(AssetLevelCF!$A148,AssetDB!$G$1:$AR$1,0))","v":100},null,null,{"$f":"-INDEX(RentRoll!V$49:V$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!W$49:W$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!X$49:X$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!Y$49:Y$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!Z$49:Z$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AA$49:AA$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AB$49:AB$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AC$49:AC$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AD$49:AD$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AE$49:AE$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AF$49:AF$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AG$49:AG$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AH$49:AH$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AI$49:AI$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AJ$49:AJ$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AK$49:AK$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AL$49:AL$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AM$49:AM$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AN$49:AN$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AO$49:AO$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AP$49:AP$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AQ$49:AQ$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AR$49:AR$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AS$49:AS$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AT$49:AT$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AU$49:AU$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AV$49:AV$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AW$49:AW$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AX$49:AX$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AY$49:AY$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AZ$49:AZ$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BA$49:BA$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BB$49:BB$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BC$49:BC$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BD$49:BD$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BE$49:BE$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BF$49:BF$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BG$49:BG$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BH$49:BH$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BI$49:BI$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BJ$49:BJ$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BK$49:BK$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BL$49:BL$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BM$49:BM$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BN$49:BN$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BO$49:BO$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BP$49:BP$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BQ$49:BQ$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BR$49:BR$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BS$49:BS$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BT$49:BT$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BU$49:BU$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BV$49:BV$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BW$49:BW$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BX$49:BX$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BY$49:BY$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BZ$49:BZ$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!CA$49:CA$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EJ$49:EJ$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EK$49:EK$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EL$49:EL$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EM$49:EM$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EN$49:EN$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EO$49:EO$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EP$49:EP$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EQ$49:EQ$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ER$49:ER$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ES$49:ES$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ET$49:ET$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EU$49:EU$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EV$49:EV$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EW$49:EW$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EX$49:EX$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EY$49:EY$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EZ$49:EZ$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FA$49:FA$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FB$49:FB$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FC$49:FC$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FD$49:FD$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FE$49:FE$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FF$49:FF$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FG$49:FG$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FH$49:FH$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FI$49:FI$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FJ$49:FJ$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FK$49:FK$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FL$49:FL$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FM$49:FM$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FN$49:FN$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FO$49:FO$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FP$49:FP$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FQ$49:FQ$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FR$49:FR$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FS$49:FS$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FT$49:FT$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FU$49:FU$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FV$49:FV$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FW$49:FW$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FX$49:FX$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FY$49:FY$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FZ$49:FZ$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GA$49:GA$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GB$49:GB$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GC$49:GC$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GD$49:GD$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GE$49:GE$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GF$49:GF$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GG$49:GG$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GH$49:GH$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GI$49:GI$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GJ$49:GJ$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GK$49:GK$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GL$49:GL$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GM$49:GM$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GN$49:GN$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GO$49:GO$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GP$49:GP$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GQ$49:GQ$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GR$49:GR$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GS$49:GS$54,MATCH(AssetLevelCF!$A148,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0}]
[]
[null,"Total Marketing Expenses",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT163:$FJ163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT163:$FJ163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G163:AK163)","v":0},null,"Total Marketing Expenses",null,null,null,null,null,{"$f":"SUM(AU160:AU161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB160:DB161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT165:$FJ165)","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT165:$FJ165)","v":0},0,-9837.0237495663314,-7547.6020337242826,-1115.1133640708838,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G165:AK165)","v":-19232.081966665148},null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"INDEX(DevCosts!AV$209:AV$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AW$209:AW$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AX$209:AX$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":-732.34281930364796},{"$f":"INDEX(DevCosts!AY$209:AY$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AZ$209:AZ$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BA$209:BA$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BB$209:BB$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BC$209:BC$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BD$209:BD$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BE$209:BE$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BF$209:BF$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BG$209:BG$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BH$209:BH$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BI$209:BI$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BJ$209:BJ$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BK$209:BK$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BL$209:BL$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BM$209:BM$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BN$209:BN$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BO$209:BO$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BP$209:BP$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BQ$209:BQ$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BR$209:BR$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BS$209:BS$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BT$209:BT$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BU$209:BU$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BV$209:BV$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BW$209:BW$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BX$209:BX$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BY$209:BY$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BZ$209:BZ$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CA$209:CA$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CB$209:CB$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CC$209:CC$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CD$209:CD$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CE$209:CE$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CF$209:CF$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CG$209:CG$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CH$209:CH$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CI$209:CI$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CJ$209:CJ$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CK$209:CK$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CL$209:CL$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CM$209:CM$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CN$209:CN$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CO$209:CO$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CP$209:CP$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CQ$209:CQ$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CR$209:CR$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CS$209:CS$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CT$209:CT$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CU$209:CU$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CV$209:CV$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CW$209:CW$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CX$209:CX$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CY$209:CY$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CZ$209:CZ$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DA$209:DA$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DB$209:DB$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DC$209:DC$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DD$209:DD$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DE$209:DE$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DF$209:DF$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DG$209:DG$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DH$209:DH$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DI$209:DI$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":-6591.0853737328316},{"$f":"INDEX(DevCosts!DJ$209:DJ$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DK$209:DK$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":-1150.0224537939771},{"$f":"INDEX(DevCosts!DL$209:DL$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":-2095.9159220395236},{"$f":"INDEX(DevCosts!DM$209:DM$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":-2122.1148710650177},{"$f":"INDEX(DevCosts!DN$209:DN$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":-2148.6413069533305},{"$f":"INDEX(DevCosts!DO$209:DO$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":-2175.4993232902466},{"$f":"INDEX(DevCosts!DP$209:DP$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":-1101.3465324156878},{"$f":"INDEX(DevCosts!DQ$209:DQ$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":-1115.1133640708838},{"$f":"INDEX(DevCosts!DR$209:DR$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DS$209:DS$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DT$209:DT$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DU$209:DU$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DV$209:DV$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DW$209:DW$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DX$209:DX$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DY$209:DY$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DZ$209:DZ$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EA$209:EA$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EB$209:EB$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EC$209:EC$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ED$209:ED$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EE$209:EE$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EF$209:EF$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EG$209:EG$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EH$209:EH$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EI$209:EI$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EJ$209:EJ$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EK$209:EK$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EL$209:EL$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EM$209:EM$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EN$209:EN$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EO$209:EO$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EP$209:EP$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EQ$209:EQ$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ER$209:ER$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ES$209:ES$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ET$209:ET$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EU$209:EU$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EV$209:EV$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EW$209:EW$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EX$209:EX$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EY$209:EY$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EZ$209:EZ$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FA$209:FA$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FB$209:FB$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FC$209:FC$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FD$209:FD$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FE$209:FE$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FF$209:FF$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FG$209:FG$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FH$209:FH$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FI$209:FI$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FJ$209:FJ$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FK$209:FK$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FL$209:FL$214,MATCH(AssetLevelCF!$A148,DevCosts!$A$209:$A$214,0))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qtr","Value"]
[null,"Gross Disposal Proceeds",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT168:$FJ168)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=Q$8),$AT168:$FJ168)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AA$8),$AT168:$FJ168)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT168:$FJ168)","v":0},0,null,{"$f":"SUM(G168:AK168)","v":0},null,"Gross Disposal Proceeds",null,null,{"$f":"INDEX(RentRoll!O$122:O$127,MATCH(AssetLevelCF!$A148,RentRoll!$A$122:$A$127,0))","v":10046},{"$f":"INDEX(RentRoll!R$122:R$127,MATCH(AssetLevelCF!$A148,RentRoll!$A$122:$A$127,0))","v":0},null,{"$f":"$AS168*(AU$1=$AR168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales Commissions",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G169:AK169)","v":0},null,"Sales Commissions",null,null,null,null,null,{"$f":"-AU168*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CA168*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG168*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EM168*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G170:AK170)","v":0},null,"Closing Costs",null,null,null,null,null,{"$f":"-AU168*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CA168*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG168*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EM168*ClosingCosts","v":0},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 Disposal Proceeds",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT172:$FJ172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT172:$FJ172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G172:AK172)","v":0},null,"Net Disposal Proceeds",null,null,null,null,null,{"$f":"SUM(AU168:AU170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB168:DB170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Asset Level Cash Flow",null,null,null,null,{"$f":"G158+G163+G165+G172","v":0},{"$f":"H158+H163+H165+H172","v":-732.34281930364796},{"$f":"I158+I163+I165+I172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V158+V163+V165+V172","v":0},0,-9837.0237495663314,-7547.6020337242826,-1115.1133640708838,0,0,0,0,0,0,0,0,0,{"$f":"AJ158+AJ163+AJ165+AJ172","v":0},{"$f":"AK158+AK163+AK165+AK172","v":0},null,{"$f":"AM158+AM163+AM165+AM172","v":-19232.081966665148},null,{"$f":"B174","v":"Total Asset Level Cash Flow"},null,null,null,null,{"$f":"AT158+AT163+AT165+AT172","v":0},{"$f":"AU158+AU163+AU165+AU172","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB158+DB163+DB165+DB172","v":0},0,0,0,0,-6591.0853737328316,0,-1150.0224537939771,-2095.9159220395236,-2122.1148710650177,-2148.6413069533305,-2175.4993232902466,-1101.3465324156878,-1115.1133640708838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV",0.05,{"$f":"AQ175","v":-8775.5271724468184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B175","v":"NPV"},{"$f":"C175","v":0.05},{"$f":"XNPV(AP175,AT174:FJ174,AT$6:FJ$6)","v":-8775.5271724468184}]
[]
[null,"Land Purchase Cost",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT177:$FJ177)","v":-1.0000000000000001E-5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT177:$FJ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G177:AK177)","v":-1.0000000000000001E-5},null,{"$f":"B177","v":"Land Purchase Cost"},null,null,null,null,{"$f":"MIN(-0.00001,-INDEX(AssetDB!$G$44:$AR$44,MATCH($A148,AssetDB!$G$1:$AR$1,0)))","v":-1.0000000000000001E-5}]
[null,"Total Asset Level Cash Flow (incl. Land)",null,null,null,null,{"$f":"G177+G174","v":-1.0000000000000001E-5},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9837.0237495663314,-7547.6020337242826,-1115.1133640708838,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AM177+AM174","v":-19232.081976665148},null,{"$f":"B178","v":"Total Asset Level Cash Flow (incl. Land)"},null,null,null,null,{"$f":"AT177+AT174","v":-1.0000000000000001E-5},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ177+BZ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF177+DF174","v":0},-6591.0853737328316,0,-1150.0224537939771,-2095.9159220395236,-2122.1148710650177,-2148.6413069533305,-2175.4993232902466,-1101.3465324156878,-1115.1133640708838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL177+EL174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRR (unlevered)",null,{"$f":"AQ179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR",null,{"$f":"IFERROR(XIRR(AT178:FJ178,AT$6:FJ$6),0)","v":0}]
[]
[6,"Phase 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",{"$f":"B181","v":"Phase 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,"Let Area",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT183:$FJ183)/4","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=Q$8),$AT183:$FJ183)/4","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AA$8),$AT183:$FJ183)/4","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT183:$FJ183)/4","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT183:$FJ183)/4","v":0},null,null,null,"Let Area",null,null,null,null,null,{"$f":"INDEX(RentRoll!U$39:U$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!V$39:V$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!W$39:W$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!X$39:X$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!Y$39:Y$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!Z$39:Z$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AA$39:AA$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AB$39:AB$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AC$39:AC$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AD$39:AD$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AE$39:AE$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AF$39:AF$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AG$39:AG$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AH$39:AH$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AI$39:AI$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AJ$39:AJ$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AK$39:AK$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AL$39:AL$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AM$39:AM$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AN$39:AN$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AO$39:AO$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AP$39:AP$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AQ$39:AQ$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AR$39:AR$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AS$39:AS$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AT$39:AT$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AU$39:AU$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AV$39:AV$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AW$39:AW$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AX$39:AX$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AY$39:AY$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!AZ$39:AZ$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BA$39:BA$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BB$39:BB$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BC$39:BC$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BD$39:BD$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BE$39:BE$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BF$39:BF$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BG$39:BG$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BH$39:BH$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BI$39:BI$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BJ$39:BJ$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BK$39:BK$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BL$39:BL$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BM$39:BM$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BN$39:BN$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BO$39:BO$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BP$39:BP$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BQ$39:BQ$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BR$39:BR$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BS$39:BS$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BT$39:BT$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BU$39:BU$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BV$39:BV$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BW$39:BW$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BX$39:BX$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BY$39:BY$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!BZ$39:BZ$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CA$39:CA$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CB$39:CB$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CC$39:CC$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CD$39:CD$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CE$39:CE$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CF$39:CF$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CG$39:CG$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CH$39:CH$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CI$39:CI$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CJ$39:CJ$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CK$39:CK$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CL$39:CL$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CM$39:CM$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CN$39:CN$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CO$39:CO$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CP$39:CP$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CQ$39:CQ$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CR$39:CR$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CS$39:CS$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CT$39:CT$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CU$39:CU$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CV$39:CV$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CW$39:CW$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CX$39:CX$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CY$39:CY$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!CZ$39:CZ$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DA$39:DA$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DB$39:DB$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DC$39:DC$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DD$39:DD$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DE$39:DE$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DF$39:DF$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DG$39:DG$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DH$39:DH$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DI$39:DI$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DJ$39:DJ$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DK$39:DK$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DL$39:DL$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DM$39:DM$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DN$39:DN$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DO$39:DO$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DP$39:DP$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DQ$39:DQ$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DR$39:DR$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DS$39:DS$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DT$39:DT$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DU$39:DU$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DV$39:DV$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DW$39:DW$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DX$39:DX$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DY$39:DY$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!DZ$39:DZ$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EA$39:EA$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EB$39:EB$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EC$39:EC$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!ED$39:ED$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EE$39:EE$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EF$39:EF$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EG$39:EG$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EH$39:EH$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EI$39:EI$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0},{"$f":"INDEX(RentRoll!EJ$39:EJ$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))","v":0}]
[null,"Vacant Area",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT184:$FJ184)/4","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT184:$FJ184)/4","v":0},null,null,null,"Vacant Area",null,null,null,null,null,{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AU$1)-AU183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AV$1)-AV183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AW$1)-AW183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AX$1)-AX183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AY$1)-AY183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!AZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!AZ$1)-AZ183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BA$1)-BA183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BB$1)-BB183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BC$1)-BC183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BD$1)-BD183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BE$1)-BE183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BF$1)-BF183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BG$1)-BG183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BH$1)-BH183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BI$1)-BI183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BJ$1)-BJ183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BK$1)-BK183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BL$1)-BL183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BM$1)-BM183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BN$1)-BN183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BO$1)-BO183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BP$1)-BP183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BQ$1)-BQ183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BR$1)-BR183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BS$1)-BS183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BT$1)-BT183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BU$1)-BU183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BV$1)-BV183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BW$1)-BW183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BX$1)-BX183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BY$1)-BY183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!BZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!BZ$1)-BZ183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CA$1)-CA183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CB$1)-CB183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CC$1)-CC183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CD$1)-CD183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CE$1)-CE183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CF$1)-CF183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CG$1)-CG183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CH$1)-CH183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CI$1)-CI183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CJ$1)-CJ183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CK$1)-CK183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CL$1)-CL183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CM$1)-CM183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CN$1)-CN183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CO$1)-CO183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CP$1)-CP183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CQ$1)-CQ183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CR$1)-CR183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CS$1)-CS183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CT$1)-CT183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CU$1)-CU183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CV$1)-CV183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CW$1)-CW183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CX$1)-CX183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CY$1)-CY183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!CZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!CZ$1)-CZ183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DA$1)-DA183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DB$1)-DB183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DC$1)-DC183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DD$1)-DD183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DE$1)-DE183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DF$1)-DF183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DG$1)-DG183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DH$1)-DH183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DI$1)-DI183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DJ$1)-DJ183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DK$1)-DK183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DL$1)-DL183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DM$1)-DM183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DN$1)-DN183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DO$1)-DO183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DP$1)-DP183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DQ$1)-DQ183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DR$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DR$1)-DR183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DS$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DS$1)-DS183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DT$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DT$1)-DT183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DU$1)-DU183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DV$1)-DV183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DW$1)-DW183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DX$1)-DX183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DY$1)-DY183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!DZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!DZ$1)-DZ183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EA$1)-EA183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EB$1)-EB183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EC$1)-EC183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ED$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ED$1)-ED183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EE$1)-EE183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EF$1)-EF183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EG$1)-EG183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EH$1)-EH183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EI$1)-EI183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EJ$1)-EJ183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EK$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EK$1)-EK183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EL$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EL$1)-EL183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EM$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EM$1)-EM183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EN$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EN$1)-EN183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EO$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EO$1)-EO183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EP$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EP$1)-EP183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EQ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EQ$1)-EQ183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ER$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ER$1)-ER183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ES$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ES$1)-ES183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!ET$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!ET$1)-ET183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EU$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EU$1)-EU183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EV$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EV$1)-EV183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EW$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EW$1)-EW183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EX$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EX$1)-EX183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EY$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EY$1)-EY183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!EZ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!EZ$1)-EZ183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FA$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FA$1)-FA183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FB$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FB$1)-FB183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FC$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FC$1)-FC183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FD$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FD$1)-FD183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FE$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FE$1)-FE183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FF$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FF$1)-FF183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FG$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FG$1)-FG183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FH$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FH$1)-FH183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FI$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FI$1)-FI183","v":0},{"$f":"INDEX(RentRoll!$E$39:$E$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))*(INDEX(RentRoll!$F$39:$F$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1<AssetLevelCF!FJ$1)*(INDEX(RentRoll!$R$39:$R$44,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))+1>AssetLevelCF!FJ$1)-FJ183","v":0}]
[]
[null,"Total Area",null,null,null,null,{"$f":"SUM(G183:G184)","v":0},{"$f":"SUM(H183:H184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V183:V184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ183:AJ184)","v":0},{"$f":"SUM(AK183:AK184)","v":0},null,null,null,"Total Area",null,null,null,null,null,{"$f":"SUM(AU183:AU184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB183:DB184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% Vacant EoP",null,null,null,null,{"$f":"IFERROR(G184/G186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"% Vacant"]
[]
[null,"Net Rental Income",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT189:$FJ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT189:$FJ189)","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT189:$FJ189)","v":0},null,{"$f":"SUM(G189:AK189)","v":0},null,"Net Rental Income",null,null,null,null,null,{"$f":"INDEX(RentRoll!U$163:U$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!V$163:V$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!W$163:W$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!X$163:X$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!Y$163:Y$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!Z$163:Z$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AA$163:AA$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AB$163:AB$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AC$163:AC$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AD$163:AD$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AE$163:AE$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AF$163:AF$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AG$163:AG$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AH$163:AH$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AI$163:AI$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AJ$163:AJ$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AK$163:AK$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AL$163:AL$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AM$163:AM$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AN$163:AN$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AO$163:AO$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AP$163:AP$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AQ$163:AQ$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AR$163:AR$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AS$163:AS$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AT$163:AT$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AU$163:AU$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AV$163:AV$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AW$163:AW$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AX$163:AX$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AY$163:AY$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!AZ$163:AZ$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BA$163:BA$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BB$163:BB$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BC$163:BC$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BD$163:BD$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BE$163:BE$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BF$163:BF$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BG$163:BG$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BH$163:BH$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BI$163:BI$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BJ$163:BJ$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BK$163:BK$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BL$163:BL$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BM$163:BM$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BN$163:BN$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BO$163:BO$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BP$163:BP$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BQ$163:BQ$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BR$163:BR$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BS$163:BS$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BT$163:BT$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BU$163:BU$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BV$163:BV$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BW$163:BW$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BX$163:BX$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BY$163:BY$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!BZ$163:BZ$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CA$163:CA$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CB$163:CB$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CC$163:CC$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CD$163:CD$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CE$163:CE$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CF$163:CF$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CG$163:CG$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CH$163:CH$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CI$163:CI$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CJ$163:CJ$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CK$163:CK$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CL$163:CL$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CM$163:CM$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CN$163:CN$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CO$163:CO$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CP$163:CP$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CQ$163:CQ$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CR$163:CR$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CS$163:CS$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CT$163:CT$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CU$163:CU$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CV$163:CV$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CW$163:CW$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CX$163:CX$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CY$163:CY$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!CZ$163:CZ$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DA$163:DA$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DB$163:DB$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DC$163:DC$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DD$163:DD$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DE$163:DE$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DF$163:DF$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DG$163:DG$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DH$163:DH$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DI$163:DI$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DJ$163:DJ$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DK$163:DK$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DL$163:DL$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DM$163:DM$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DN$163:DN$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DO$163:DO$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DP$163:DP$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DQ$163:DQ$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DR$163:DR$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DS$163:DS$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DT$163:DT$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DU$163:DU$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DV$163:DV$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DW$163:DW$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DX$163:DX$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DY$163:DY$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!DZ$163:DZ$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EA$163:EA$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EB$163:EB$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EC$163:EC$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!ED$163:ED$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EE$163:EE$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EF$163:EF$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EG$163:EG$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EH$163:EH$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EI$163:EI$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0},{"$f":"INDEX(RentRoll!EJ$163:EJ$168,MATCH(AssetLevelCF!$A181,RentRoll!$A$39:$A$44,0))/1000","v":0}]
[]
[null,"Total Net Rental Income",null,null,null,null,{"$f":"G189","v":0},{"$f":"H189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ189","v":0},{"$f":"AK189","v":0},null,{"$f":"AM189","v":0},null,"Total Net Rental Income",null,null,null,null,null,{"$f":"AU189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Void Costs",null,null,null,{"$f":"AR193","v":35},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT193:$FJ193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT193:$FJ193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G193:AK193)","v":0},null,"Void Costs",null,null,{"$f":"INDEX(AssetDB!$G$69:$AS$69,MATCH(AssetLevelCF!$A181,AssetDB!$G$1:$AR$1,0))","v":35},null,null,{"$f":"-AU184*$AR$29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG184*$AR$29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TIs / Fitout Costs / Leasing Commissions",null,null,null,{"$f":"AR194","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G194:AK194)","v":0},null,"TIs / Fitout Costs",null,null,{"$f":"INDEX(AssetDB!$G$70:$AS$70,MATCH(AssetLevelCF!$A181,AssetDB!$G$1:$AR$1,0))","v":100},null,null,{"$f":"-INDEX(RentRoll!V$49:V$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!W$49:W$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!X$49:X$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!Y$49:Y$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!Z$49:Z$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AA$49:AA$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AB$49:AB$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AC$49:AC$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AD$49:AD$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AE$49:AE$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AF$49:AF$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AG$49:AG$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AH$49:AH$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AI$49:AI$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AJ$49:AJ$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AK$49:AK$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AL$49:AL$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AM$49:AM$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AN$49:AN$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AO$49:AO$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AP$49:AP$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AQ$49:AQ$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AR$49:AR$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AS$49:AS$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AT$49:AT$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AU$49:AU$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AV$49:AV$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AW$49:AW$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AX$49:AX$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AY$49:AY$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!AZ$49:AZ$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BA$49:BA$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BB$49:BB$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BC$49:BC$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BD$49:BD$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BE$49:BE$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BF$49:BF$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BG$49:BG$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BH$49:BH$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BI$49:BI$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BJ$49:BJ$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BK$49:BK$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BL$49:BL$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BM$49:BM$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BN$49:BN$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BO$49:BO$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BP$49:BP$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BQ$49:BQ$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BR$49:BR$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BS$49:BS$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BT$49:BT$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BU$49:BU$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BV$49:BV$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BW$49:BW$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BX$49:BX$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BY$49:BY$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!BZ$49:BZ$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!CA$49:CA$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EJ$49:EJ$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EK$49:EK$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EL$49:EL$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EM$49:EM$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EN$49:EN$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EO$49:EO$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EP$49:EP$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EQ$49:EQ$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ER$49:ER$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ES$49:ES$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!ET$49:ET$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EU$49:EU$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EV$49:EV$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EW$49:EW$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EX$49:EX$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EY$49:EY$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!EZ$49:EZ$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FA$49:FA$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FB$49:FB$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FC$49:FC$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FD$49:FD$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FE$49:FE$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FF$49:FF$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FG$49:FG$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FH$49:FH$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FI$49:FI$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FJ$49:FJ$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FK$49:FK$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FL$49:FL$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FM$49:FM$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FN$49:FN$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FO$49:FO$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FP$49:FP$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FQ$49:FQ$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FR$49:FR$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FS$49:FS$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FT$49:FT$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FU$49:FU$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FV$49:FV$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FW$49:FW$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FX$49:FX$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FY$49:FY$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!FZ$49:FZ$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GA$49:GA$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GB$49:GB$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GC$49:GC$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GD$49:GD$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GE$49:GE$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GF$49:GF$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GG$49:GG$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GH$49:GH$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GI$49:GI$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GJ$49:GJ$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GK$49:GK$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GL$49:GL$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GM$49:GM$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GN$49:GN$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GO$49:GO$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GP$49:GP$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GQ$49:GQ$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GR$49:GR$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0},{"$f":"-INDEX(RentRoll!GS$49:GS$54,MATCH(AssetLevelCF!$A181,RentRoll!$A$49:$A$54,0))*$AR$30/1000","v":0}]
[]
[null,"Total Marketing Expenses",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT196:$FJ196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT196:$FJ196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G196:AK196)","v":0},null,"Total Marketing Expenses",null,null,null,null,null,{"$f":"SUM(AU193:AU194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA193:CA194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB193:DB194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT198:$FJ198)","v":0},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT198:$FJ198)","v":0},0,0,-6591.0853737328316,-7074.4359944825082,-7315.8164190680172,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G198:AK198)","v":-21713.680606587004},null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"INDEX(DevCosts!AV$209:AV$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AW$209:AW$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AX$209:AX$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":-732.34281930364796},{"$f":"INDEX(DevCosts!AY$209:AY$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!AZ$209:AZ$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BA$209:BA$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BB$209:BB$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BC$209:BC$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BD$209:BD$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BE$209:BE$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BF$209:BF$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BG$209:BG$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BH$209:BH$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BI$209:BI$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BJ$209:BJ$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BK$209:BK$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BL$209:BL$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BM$209:BM$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BN$209:BN$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BO$209:BO$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BP$209:BP$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BQ$209:BQ$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BR$209:BR$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BS$209:BS$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BT$209:BT$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BU$209:BU$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BV$209:BV$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BW$209:BW$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BX$209:BX$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BY$209:BY$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!BZ$209:BZ$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CA$209:CA$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CB$209:CB$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CC$209:CC$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CD$209:CD$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CE$209:CE$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CF$209:CF$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CG$209:CG$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CH$209:CH$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CI$209:CI$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CJ$209:CJ$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CK$209:CK$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CL$209:CL$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CM$209:CM$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CN$209:CN$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CO$209:CO$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CP$209:CP$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CQ$209:CQ$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CR$209:CR$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CS$209:CS$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CT$209:CT$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CU$209:CU$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CV$209:CV$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CW$209:CW$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CX$209:CX$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CY$209:CY$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!CZ$209:CZ$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DA$209:DA$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DB$209:DB$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DC$209:DC$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DD$209:DD$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DE$209:DE$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DF$209:DF$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DG$209:DG$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DH$209:DH$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DI$209:DI$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DJ$209:DJ$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DK$209:DK$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DL$209:DL$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DM$209:DM$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DN$209:DN$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DO$209:DO$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DP$209:DP$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":-6591.0853737328316},{"$f":"INDEX(DevCosts!DQ$209:DQ$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DR$209:DR$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":-1393.8917050886048},{"$f":"INDEX(DevCosts!DS$209:DS$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":-2822.6307028044239},{"$f":"INDEX(DevCosts!DT$209:DT$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":-2857.9135865894796},{"$f":"INDEX(DevCosts!DU$209:DU$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":-2893.6375064218473},{"$f":"INDEX(DevCosts!DV$209:DV$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":-2197.355981439091},{"$f":"INDEX(DevCosts!DW$209:DW$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":-2224.8229312070789},{"$f":"INDEX(DevCosts!DX$209:DX$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DY$209:DY$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!DZ$209:DZ$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EA$209:EA$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EB$209:EB$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EC$209:EC$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ED$209:ED$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EE$209:EE$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EF$209:EF$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EG$209:EG$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EH$209:EH$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EI$209:EI$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EJ$209:EJ$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EK$209:EK$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EL$209:EL$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EM$209:EM$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EN$209:EN$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EO$209:EO$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EP$209:EP$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EQ$209:EQ$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ER$209:ER$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ES$209:ES$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!ET$209:ET$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EU$209:EU$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EV$209:EV$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EW$209:EW$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EX$209:EX$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EY$209:EY$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!EZ$209:EZ$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FA$209:FA$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FB$209:FB$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FC$209:FC$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FD$209:FD$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FE$209:FE$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FF$209:FF$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FG$209:FG$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FH$209:FH$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FI$209:FI$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FJ$209:FJ$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FK$209:FK$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0},{"$f":"INDEX(DevCosts!FL$209:FL$214,MATCH(AssetLevelCF!$A181,DevCosts!$A$209:$A$214,0))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qtr","Value"]
[null,"Gross Disposal Proceeds",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT201:$FJ201)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=Q$8),$AT201:$FJ201)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AA$8),$AT201:$FJ201)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT201:$FJ201)","v":0},0,null,{"$f":"SUM(G201:AK201)","v":0},null,"Gross Disposal Proceeds",null,null,{"$f":"INDEX(RentRoll!O$122:O$127,MATCH(AssetLevelCF!$A181,RentRoll!$A$122:$A$127,0))","v":10045},{"$f":"INDEX(RentRoll!R$122:R$127,MATCH(AssetLevelCF!$A181,RentRoll!$A$122:$A$127,0))","v":0},null,{"$f":"$AS201*(AU$1=$AR201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales Commissions",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G202:AK202)","v":0},null,"Sales Commissions",null,null,null,null,null,{"$f":"-AU201*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CA201*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG201*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EM201*DispoFee","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G203:AK203)","v":0},null,"Closing Costs",null,null,null,null,null,{"$f":"-AU201*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CA201*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DG201*ClosingCosts","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EM201*ClosingCosts","v":0},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 Disposal Proceeds",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT205:$FJ205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT205:$FJ205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G205:AK205)","v":0},null,"Net Disposal Proceeds",null,null,null,null,null,{"$f":"SUM(AU201:AU203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB201:DB203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Asset Level Cash Flow",null,null,null,null,{"$f":"G191+G196+G198+G205","v":0},{"$f":"H191+H196+H198+H205","v":-732.34281930364796},{"$f":"I191+I196+I198+I205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V191+V196+V198+V205","v":0},0,0,-6591.0853737328316,-7074.4359944825082,-7315.8164190680172,0,0,0,0,0,0,0,0,{"$f":"AJ191+AJ196+AJ198+AJ205","v":0},{"$f":"AK191+AK196+AK198+AK205","v":0},null,{"$f":"AM191+AM196+AM198+AM205","v":-21713.680606587004},null,{"$f":"B207","v":"Total Asset Level Cash Flow"},null,null,null,null,{"$f":"AT191+AT196+AT198+AT205","v":0},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB191+DB196+DB198+DB205","v":0},0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,0,-1393.8917050886048,-2822.6307028044239,-2857.9135865894796,-2893.6375064218473,-2197.355981439091,-2224.8229312070789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV",0.05,{"$f":"AQ208","v":-9104.102707378448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B208","v":"NPV"},{"$f":"C208","v":0.05},{"$f":"XNPV(AP208,AT207:FJ207,AT$6:FJ$6)","v":-9104.102707378448}]
[]
[null,"Land Purchase Cost",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT210:$FJ210)","v":-1.0000000000000001E-5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT210:$FJ210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G210:AK210)","v":-1.0000000000000001E-5},null,{"$f":"B210","v":"Land Purchase Cost"},null,null,null,null,{"$f":"MIN(-0.00001,-INDEX(AssetDB!$G$44:$AR$44,MATCH($A181,AssetDB!$G$1:$AR$1,0)))","v":-1.0000000000000001E-5}]
[null,"Total Asset Level Cash Flow (incl. Land)",null,null,null,null,{"$f":"G210+G207","v":-1.0000000000000001E-5},-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6591.0853737328316,-7074.4359944825082,-7315.8164190680172,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AM210+AM207","v":-21713.680616587004},null,{"$f":"B211","v":"Total Asset Level Cash Flow (incl. Land)"},null,null,null,null,{"$f":"AT210+AT207","v":-1.0000000000000001E-5},0,-732.34281930364796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ210+BZ207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF210+DF207","v":0},0,0,0,0,0,0,0,-6591.0853737328316,0,-1393.8917050886048,-2822.6307028044239,-2857.9135865894796,-2893.6375064218473,-2197.355981439091,-2224.8229312070789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL210+EL207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRR (unlevered)",null,{"$f":"AQ212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR",null,{"$f":"IFERROR(XIRR(AT211:FJ211,AT$6:FJ$6),0)","v":0}]
[]
["x","TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",{"$f":"B214","v":"TOTAL"}]
[]
[null,"Let Area",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT216:$FJ216)/4","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=Q$8),$AT216:$FJ216)/4","v":0},0,1875,7500,7500,7031.25,7500,7031.25,6562.5,7500,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AA$8),$AT216:$FJ216)/4","v":7500},7500,0,0,0,0,0,6400,6400,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT216:$FJ216)/4","v":6400},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT216:$FJ216)/4","v":6000},null,null,null,"Let Area",null,null,null,null,null,{"$f":"AU19+AU51+AU84+AU117+AU150+AU183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA19+CA51+CA84+CA117+CA150+CA183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,{"$f":"DB19+DB51+DB84+DB117+DB150+DB183","v":5625},7500,7500,7500,7500,7500,7500,7500,5625,5625,5625,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,4800,6400,6400,6400]
[null,"Vacant Area",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3750,0,0,468.75,0,468.75,937.5,0,0,0,0,0,0,0,4800,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT217:$FJ217)/4","v":0},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT217:$FJ217)/4","v":1675},null,null,null,"Vacant Area",null,null,null,null,null,{"$f":"AU20+AU52+AU85+AU118+AU151+AU184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA20+CA52+CA85+CA118+CA151+CA184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7500,7500,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB20+DB52+DB85+DB118+DB151+DB184","v":1875},0,0,0,0,0,0,0,1875,1875,1875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6400,6400,6400,0,0,0,0,0,0,0,0,0,0,0,0,1600,1700,1700,1700]
[]
[null,"Total Area",null,null,null,null,{"$f":"SUM(G216:G217)","v":0},{"$f":"SUM(H216:H217)","v":0},0,0,0,0,0,0,0,0,0,0,5625,7500,7500,{"$f":"SUM(V216:V217)","v":7500},7500,7500,7500,7500,7500,7500,0,0,0,0,4800,6400,6400,{"$f":"SUM(AJ216:AJ217)","v":6400},{"$f":"SUM(AK216:AK217)","v":7675},null,null,null,"Total Area",null,null,null,null,null,{"$f":"SUM(AU216:AU217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,{"$f":"SUM(DB216:DB217)","v":7500},7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,8100,8100,8100]
[null,"% Vacant EoP",null,null,null,null,{"$f":"IFERROR(G217/G219,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.66666666666666663,0,0,6.25E-2,0,6.25E-2,0.125,0,0,0,0,0,0,0,1,0,0,0,0.21824104234527689,null,null,null,"% Vacant"]
[]
[null,"Net Rental Income",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT222:$FJ222)","v":0},0,0,0,0,0,0,0,0,0,0,0,2192.5477714088775,22703.666332260553,23157.739658905761,21577.370446789449,20042.420074464178,17969.957655547485,14108.25804782094,16463.945696844479,16463.945696844479,16463.945696844479,0,0,0,0,0,14466.570702703888,17782.426869020448,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT222:$FJ222)","v":17782.426869020448},{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AK$8),$AT222:$FJ222)","v":13336.820151765332},null,{"$f":"SUM(G222:AK222)","v":234512.04167024084},null,"Net Rental Income",null,null,null,null,null,{"$f":"AU25+AU57+AU90+AU123+AU156+AU189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA25+CA57+CA90+CA123+CA156+CA189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2192.5477714088775,5675.9165830651382,5675.9165830651382,5675.9165830651382,5675.9165830651382,5789.4349147264402,5789.4349147264402,5789.4349147264402,5789.4349147264402,5905.2236130209694,5905.2236130209694,5905.2236130209694,{"$f":"DB25+DB57+DB90+DB123+DB156+DB189","v":3861.6996077265439},5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,2938.1425996993503,2938.1425996993503,2938.1425996993503,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1129.750550938551,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,2486.8921247374201,3616.6426756759711,3616.6426756759711,3616.6426756759711]
[]
[null,"Total Net Rental Income",null,null,null,null,{"$f":"G222","v":0},{"$f":"H222","v":0},0,0,0,0,0,0,0,0,0,0,2192.5477714088775,22703.666332260553,23157.739658905761,{"$f":"V222","v":21577.370446789449},20042.420074464178,17969.957655547485,14108.25804782094,16463.945696844479,16463.945696844479,16463.945696844479,0,0,0,0,0,14466.570702703888,17782.426869020448,{"$f":"AJ222","v":17782.426869020448},{"$f":"AK222","v":13336.820151765332},null,{"$f":"AM222","v":234512.04167024084},null,"Total Net Rental Income",null,null,null,null,null,{"$f":"AU222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2192.5477714088775,5675.9165830651382,5675.9165830651382,5675.9165830651382,5675.9165830651382,5789.4349147264402,5789.4349147264402,5789.4349147264402,5789.4349147264402,5905.2236130209694,5905.2236130209694,5905.2236130209694,{"$f":"DB222","v":3861.6996077265439},5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,5010.6050186160446,2938.1425996993503,2938.1425996993503,2938.1425996993503,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1129.750550938551,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,2486.8921247374201,3616.6426756759711,3616.6426756759711,3616.6426756759711]
[]
[null,"Void Costs",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT226:$FJ226)","v":0},0,0,0,0,0,0,0,0,0,0,0,-525,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT226:$FJ226)","v":-65.625},0,-65.625,-131.25,0,0,0,0,0,0,0,-672,0,0,0,-234.5,null,{"$f":"SUM(G226:AK226)","v":-1694},null,"Void Costs",null,null,null,null,null,{"$f":"AU29+AU61+AU94+AU127+AU160+AU193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA29+CA61+CA94+CA127+CA160+CA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-262.5,-262.5,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB29+DB61+DB94+DB127+DB160+DB193","v":-65.625},0,0,0,0,0,0,0,-65.625,-65.625,-65.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-224,-224,-224,0,0,0,0,0,0,0,0,0,0,0,0,-56,-59.5,-59.5,-59.5]
[null,"TIs / Fitout Costs / Leasing Commissions",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G227:AK227)","v":-750},null,"TIs / Fitout Costs",null,null,null,null,null,{"$f":"AU30+AU62+AU95+AU128+AU161+AU194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA30+CA62+CA95+CA128+CA161+CA194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-750,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB30+DB62+DB95+DB128+DB161+DB194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Marketing Expenses",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT229:$FJ229)","v":0},0,0,0,0,0,0,0,0,0,0,0,-1275,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT229:$FJ229)","v":-65.625},0,-65.625,-131.25,0,0,0,0,0,0,0,-672,0,0,0,-234.5,null,{"$f":"SUM(G229:AK229)","v":-2444},null,"Total Marketing Expenses",null,null,null,null,null,{"$f":"SUM(AU226:AU227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-262.5,-1012.5,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB226:DB227)","v":-65.625},0,0,0,0,0,0,0,-65.625,-65.625,-65.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-224,-224,-224,0,0,0,0,0,0,0,0,0,0,0,0,-56,-59.5,-59.5,-59.5]
[]
[null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT231:$FJ231)","v":0},-10985.142289554718,0,0,0,0,0,0,0,-8893.8816006919005,-23500.602319073674,-23995.913166615323,-20128.053694958082,-23833.711093501835,-14739.177250412176,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT231:$FJ231)","v":-17077.308979624922},-13921.323722933039,-13449.226573493521,-14138.687407457113,-8189.5493585533923,-7315.8164190680172,0,0,-405.28837935625103,0,0,0,-78.035750442779232,-79.011197323313951,0,0,null,{"$f":"SUM(G231:AK231)","v":-200730.72920306007},null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"AT34+AT66+AT99+AT132+AT165+AT198","v":0},0,-7323.4281930364796,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ34+BZ66+BZ99+BZ132+BZ165+BZ198","v":0},-192.10834784391344,-194.50970219196236,-2812.318529142487,-5694.9450215135366,-5766.1318342824552,-5838.2084822109864,-5911.1860882386236,-5985.0759143416071,-6059.8893632708769,-6135.6379803117634,-9179.5576466768562,-2620.8281763558252,-3585.6893730461497,-5445.7657353138402,-5513.8378070052622,-5582.7607795928288,-5652.5452893377387,-3815.4680703029744,-10454.246794914592,-3911.4509389465329,-2255.0317386167217,-4109.7953436289754,-4161.1677854243371,-4213.1823827421422,-4265.8471625264183,-8750.6704997618308,-2186.5799401043614,{"$f":"DB34+DB66+DB99+DB132+DB165+DB198","v":-1874.2113772323098},-3415.7502350058844,-3458.4471129434592,-3501.6777018552516,-3545.4486731284428,-8385.9687645041049,-1817.319433155915,-1150.0224537939771,-2095.9159220395236,-2122.1148710650177,-2148.6413069533305,-2175.4993232902466,-7692.4319061485194,-1115.1133640708838,-1393.8917050886048,-2822.6307028044239,-2857.9135865894796,-2893.6375064218473,-2197.355981439091,-2224.8229312070789,0,0,0,0,0,0,0,0,0,0,0,-201.38553011490734,-203.90284924134369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-78.035750442779232,-79.011197323313951,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Gross Disposal Proceeds",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT234:$FJ234)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=Q$8),$AT234:$FJ234)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AA$8),$AT234:$FJ234)","v":0},211267.18977384805,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=AJ$8),$AT234:$FJ234)","v":0},0,null,{"$f":"SUM(G234:AK234)","v":211267.18977384805},null,"Gross Disposal Proceeds",null,null,null,null,null,{"$f":"AU37+AU69+AU102+AU135+AU168+AU201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA37+CA69+CA102+CA135+CA168+CA201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB37+DB69+DB102+DB135+DB168+DB201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,211267.18977384805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales Commissions",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4225.3437954769606,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G235:AK235)","v":-4225.3437954769606},null,"Sales Commissions",null,null,null,null,null,{"$f":"AU38+AU70+AU103+AU136+AU169+AU202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA38+CA70+CA103+CA136+CA169+CA202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB38+DB70+DB103+DB136+DB169+DB202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4225.3437954769606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2112.6718977384803,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G236:AK236)","v":-2112.6718977384803},null,"Closing Costs",null,null,null,null,null,{"$f":"AU39+AU71+AU104+AU137+AU170+AU203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA39+CA71+CA104+CA137+CA170+CA203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB39+DB71+DB104+DB137+DB170+DB203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2112.6718977384803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Disposal Proceeds",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT238:$FJ238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT238:$FJ238)","v":0},0,0,0,0,0,204929.17408063263,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G238:AK238)","v":204929.17408063263},null,"Net Disposal Proceeds",null,null,null,null,null,{"$f":"SUM(AU234:AU236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA234:CA236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB234:DB236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204929.17408063263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Asset Level Cash Flow",null,null,null,null,{"$f":"G224+G229+G231+G238","v":0},{"$f":"H224+H229+H231+H238","v":-10985.142289554718},{"$f":"I224+I229+I231+I238","v":0},0,0,0,0,0,0,-8893.8816006919005,-23500.602319073674,-23995.913166615323,-19210.505923549204,-1130.0447612412827,8418.5624084935844,{"$f":"V224+V229+V231+V238","v":4434.4364671645271},6121.0963515311396,4455.1060820539642,-161.6793596361731,8274.3963382910879,9148.1292777764611,221393.11977747711,0,-405.28837935625103,0,0,-672,14388.534952261109,17703.415671697134,{"$f":"AJ224+AJ229+AJ231+AJ238","v":17782.426869020448},{"$f":"AK224+AK229+AK231+AK238","v":13102.320151765332},null,{"$f":"AM224+AM229+AM231+AM238","v":236266.4865478134},null,{"$f":"B240","v":"Total Asset Level Cash Flow"},null,null,null,null,{"$f":"AT43+AT75+AT108+AT141+AT174+AT207","v":0},0,-7323.4281930364796,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ43+BZ75+BZ108+BZ141+BZ174+BZ207","v":0},-192.10834784391344,-194.50970219196236,-2812.318529142487,-5694.9450215135366,-5766.1318342824552,-5838.2084822109864,-5911.1860882386236,-5985.0759143416071,-6059.8893632708769,-6135.6379803117634,-9179.5576466768562,-2620.8281763558252,-3585.6893730461497,-5708.2657353138402,-6526.3378070052622,-3390.2130081839514,23.371293727399461,1860.4485127621638,-4778.3302118494539,1764.4656441186053,3534.4031761097185,1679.6395710974648,1628.2671293021031,1576.252531984298,1639.3764504945511,-2845.4468867408618,3718.643672916608,1921.8632304942341,1594.8547836101602,1552.1579056725855,1508.927316760793,{"$f":"DF43+DF75+DF108+DF141+DF174+DF207","v":1465.1563454876018},-3375.3637458880612,3193.2855854601294,3860.5825648220675,776.60167765982669,750.40272863433256,723.87629274601977,1940.4871009208732,-3576.4454819373996,3000.8730601402358,2722.094719122515,1293.3557214066959,1258.0728376216402,1222.3489177892725,1918.6304427720288,1891.1634930040409,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,209045.16050484375,0,0,0,0,0,0,-201.38553011490734,-203.90284924134369,0,0,0,{"$f":"EL43+EL75+EL108+EL141+EL174+EL207","v":0},0,0,0,0,0,-224,-224,-224,1129.750550938551,4445.606717255112,4445.606717255112,4367.5709668123327,4366.5955199317978,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,2430.8921247374201,3557.1426756759711,3557.1426756759711,3557.1426756759711]
[null,"NPV",0.05,{"$f":"AQ241","v":56372.867673088127},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B241","v":"NPV"},{"$f":"C241","v":0.05},{"$f":"XNPV(AP241,AT240:FJ240,AT$6:FJ$6)","v":56372.867673088127}]
[]
[null,"Land Purchase Cost",null,null,null,null,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=G$8),$AT243:$FJ243)","v":-4000.000050000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(--($AT$8:$FJ$8=V$8),$AT243:$FJ243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G243:AK243)","v":-4000.000050000001},null,{"$f":"B243","v":"Land Purchase Cost"},null,null,null,null,{"$f":"AT46+AT78+AT111+AT144+AT177+AT210","v":-4000.000050000001}]
[null,"Total Asset Level Cash Flow (incl. Land)",null,null,null,null,{"$f":"G243+G240","v":-4000.000050000001},-10985.142289554718,0,0,0,0,0,0,0,-8893.8816006919005,-23500.602319073674,-23995.913166615323,-19210.505923549204,-1130.0447612412827,8418.5624084935844,4434.4364671645271,6121.0963515311396,4455.1060820539642,-161.6793596361731,8274.3963382910879,9148.1292777764611,221393.11977747711,0,-405.28837935625103,0,0,-672,14388.534952261109,17703.415671697134,17782.426869020448,13102.320151765332,null,{"$f":"AM243+AM240","v":232266.4864978134},null,{"$f":"B244","v":"Total Asset Level Cash Flow (incl. Land)"},null,null,null,null,{"$f":"AT243+AT240","v":-4000.000050000001},0,-7323.4281930364796,0,-3661.7140965182398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ243+BZ240","v":0},-192.10834784391344,-194.50970219196236,-2812.318529142487,-5694.9450215135366,-5766.1318342824552,-5838.2084822109864,-5911.1860882386236,-5985.0759143416071,-6059.8893632708769,-6135.6379803117634,-9179.5576466768562,-2620.8281763558252,-3585.6893730461497,-5708.2657353138402,-6526.3378070052622,-3390.2130081839514,23.371293727399461,1860.4485127621638,-4778.3302118494539,1764.4656441186053,3534.4031761097185,1679.6395710974648,1628.2671293021031,1576.252531984298,1639.3764504945511,-2845.4468867408618,3718.643672916608,1921.8632304942341,1594.8547836101602,1552.1579056725855,1508.927316760793,{"$f":"DF243+DF240","v":1465.1563454876018},-3375.3637458880612,3193.2855854601294,3860.5825648220675,776.60167765982669,750.40272863433256,723.87629274601977,1940.4871009208732,-3576.4454819373996,3000.8730601402358,2722.094719122515,1293.3557214066959,1258.0728376216402,1222.3489177892725,1918.6304427720288,1891.1634930040409,4115.9864242111198,4115.9864242111198,4115.9864242111198,4115.9864242111198,209045.16050484375,0,0,0,0,0,0,-201.38553011490734,-203.90284924134369,0,0,0,{"$f":"EL243+EL240","v":0},0,0,0,0,0,-224,-224,-224,1129.750550938551,4445.606717255112,4445.606717255112,4367.5709668123327,4366.5955199317978,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,4445.606717255112,2430.8921247374201,3557.1426756759711,3557.1426756759711,3557.1426756759711]
[null,"IRR (unlevered)",null,{"$f":"AQ245","v":9.9463993310928339E-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,"IRR",null,{"$f":"IFERROR(XIRR(AT244:FJ244,AT$6:FJ$6),0)","v":9.9463993310928339E-2}]
[]
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]

{"sheet":"Consolidation","index":8,"n_rows":42,"n_cols":167,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,null,"Qtr #",null,{"$f":"DevCosts!AV1","v":0},{"$f":"DevCosts!AW1","v":1},{"$f":"DevCosts!AX1","v":2},{"$f":"DevCosts!AY1","v":3},{"$f":"DevCosts!AZ1","v":4},{"$f":"DevCosts!BA1","v":5},{"$f":"DevCosts!BB1","v":6},{"$f":"DevCosts!BC1","v":7},{"$f":"DevCosts!BD1","v":8},{"$f":"DevCosts!BE1","v":9},{"$f":"DevCosts!BF1","v":10},{"$f":"DevCosts!BG1","v":11},{"$f":"DevCosts!BH1","v":12},{"$f":"DevCosts!BI1","v":13},{"$f":"DevCosts!BJ1","v":14},{"$f":"DevCosts!BK1","v":15},{"$f":"DevCosts!BL1","v":16},{"$f":"DevCosts!BM1","v":17},{"$f":"DevCosts!BN1","v":18},{"$f":"DevCosts!BO1","v":19},{"$f":"DevCosts!BP1","v":20},{"$f":"DevCosts!BQ1","v":21},{"$f":"DevCosts!BR1","v":22},{"$f":"DevCosts!BS1","v":23},{"$f":"DevCosts!BT1","v":24},{"$f":"DevCosts!BU1","v":25},{"$f":"DevCosts!BV1","v":26},{"$f":"DevCosts!BW1","v":27},{"$f":"DevCosts!BX1","v":28},{"$f":"DevCosts!BY1","v":29},{"$f":"DevCosts!BZ1","v":30},{"$f":"DevCosts!CA1","v":31},{"$f":"DevCosts!CB1","v":32},{"$f":"DevCosts!CC1","v":33},{"$f":"DevCosts!CD1","v":34},{"$f":"DevCosts!CE1","v":35},{"$f":"DevCosts!CF1","v":36},{"$f":"DevCosts!CG1","v":37},{"$f":"DevCosts!CH1","v":38},{"$f":"DevCosts!CI1","v":39},{"$f":"DevCosts!CJ1","v":40},{"$f":"DevCosts!CK1","v":41},{"$f":"DevCosts!CL1","v":42},{"$f":"DevCosts!CM1","v":43},{"$f":"DevCosts!CN1","v":44},{"$f":"DevCosts!CO1","v":45},{"$f":"DevCosts!CP1","v":46},{"$f":"DevCosts!CQ1","v":47},{"$f":"DevCosts!CR1","v":48},{"$f":"DevCosts!CS1","v":49},{"$f":"DevCosts!CT1","v":50},{"$f":"DevCosts!CU1","v":51},{"$f":"DevCosts!CV1","v":52},{"$f":"DevCosts!CW1","v":53},{"$f":"DevCosts!CX1","v":54},{"$f":"DevCosts!CY1","v":55},{"$f":"DevCosts!CZ1","v":56},{"$f":"DevCosts!DA1","v":57},{"$f":"DevCosts!DB1","v":58},{"$f":"DevCosts!DC1","v":59},{"$f":"DevCosts!DD1","v":60},{"$f":"DevCosts!DE1","v":61},{"$f":"DevCosts!DF1","v":62},{"$f":"DevCosts!DG1","v":63},{"$f":"DevCosts!DH1","v":64},{"$f":"DevCosts!DI1","v":65},{"$f":"DevCosts!DJ1","v":66},{"$f":"DevCosts!DK1","v":67},{"$f":"DevCosts!DL1","v":68},{"$f":"DevCosts!DM1","v":69},{"$f":"DevCosts!DN1","v":70},{"$f":"DevCosts!DO1","v":71},{"$f":"DevCosts!DP1","v":72},{"$f":"DevCosts!DQ1","v":73},{"$f":"DevCosts!DR1","v":74},{"$f":"DevCosts!DS1","v":75},{"$f":"DevCosts!DT1","v":76},{"$f":"DevCosts!DU1","v":77},{"$f":"DevCosts!DV1","v":78},{"$f":"DevCosts!DW1","v":79},{"$f":"DevCosts!DX1","v":80},{"$f":"DevCosts!DY1","v":81},{"$f":"DevCosts!DZ1","v":82},{"$f":"DevCosts!EA1","v":83},{"$f":"DevCosts!EB1","v":84},{"$f":"DevCosts!EC1","v":85},{"$f":"DevCosts!ED1","v":86},{"$f":"DevCosts!EE1","v":87},{"$f":"DevCosts!EF1","v":88},{"$f":"DevCosts!EG1","v":89},{"$f":"DevCosts!EH1","v":90},{"$f":"DevCosts!EI1","v":91},{"$f":"DevCosts!EJ1","v":92},{"$f":"DevCosts!EK1","v":93},{"$f":"DevCosts!EL1","v":94},{"$f":"DevCosts!EM1","v":95},{"$f":"DevCosts!EN1","v":96},{"$f":"DevCosts!EO1","v":97},{"$f":"DevCosts!EP1","v":98},{"$f":"DevCosts!EQ1","v":99},{"$f":"DevCosts!ER1","v":100},{"$f":"DevCosts!ES1","v":101},{"$f":"DevCosts!ET1","v":102},{"$f":"DevCosts!EU1","v":103},{"$f":"DevCosts!EV1","v":104},{"$f":"DevCosts!EW1","v":105},{"$f":"DevCosts!EX1","v":106},{"$f":"DevCosts!EY1","v":107},{"$f":"DevCosts!EZ1","v":108},{"$f":"DevCosts!FA1","v":109},{"$f":"DevCosts!FB1","v":110},{"$f":"DevCosts!FC1","v":111},{"$f":"DevCosts!FD1","v":112},{"$f":"DevCosts!FE1","v":113},{"$f":"DevCosts!FF1","v":114},{"$f":"DevCosts!FG1","v":115},{"$f":"DevCosts!FH1","v":116},{"$f":"DevCosts!FI1","v":117},{"$f":"DevCosts!FJ1","v":118},{"$f":"DevCosts!FK1","v":119},{"$f":"DevCosts!FL1","v":120},"x"]
[null,"REAL ESTATE DEVELOPMENT"]
[null,"Consolidated Cash Flows"]
[null,"all data in Euro 000's, unless otherwise indicated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date",null,null,null,null,{"$f":"DATE(AT8,AT7*3+1,1)-1","v":"2011-12-31"},{"$f":"DATE(YEAR(AT6),MONTH(AT6)+4,1)-1","v":"2012-03-31"},{"$f":"DATE(YEAR(AU6),MONTH(AU6)+4,1)-1","v":"2012-06-30"},"2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31","2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31",{"$f":"DATE(YEAR(DG6),MONTH(DG6)+4,1)-1","v":"2028-06-30"},"2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DevCosts!AO7","v":"Quarter"},null,null,null,null,{"$f":"DevCosts!AV7","v":4},{"$f":"DevCosts!AW7","v":1},{"$f":"DevCosts!AX7","v":2},{"$f":"DevCosts!AY7","v":3},{"$f":"DevCosts!AZ7","v":4},{"$f":"DevCosts!BA7","v":1},{"$f":"DevCosts!BB7","v":2},{"$f":"DevCosts!BC7","v":3},{"$f":"DevCosts!BD7","v":4},{"$f":"DevCosts!BE7","v":1},{"$f":"DevCosts!BF7","v":2},{"$f":"DevCosts!BG7","v":3},{"$f":"DevCosts!BH7","v":4},{"$f":"DevCosts!BI7","v":1},{"$f":"DevCosts!BJ7","v":2},{"$f":"DevCosts!BK7","v":3},{"$f":"DevCosts!BL7","v":4},{"$f":"DevCosts!BM7","v":1},{"$f":"DevCosts!BN7","v":2},{"$f":"DevCosts!BO7","v":3},{"$f":"DevCosts!BP7","v":4},{"$f":"DevCosts!BQ7","v":1},{"$f":"DevCosts!BR7","v":2},{"$f":"DevCosts!BS7","v":3},{"$f":"DevCosts!BT7","v":4},{"$f":"DevCosts!BU7","v":1},{"$f":"DevCosts!BV7","v":2},{"$f":"DevCosts!BW7","v":3},{"$f":"DevCosts!BX7","v":4},{"$f":"DevCosts!BY7","v":1},{"$f":"DevCosts!BZ7","v":2},{"$f":"DevCosts!CA7","v":3},{"$f":"DevCosts!CB7","v":4},{"$f":"DevCosts!CC7","v":1},{"$f":"DevCosts!CD7","v":2},{"$f":"DevCosts!CE7","v":3},{"$f":"DevCosts!CF7","v":4},{"$f":"DevCosts!CG7","v":1},{"$f":"DevCosts!CH7","v":2},{"$f":"DevCosts!CI7","v":3},{"$f":"DevCosts!CJ7","v":4},{"$f":"DevCosts!CK7","v":1},{"$f":"DevCosts!CL7","v":2},{"$f":"DevCosts!CM7","v":3},{"$f":"DevCosts!CN7","v":4},{"$f":"DevCosts!CO7","v":1},{"$f":"DevCosts!CP7","v":2},{"$f":"DevCosts!CQ7","v":3},{"$f":"DevCosts!CR7","v":4},{"$f":"DevCosts!CS7","v":1},{"$f":"DevCosts!CT7","v":2},{"$f":"DevCosts!CU7","v":3},{"$f":"DevCosts!CV7","v":4},{"$f":"DevCosts!CW7","v":1},{"$f":"DevCosts!CX7","v":2},{"$f":"DevCosts!CY7","v":3},{"$f":"DevCosts!CZ7","v":4},{"$f":"DevCosts!DA7","v":1},{"$f":"DevCosts!DB7","v":2},{"$f":"DevCosts!DC7","v":3},{"$f":"DevCosts!DD7","v":4},{"$f":"DevCosts!DE7","v":1},{"$f":"DevCosts!DF7","v":2},{"$f":"DevCosts!DG7","v":3},{"$f":"DevCosts!DH7","v":4},{"$f":"DevCosts!DI7","v":1},{"$f":"DevCosts!DJ7","v":2},{"$f":"DevCosts!DK7","v":3},{"$f":"DevCosts!DL7","v":4},{"$f":"DevCosts!DM7","v":1},{"$f":"DevCosts!DN7","v":2},{"$f":"DevCosts!DO7","v":3},{"$f":"DevCosts!DP7","v":4},{"$f":"DevCosts!DQ7","v":1},{"$f":"DevCosts!DR7","v":2},{"$f":"DevCosts!DS7","v":3},{"$f":"DevCosts!DT7","v":4},{"$f":"DevCosts!DU7","v":1},{"$f":"DevCosts!DV7","v":2},{"$f":"DevCosts!DW7","v":3},{"$f":"DevCosts!DX7","v":4},{"$f":"DevCosts!DY7","v":1},{"$f":"DevCosts!DZ7","v":2},{"$f":"DevCosts!EA7","v":3},{"$f":"DevCosts!EB7","v":4},{"$f":"DevCosts!EC7","v":1},{"$f":"DevCosts!ED7","v":2},{"$f":"DevCosts!EE7","v":3},{"$f":"DevCosts!EF7","v":4},{"$f":"DevCosts!EG7","v":1},{"$f":"DevCosts!EH7","v":2},{"$f":"DevCosts!EI7","v":3},{"$f":"DevCosts!EJ7","v":4},{"$f":"DevCosts!EK7","v":1},{"$f":"DevCosts!EL7","v":2},{"$f":"DevCosts!EM7","v":3},{"$f":"DevCosts!EN7","v":4},{"$f":"DevCosts!EO7","v":1},{"$f":"DevCosts!EP7","v":2},{"$f":"DevCosts!EQ7","v":3},{"$f":"DevCosts!ER7","v":4},{"$f":"DevCosts!ES7","v":1},{"$f":"DevCosts!ET7","v":2},{"$f":"DevCosts!EU7","v":3},{"$f":"DevCosts!EV7","v":4},{"$f":"DevCosts!EW7","v":1},{"$f":"DevCosts!EX7","v":2},{"$f":"DevCosts!EY7","v":3},{"$f":"DevCosts!EZ7","v":4},{"$f":"DevCosts!FA7","v":1},{"$f":"DevCosts!FB7","v":2},{"$f":"DevCosts!FC7","v":3},{"$f":"DevCosts!FD7","v":4},{"$f":"DevCosts!FE7","v":1},{"$f":"DevCosts!FF7","v":2},{"$f":"DevCosts!FG7","v":3},{"$f":"DevCosts!FH7","v":4},{"$f":"DevCosts!FI7","v":1},{"$f":"DevCosts!FJ7","v":2},{"$f":"DevCosts!FK7","v":3},{"$f":"DevCosts!FL7","v":4}]
[null,null,null,null,null,null,{"$f":"DevCosts!G8","v":2011},{"$f":"G8+1","v":2012},{"$f":"H8+1","v":2013},{"$f":"I8+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"TOTAL",null,{"$f":"DevCosts!AO8","v":"Year"},null,null,null,null,{"$f":"DevCosts!AV8","v":2011},{"$f":"DevCosts!AW8","v":2012},{"$f":"DevCosts!AX8","v":2012},{"$f":"DevCosts!AY8","v":2012},{"$f":"DevCosts!AZ8","v":2012},{"$f":"DevCosts!BA8","v":2013},{"$f":"DevCosts!BB8","v":2013},{"$f":"DevCosts!BC8","v":2013},{"$f":"DevCosts!BD8","v":2013},{"$f":"DevCosts!BE8","v":2014},{"$f":"DevCosts!BF8","v":2014},{"$f":"DevCosts!BG8","v":2014},{"$f":"DevCosts!BH8","v":2014},{"$f":"DevCosts!BI8","v":2015},{"$f":"DevCosts!BJ8","v":2015},{"$f":"DevCosts!BK8","v":2015},{"$f":"DevCosts!BL8","v":2015},{"$f":"DevCosts!BM8","v":2016},{"$f":"DevCosts!BN8","v":2016},{"$f":"DevCosts!BO8","v":2016},{"$f":"DevCosts!BP8","v":2016},{"$f":"DevCosts!BQ8","v":2017},{"$f":"DevCosts!BR8","v":2017},{"$f":"DevCosts!BS8","v":2017},{"$f":"DevCosts!BT8","v":2017},{"$f":"DevCosts!BU8","v":2018},{"$f":"DevCosts!BV8","v":2018},{"$f":"DevCosts!BW8","v":2018},{"$f":"DevCosts!BX8","v":2018},{"$f":"DevCosts!BY8","v":2019},{"$f":"DevCosts!BZ8","v":2019},{"$f":"DevCosts!CA8","v":2019},{"$f":"DevCosts!CB8","v":2019},{"$f":"DevCosts!CC8","v":2020},{"$f":"DevCosts!CD8","v":2020},{"$f":"DevCosts!CE8","v":2020},{"$f":"DevCosts!CF8","v":2020},{"$f":"DevCosts!CG8","v":2021},{"$f":"DevCosts!CH8","v":2021},{"$f":"DevCosts!CI8","v":2021},{"$f":"DevCosts!CJ8","v":2021},{"$f":"DevCosts!CK8","v":2022},{"$f":"DevCosts!CL8","v":2022},{"$f":"DevCosts!CM8","v":2022},{"$f":"DevCosts!CN8","v":2022},{"$f":"DevCosts!CO8","v":2023},{"$f":"DevCosts!CP8","v":2023},{"$f":"DevCosts!CQ8","v":2023},{"$f":"DevCosts!CR8","v":2023},{"$f":"DevCosts!CS8","v":2024},{"$f":"DevCosts!CT8","v":2024},{"$f":"DevCosts!CU8","v":2024},{"$f":"DevCosts!CV8","v":2024},{"$f":"DevCosts!CW8","v":2025},{"$f":"DevCosts!CX8","v":2025},{"$f":"DevCosts!CY8","v":2025},{"$f":"DevCosts!CZ8","v":2025},{"$f":"DevCosts!DA8","v":2026},{"$f":"DevCosts!DB8","v":2026},{"$f":"DevCosts!DC8","v":2026},{"$f":"DevCosts!DD8","v":2026},{"$f":"DevCosts!DE8","v":2027},{"$f":"DevCosts!DF8","v":2027},{"$f":"DevCosts!DG8","v":2027},{"$f":"DevCosts!DH8","v":2027},{"$f":"DevCosts!DI8","v":2028},{"$f":"DevCosts!DJ8","v":2028},{"$f":"DevCosts!DK8","v":2028},{"$f":"DevCosts!DL8","v":2028},{"$f":"DevCosts!DM8","v":2029},{"$f":"DevCosts!DN8","v":2029},{"$f":"DevCosts!DO8","v":2029},{"$f":"DevCosts!DP8","v":2029},{"$f":"DevCosts!DQ8","v":2030},{"$f":"DevCosts!DR8","v":2030},{"$f":"DevCosts!DS8","v":2030},{"$f":"DevCosts!DT8","v":2030},{"$f":"DevCosts!DU8","v":2031},{"$f":"DevCosts!DV8","v":2031},{"$f":"DevCosts!DW8","v":2031},{"$f":"DevCosts!DX8","v":2031},{"$f":"DevCosts!DY8","v":2032},{"$f":"DevCosts!DZ8","v":2032},{"$f":"DevCosts!EA8","v":2032},{"$f":"DevCosts!EB8","v":2032},{"$f":"DevCosts!EC8","v":2033},{"$f":"DevCosts!ED8","v":2033},{"$f":"DevCosts!EE8","v":2033},{"$f":"DevCosts!EF8","v":2033},{"$f":"DevCosts!EG8","v":2034},{"$f":"DevCosts!EH8","v":2034},{"$f":"DevCosts!EI8","v":2034},{"$f":"DevCosts!EJ8","v":2034},{"$f":"DevCosts!EK8","v":2035},{"$f":"DevCosts!EL8","v":2035},{"$f":"DevCosts!EM8","v":2035},{"$f":"DevCosts!EN8","v":2035},{"$f":"DevCosts!EO8","v":2036},{"$f":"DevCosts!EP8","v":2036},{"$f":"DevCosts!EQ8","v":2036},{"$f":"DevCosts!ER8","v":2036},{"$f":"DevCosts!ES8","v":2037},{"$f":"DevCosts!ET8","v":2037},{"$f":"DevCosts!EU8","v":2037},{"$f":"DevCosts!EV8","v":2037},{"$f":"DevCosts!EW8","v":2038},{"$f":"DevCosts!EX8","v":2038},{"$f":"DevCosts!EY8","v":2038},{"$f":"DevCosts!EZ8","v":2038},{"$f":"DevCosts!FA8","v":2039},{"$f":"DevCosts!FB8","v":2039},{"$f":"DevCosts!FC8","v":2039},{"$f":"DevCosts!FD8","v":2039},{"$f":"DevCosts!FE8","v":2040},{"$f":"DevCosts!FF8","v":2040},{"$f":"DevCosts!FG8","v":2040},{"$f":"DevCosts!FH8","v":2040},{"$f":"DevCosts!FI8","v":2041},{"$f":"DevCosts!FJ8","v":2041},{"$f":"DevCosts!FK8","v":2041},{"$f":"DevCosts!FL8","v":2041}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DevCosts!AO9","v":"Running Quarter"},null,null,null,null,{"$f":"DevCosts!AV9","v":0},{"$f":"DevCosts!AW9","v":1},{"$f":"DevCosts!AX9","v":2},{"$f":"DevCosts!AY9","v":3},{"$f":"DevCosts!AZ9","v":4},{"$f":"DevCosts!BA9","v":5},{"$f":"DevCosts!BB9","v":6},{"$f":"DevCosts!BC9","v":7},{"$f":"DevCosts!BD9","v":8},{"$f":"DevCosts!BE9","v":9},{"$f":"DevCosts!BF9","v":10},{"$f":"DevCosts!BG9","v":11},{"$f":"DevCosts!BH9","v":12},{"$f":"DevCosts!BI9","v":13},{"$f":"DevCosts!BJ9","v":14},{"$f":"DevCosts!BK9","v":15},{"$f":"DevCosts!BL9","v":16},{"$f":"DevCosts!BM9","v":17},{"$f":"DevCosts!BN9","v":18},{"$f":"DevCosts!BO9","v":19},{"$f":"DevCosts!BP9","v":20},{"$f":"DevCosts!BQ9","v":21},{"$f":"DevCosts!BR9","v":22},{"$f":"DevCosts!BS9","v":23},{"$f":"DevCosts!BT9","v":24},{"$f":"DevCosts!BU9","v":25},{"$f":"DevCosts!BV9","v":26},{"$f":"DevCosts!BW9","v":27},{"$f":"DevCosts!BX9","v":28},{"$f":"DevCosts!BY9","v":29},{"$f":"DevCosts!BZ9","v":30},{"$f":"DevCosts!CA9","v":31},{"$f":"DevCosts!CB9","v":32},{"$f":"DevCosts!CC9","v":33},{"$f":"DevCosts!CD9","v":34},{"$f":"DevCosts!CE9","v":35},{"$f":"DevCosts!CF9","v":36},{"$f":"DevCosts!CG9","v":37},{"$f":"DevCosts!CH9","v":38},{"$f":"DevCosts!CI9","v":39},{"$f":"DevCosts!CJ9","v":40},{"$f":"DevCosts!CK9","v":41},{"$f":"DevCosts!CL9","v":42},{"$f":"DevCosts!CM9","v":43},{"$f":"DevCosts!CN9","v":44},{"$f":"DevCosts!CO9","v":45},{"$f":"DevCosts!CP9","v":46},{"$f":"DevCosts!CQ9","v":47},{"$f":"DevCosts!CR9","v":48},{"$f":"DevCosts!CS9","v":49},{"$f":"DevCosts!CT9","v":50},{"$f":"DevCosts!CU9","v":51},{"$f":"DevCosts!CV9","v":52},{"$f":"DevCosts!CW9","v":53},{"$f":"DevCosts!CX9","v":54},{"$f":"DevCosts!CY9","v":55},{"$f":"DevCosts!CZ9","v":56},{"$f":"DevCosts!DA9","v":57},{"$f":"DevCosts!DB9","v":58},{"$f":"DevCosts!DC9","v":59},{"$f":"DevCosts!DD9","v":60},{"$f":"DevCosts!DE9","v":61},{"$f":"DevCosts!DF9","v":62},{"$f":"DevCosts!DG9","v":63},{"$f":"DevCosts!DH9","v":64},{"$f":"DevCosts!DI9","v":65},{"$f":"DevCosts!DJ9","v":66},{"$f":"DevCosts!DK9","v":67},{"$f":"DevCosts!DL9","v":68},{"$f":"DevCosts!DM9","v":69},{"$f":"DevCosts!DN9","v":70},{"$f":"DevCosts!DO9","v":71},{"$f":"DevCosts!DP9","v":72},{"$f":"DevCosts!DQ9","v":73},{"$f":"DevCosts!DR9","v":74},{"$f":"DevCosts!DS9","v":75},{"$f":"DevCosts!DT9","v":76},{"$f":"DevCosts!DU9","v":77},{"$f":"DevCosts!DV9","v":78},{"$f":"DevCosts!DW9","v":79},{"$f":"DevCosts!DX9","v":80},{"$f":"DevCosts!DY9","v":81},{"$f":"DevCosts!DZ9","v":82},{"$f":"DevCosts!EA9","v":83},{"$f":"DevCosts!EB9","v":84},{"$f":"DevCosts!EC9","v":85},{"$f":"DevCosts!ED9","v":86},{"$f":"DevCosts!EE9","v":87},{"$f":"DevCosts!EF9","v":88},{"$f":"DevCosts!EG9","v":89},{"$f":"DevCosts!EH9","v":90},{"$f":"DevCosts!EI9","v":91},{"$f":"DevCosts!EJ9","v":92},{"$f":"DevCosts!EK9","v":93},{"$f":"DevCosts!EL9","v":94},{"$f":"DevCosts!EM9","v":95},{"$f":"DevCosts!EN9","v":96},{"$f":"DevCosts!EO9","v":97},{"$f":"DevCosts!EP9","v":98},{"$f":"DevCosts!EQ9","v":99},{"$f":"DevCosts!ER9","v":100},{"$f":"DevCosts!ES9","v":101},{"$f":"DevCosts!ET9","v":102},{"$f":"DevCosts!EU9","v":103},{"$f":"DevCosts!EV9","v":104},{"$f":"DevCosts!EW9","v":105},{"$f":"DevCosts!EX9","v":106},{"$f":"DevCosts!EY9","v":107},{"$f":"DevCosts!EZ9","v":108},{"$f":"DevCosts!FA9","v":109},{"$f":"DevCosts!FB9","v":110},{"$f":"DevCosts!FC9","v":111},{"$f":"DevCosts!FD9","v":112},{"$f":"DevCosts!FE9","v":113},{"$f":"DevCosts!FF9","v":114},{"$f":"DevCosts!FG9","v":115},{"$f":"DevCosts!FH9","v":116},{"$f":"DevCosts!FI9","v":117},{"$f":"DevCosts!FJ9","v":118},{"$f":"DevCosts!FK9","v":119},{"$f":"DevCosts!FL9","v":120}]
[]
[null,"Let Area",null,null,null,null,{"$f":"AssetLevelCF!G216","v":0},{"$f":"AssetLevelCF!H216","v":0},{"$f":"AssetLevelCF!I216","v":0},{"$f":"AssetLevelCF!J216","v":0},{"$f":"AssetLevelCF!K216","v":0},{"$f":"AssetLevelCF!L216","v":0},{"$f":"AssetLevelCF!M216","v":0},{"$f":"AssetLevelCF!N216","v":0},{"$f":"AssetLevelCF!O216","v":0},{"$f":"AssetLevelCF!P216","v":0},{"$f":"AssetLevelCF!Q216","v":0},{"$f":"AssetLevelCF!R216","v":0},{"$f":"AssetLevelCF!S216","v":1875},{"$f":"AssetLevelCF!T216","v":7500},{"$f":"AssetLevelCF!U216","v":7500},{"$f":"AssetLevelCF!V216","v":7031.25},{"$f":"AssetLevelCF!W216","v":7500},{"$f":"AssetLevelCF!X216","v":7031.25},{"$f":"AssetLevelCF!Y216","v":6562.5},{"$f":"AssetLevelCF!Z216","v":7500},{"$f":"AssetLevelCF!AA216","v":7500},{"$f":"AssetLevelCF!AB216","v":7500},{"$f":"AssetLevelCF!AC216","v":0},{"$f":"AssetLevelCF!AD216","v":0},{"$f":"AssetLevelCF!AE216","v":0},{"$f":"AssetLevelCF!AF216","v":0},{"$f":"AssetLevelCF!AG216","v":0},{"$f":"AssetLevelCF!AH216","v":6400},{"$f":"AssetLevelCF!AI216","v":6400},{"$f":"AssetLevelCF!AJ216","v":6400},{"$f":"AssetLevelCF!AK216","v":6000},null,null,null,"Let Area",null,null,null,null,null,{"$f":"AssetLevelCF!AU216","v":0},{"$f":"AssetLevelCF!AV216","v":0},{"$f":"AssetLevelCF!AW216","v":0},{"$f":"AssetLevelCF!AX216","v":0},{"$f":"AssetLevelCF!AY216","v":0},{"$f":"AssetLevelCF!AZ216","v":0},{"$f":"AssetLevelCF!BA216","v":0},{"$f":"AssetLevelCF!BB216","v":0},{"$f":"AssetLevelCF!BC216","v":0},{"$f":"AssetLevelCF!BD216","v":0},{"$f":"AssetLevelCF!BE216","v":0},{"$f":"AssetLevelCF!BF216","v":0},{"$f":"AssetLevelCF!BG216","v":0},{"$f":"AssetLevelCF!BH216","v":0},{"$f":"AssetLevelCF!BI216","v":0},{"$f":"AssetLevelCF!BJ216","v":0},{"$f":"AssetLevelCF!BK216","v":0},{"$f":"AssetLevelCF!BL216","v":0},{"$f":"AssetLevelCF!BM216","v":0},{"$f":"AssetLevelCF!BN216","v":0},{"$f":"AssetLevelCF!BO216","v":0},{"$f":"AssetLevelCF!BP216","v":0},{"$f":"AssetLevelCF!BQ216","v":0},{"$f":"AssetLevelCF!BR216","v":0},{"$f":"AssetLevelCF!BS216","v":0},{"$f":"AssetLevelCF!BT216","v":0},{"$f":"AssetLevelCF!BU216","v":0},{"$f":"AssetLevelCF!BV216","v":0},{"$f":"AssetLevelCF!BW216","v":0},{"$f":"AssetLevelCF!BX216","v":0},{"$f":"AssetLevelCF!BY216","v":0},{"$f":"AssetLevelCF!BZ216","v":0},{"$f":"AssetLevelCF!CA216","v":0},{"$f":"AssetLevelCF!CB216","v":0},{"$f":"AssetLevelCF!CC216","v":0},{"$f":"AssetLevelCF!CD216","v":0},{"$f":"AssetLevelCF!CE216","v":0},{"$f":"AssetLevelCF!CF216","v":0},{"$f":"AssetLevelCF!CG216","v":0},{"$f":"AssetLevelCF!CH216","v":0},{"$f":"AssetLevelCF!CI216","v":0},{"$f":"AssetLevelCF!CJ216","v":0},{"$f":"AssetLevelCF!CK216","v":0},{"$f":"AssetLevelCF!CL216","v":0},{"$f":"AssetLevelCF!CM216","v":0},{"$f":"AssetLevelCF!CN216","v":0},{"$f":"AssetLevelCF!CO216","v":0},{"$f":"AssetLevelCF!CP216","v":7500},{"$f":"AssetLevelCF!CQ216","v":7500},{"$f":"AssetLevelCF!CR216","v":7500},{"$f":"AssetLevelCF!CS216","v":7500},{"$f":"AssetLevelCF!CT216","v":7500},{"$f":"AssetLevelCF!CU216","v":7500},{"$f":"AssetLevelCF!CV216","v":7500},{"$f":"AssetLevelCF!CW216","v":7500},{"$f":"AssetLevelCF!CX216","v":7500},{"$f":"AssetLevelCF!CY216","v":7500},{"$f":"AssetLevelCF!CZ216","v":7500},{"$f":"AssetLevelCF!DA216","v":7500},{"$f":"AssetLevelCF!DB216","v":5625},{"$f":"AssetLevelCF!DC216","v":7500},{"$f":"AssetLevelCF!DD216","v":7500},{"$f":"AssetLevelCF!DE216","v":7500},{"$f":"AssetLevelCF!DF216","v":7500},{"$f":"AssetLevelCF!DG216","v":7500},{"$f":"AssetLevelCF!DH216","v":7500},{"$f":"AssetLevelCF!DI216","v":7500},{"$f":"AssetLevelCF!DJ216","v":5625},{"$f":"AssetLevelCF!DK216","v":5625},{"$f":"AssetLevelCF!DL216","v":5625},{"$f":"AssetLevelCF!DM216","v":7500},{"$f":"AssetLevelCF!DN216","v":7500},{"$f":"AssetLevelCF!DO216","v":7500},{"$f":"AssetLevelCF!DP216","v":7500},{"$f":"AssetLevelCF!DQ216","v":7500},{"$f":"AssetLevelCF!DR216","v":7500},{"$f":"AssetLevelCF!DS216","v":7500},{"$f":"AssetLevelCF!DT216","v":7500},{"$f":"AssetLevelCF!DU216","v":7500},{"$f":"AssetLevelCF!DV216","v":7500},{"$f":"AssetLevelCF!DW216","v":7500},{"$f":"AssetLevelCF!DX216","v":7500},{"$f":"AssetLevelCF!DY216","v":7500},{"$f":"AssetLevelCF!DZ216","v":7500},{"$f":"AssetLevelCF!EA216","v":0},{"$f":"AssetLevelCF!EB216","v":0},{"$f":"AssetLevelCF!EC216","v":0},{"$f":"AssetLevelCF!ED216","v":0},{"$f":"AssetLevelCF!EE216","v":0},{"$f":"AssetLevelCF!EF216","v":0},{"$f":"AssetLevelCF!EG216","v":0},{"$f":"AssetLevelCF!EH216","v":0},{"$f":"AssetLevelCF!EI216","v":0},{"$f":"AssetLevelCF!EJ216","v":0},{"$f":"AssetLevelCF!EK216","v":0},{"$f":"AssetLevelCF!EL216","v":0},{"$f":"AssetLevelCF!EM216","v":0},{"$f":"AssetLevelCF!EN216","v":0},{"$f":"AssetLevelCF!EO216","v":0},{"$f":"AssetLevelCF!EP216","v":0},{"$f":"AssetLevelCF!EQ216","v":0},{"$f":"AssetLevelCF!ER216","v":0},{"$f":"AssetLevelCF!ES216","v":0},{"$f":"AssetLevelCF!ET216","v":0},{"$f":"AssetLevelCF!EU216","v":6400},{"$f":"AssetLevelCF!EV216","v":6400},{"$f":"AssetLevelCF!EW216","v":6400},{"$f":"AssetLevelCF!EX216","v":6400},{"$f":"AssetLevelCF!EY216","v":6400},{"$f":"AssetLevelCF!EZ216","v":6400},{"$f":"AssetLevelCF!FA216","v":6400},{"$f":"AssetLevelCF!FB216","v":6400},{"$f":"AssetLevelCF!FC216","v":6400},{"$f":"AssetLevelCF!FD216","v":6400},{"$f":"AssetLevelCF!FE216","v":6400},{"$f":"AssetLevelCF!FF216","v":6400},{"$f":"AssetLevelCF!FG216","v":4800},{"$f":"AssetLevelCF!FH216","v":6400},{"$f":"AssetLevelCF!FI216","v":6400},{"$f":"AssetLevelCF!FJ216","v":6400}]
[null,"Vacant Area",null,null,null,null,{"$f":"AssetLevelCF!G217","v":0},{"$f":"AssetLevelCF!H217","v":0},{"$f":"AssetLevelCF!I217","v":0},{"$f":"AssetLevelCF!J217","v":0},{"$f":"AssetLevelCF!K217","v":0},{"$f":"AssetLevelCF!L217","v":0},{"$f":"AssetLevelCF!M217","v":0},{"$f":"AssetLevelCF!N217","v":0},{"$f":"AssetLevelCF!O217","v":0},{"$f":"AssetLevelCF!P217","v":0},{"$f":"AssetLevelCF!Q217","v":0},{"$f":"AssetLevelCF!R217","v":0},{"$f":"AssetLevelCF!S217","v":3750},{"$f":"AssetLevelCF!T217","v":0},{"$f":"AssetLevelCF!U217","v":0},{"$f":"AssetLevelCF!V217","v":468.75},{"$f":"AssetLevelCF!W217","v":0},{"$f":"AssetLevelCF!X217","v":468.75},{"$f":"AssetLevelCF!Y217","v":937.5},{"$f":"AssetLevelCF!Z217","v":0},{"$f":"AssetLevelCF!AA217","v":0},{"$f":"AssetLevelCF!AB217","v":0},{"$f":"AssetLevelCF!AC217","v":0},{"$f":"AssetLevelCF!AD217","v":0},{"$f":"AssetLevelCF!AE217","v":0},{"$f":"AssetLevelCF!AF217","v":0},{"$f":"AssetLevelCF!AG217","v":4800},{"$f":"AssetLevelCF!AH217","v":0},{"$f":"AssetLevelCF!AI217","v":0},{"$f":"AssetLevelCF!AJ217","v":0},{"$f":"AssetLevelCF!AK217","v":1675},null,null,null,"Vacant Area",null,null,null,null,null,{"$f":"AssetLevelCF!AU217","v":0},{"$f":"AssetLevelCF!AV217","v":0},{"$f":"AssetLevelCF!AW217","v":0},{"$f":"AssetLevelCF!AX217","v":0},{"$f":"AssetLevelCF!AY217","v":0},{"$f":"AssetLevelCF!AZ217","v":0},{"$f":"AssetLevelCF!BA217","v":0},{"$f":"AssetLevelCF!BB217","v":0},{"$f":"AssetLevelCF!BC217","v":0},{"$f":"AssetLevelCF!BD217","v":0},{"$f":"AssetLevelCF!BE217","v":0},{"$f":"AssetLevelCF!BF217","v":0},{"$f":"AssetLevelCF!BG217","v":0},{"$f":"AssetLevelCF!BH217","v":0},{"$f":"AssetLevelCF!BI217","v":0},{"$f":"AssetLevelCF!BJ217","v":0},{"$f":"AssetLevelCF!BK217","v":0},{"$f":"AssetLevelCF!BL217","v":0},{"$f":"AssetLevelCF!BM217","v":0},{"$f":"AssetLevelCF!BN217","v":0},{"$f":"AssetLevelCF!BO217","v":0},{"$f":"AssetLevelCF!BP217","v":0},{"$f":"AssetLevelCF!BQ217","v":0},{"$f":"AssetLevelCF!BR217","v":0},{"$f":"AssetLevelCF!BS217","v":0},{"$f":"AssetLevelCF!BT217","v":0},{"$f":"AssetLevelCF!BU217","v":0},{"$f":"AssetLevelCF!BV217","v":0},{"$f":"AssetLevelCF!BW217","v":0},{"$f":"AssetLevelCF!BX217","v":0},{"$f":"AssetLevelCF!BY217","v":0},{"$f":"AssetLevelCF!BZ217","v":0},{"$f":"AssetLevelCF!CA217","v":0},{"$f":"AssetLevelCF!CB217","v":0},{"$f":"AssetLevelCF!CC217","v":0},{"$f":"AssetLevelCF!CD217","v":0},{"$f":"AssetLevelCF!CE217","v":0},{"$f":"AssetLevelCF!CF217","v":0},{"$f":"AssetLevelCF!CG217","v":0},{"$f":"AssetLevelCF!CH217","v":0},{"$f":"AssetLevelCF!CI217","v":0},{"$f":"AssetLevelCF!CJ217","v":0},{"$f":"AssetLevelCF!CK217","v":0},{"$f":"AssetLevelCF!CL217","v":0},{"$f":"AssetLevelCF!CM217","v":0},{"$f":"AssetLevelCF!CN217","v":7500},{"$f":"AssetLevelCF!CO217","v":7500},{"$f":"AssetLevelCF!CP217","v":0},{"$f":"AssetLevelCF!CQ217","v":0},{"$f":"AssetLevelCF!CR217","v":0},{"$f":"AssetLevelCF!CS217","v":0},{"$f":"AssetLevelCF!CT217","v":0},{"$f":"AssetLevelCF!CU217","v":0},{"$f":"AssetLevelCF!CV217","v":0},{"$f":"AssetLevelCF!CW217","v":0},{"$f":"AssetLevelCF!CX217","v":0},{"$f":"AssetLevelCF!CY217","v":0},{"$f":"AssetLevelCF!CZ217","v":0},{"$f":"AssetLevelCF!DA217","v":0},{"$f":"AssetLevelCF!DB217","v":1875},{"$f":"AssetLevelCF!DC217","v":0},{"$f":"AssetLevelCF!DD217","v":0},{"$f":"AssetLevelCF!DE217","v":0},{"$f":"AssetLevelCF!DF217","v":0},{"$f":"AssetLevelCF!DG217","v":0},{"$f":"AssetLevelCF!DH217","v":0},{"$f":"AssetLevelCF!DI217","v":0},{"$f":"AssetLevelCF!DJ217","v":1875},{"$f":"AssetLevelCF!DK217","v":1875},{"$f":"AssetLevelCF!DL217","v":1875},{"$f":"AssetLevelCF!DM217","v":0},{"$f":"AssetLevelCF!DN217","v":0},{"$f":"AssetLevelCF!DO217","v":0},{"$f":"AssetLevelCF!DP217","v":0},{"$f":"AssetLevelCF!DQ217","v":0},{"$f":"AssetLevelCF!DR217","v":0},{"$f":"AssetLevelCF!DS217","v":0},{"$f":"AssetLevelCF!DT217","v":0},{"$f":"AssetLevelCF!DU217","v":0},{"$f":"AssetLevelCF!DV217","v":0},{"$f":"AssetLevelCF!DW217","v":0},{"$f":"AssetLevelCF!DX217","v":0},{"$f":"AssetLevelCF!DY217","v":0},{"$f":"AssetLevelCF!DZ217","v":0},{"$f":"AssetLevelCF!EA217","v":0},{"$f":"AssetLevelCF!EB217","v":0},{"$f":"AssetLevelCF!EC217","v":0},{"$f":"AssetLevelCF!ED217","v":0},{"$f":"AssetLevelCF!EE217","v":0},{"$f":"AssetLevelCF!EF217","v":0},{"$f":"AssetLevelCF!EG217","v":0},{"$f":"AssetLevelCF!EH217","v":0},{"$f":"AssetLevelCF!EI217","v":0},{"$f":"AssetLevelCF!EJ217","v":0},{"$f":"AssetLevelCF!EK217","v":0},{"$f":"AssetLevelCF!EL217","v":0},{"$f":"AssetLevelCF!EM217","v":0},{"$f":"AssetLevelCF!EN217","v":0},{"$f":"AssetLevelCF!EO217","v":0},{"$f":"AssetLevelCF!EP217","v":0},{"$f":"AssetLevelCF!EQ217","v":0},{"$f":"AssetLevelCF!ER217","v":6400},{"$f":"AssetLevelCF!ES217","v":6400},{"$f":"AssetLevelCF!ET217","v":6400},{"$f":"AssetLevelCF!EU217","v":0},{"$f":"AssetLevelCF!EV217","v":0},{"$f":"AssetLevelCF!EW217","v":0},{"$f":"AssetLevelCF!EX217","v":0},{"$f":"AssetLevelCF!EY217","v":0},{"$f":"AssetLevelCF!EZ217","v":0},{"$f":"AssetLevelCF!FA217","v":0},{"$f":"AssetLevelCF!FB217","v":0},{"$f":"AssetLevelCF!FC217","v":0},{"$f":"AssetLevelCF!FD217","v":0},{"$f":"AssetLevelCF!FE217","v":0},{"$f":"AssetLevelCF!FF217","v":0},{"$f":"AssetLevelCF!FG217","v":1600},{"$f":"AssetLevelCF!FH217","v":1700},{"$f":"AssetLevelCF!FI217","v":1700},{"$f":"AssetLevelCF!FJ217","v":1700}]
[]
[null,"Total Area",null,null,null,null,{"$f":"AssetLevelCF!G219","v":0},{"$f":"AssetLevelCF!H219","v":0},{"$f":"AssetLevelCF!I219","v":0},{"$f":"AssetLevelCF!J219","v":0},{"$f":"AssetLevelCF!K219","v":0},{"$f":"AssetLevelCF!L219","v":0},{"$f":"AssetLevelCF!M219","v":0},{"$f":"AssetLevelCF!N219","v":0},{"$f":"AssetLevelCF!O219","v":0},{"$f":"AssetLevelCF!P219","v":0},{"$f":"AssetLevelCF!Q219","v":0},{"$f":"AssetLevelCF!R219","v":0},{"$f":"AssetLevelCF!S219","v":5625},{"$f":"AssetLevelCF!T219","v":7500},{"$f":"AssetLevelCF!U219","v":7500},{"$f":"AssetLevelCF!V219","v":7500},{"$f":"AssetLevelCF!W219","v":7500},{"$f":"AssetLevelCF!X219","v":7500},{"$f":"AssetLevelCF!Y219","v":7500},{"$f":"AssetLevelCF!Z219","v":7500},{"$f":"AssetLevelCF!AA219","v":7500},{"$f":"AssetLevelCF!AB219","v":7500},{"$f":"AssetLevelCF!AC219","v":0},{"$f":"AssetLevelCF!AD219","v":0},{"$f":"AssetLevelCF!AE219","v":0},{"$f":"AssetLevelCF!AF219","v":0},{"$f":"AssetLevelCF!AG219","v":4800},{"$f":"AssetLevelCF!AH219","v":6400},{"$f":"AssetLevelCF!AI219","v":6400},{"$f":"AssetLevelCF!AJ219","v":6400},{"$f":"AssetLevelCF!AK219","v":7675},null,null,null,"Total Area",null,null,null,null,null,{"$f":"AssetLevelCF!AU219","v":0},{"$f":"AssetLevelCF!AV219","v":0},{"$f":"AssetLevelCF!AW219","v":0},{"$f":"AssetLevelCF!AX219","v":0},{"$f":"AssetLevelCF!AY219","v":0},{"$f":"AssetLevelCF!AZ219","v":0},{"$f":"AssetLevelCF!BA219","v":0},{"$f":"AssetLevelCF!BB219","v":0},{"$f":"AssetLevelCF!BC219","v":0},{"$f":"AssetLevelCF!BD219","v":0},{"$f":"AssetLevelCF!BE219","v":0},{"$f":"AssetLevelCF!BF219","v":0},{"$f":"AssetLevelCF!BG219","v":0},{"$f":"AssetLevelCF!BH219","v":0},{"$f":"AssetLevelCF!BI219","v":0},{"$f":"AssetLevelCF!BJ219","v":0},{"$f":"AssetLevelCF!BK219","v":0},{"$f":"AssetLevelCF!BL219","v":0},{"$f":"AssetLevelCF!BM219","v":0},{"$f":"AssetLevelCF!BN219","v":0},{"$f":"AssetLevelCF!BO219","v":0},{"$f":"AssetLevelCF!BP219","v":0},{"$f":"AssetLevelCF!BQ219","v":0},{"$f":"AssetLevelCF!BR219","v":0},{"$f":"AssetLevelCF!BS219","v":0},{"$f":"AssetLevelCF!BT219","v":0},{"$f":"AssetLevelCF!BU219","v":0},{"$f":"AssetLevelCF!BV219","v":0},{"$f":"AssetLevelCF!BW219","v":0},{"$f":"AssetLevelCF!BX219","v":0},{"$f":"AssetLevelCF!BY219","v":0},{"$f":"AssetLevelCF!BZ219","v":0},{"$f":"AssetLevelCF!CA219","v":0},{"$f":"AssetLevelCF!CB219","v":0},{"$f":"AssetLevelCF!CC219","v":0},{"$f":"AssetLevelCF!CD219","v":0},{"$f":"AssetLevelCF!CE219","v":0},{"$f":"AssetLevelCF!CF219","v":0},{"$f":"AssetLevelCF!CG219","v":0},{"$f":"AssetLevelCF!CH219","v":0},{"$f":"AssetLevelCF!CI219","v":0},{"$f":"AssetLevelCF!CJ219","v":0},{"$f":"AssetLevelCF!CK219","v":0},{"$f":"AssetLevelCF!CL219","v":0},{"$f":"AssetLevelCF!CM219","v":0},{"$f":"AssetLevelCF!CN219","v":7500},{"$f":"AssetLevelCF!CO219","v":7500},{"$f":"AssetLevelCF!CP219","v":7500},{"$f":"AssetLevelCF!CQ219","v":7500},{"$f":"AssetLevelCF!CR219","v":7500},{"$f":"AssetLevelCF!CS219","v":7500},{"$f":"AssetLevelCF!CT219","v":7500},{"$f":"AssetLevelCF!CU219","v":7500},{"$f":"AssetLevelCF!CV219","v":7500},{"$f":"AssetLevelCF!CW219","v":7500},{"$f":"AssetLevelCF!CX219","v":7500},{"$f":"AssetLevelCF!CY219","v":7500},{"$f":"AssetLevelCF!CZ219","v":7500},{"$f":"AssetLevelCF!DA219","v":7500},{"$f":"AssetLevelCF!DB219","v":7500},{"$f":"AssetLevelCF!DC219","v":7500},{"$f":"AssetLevelCF!DD219","v":7500},{"$f":"AssetLevelCF!DE219","v":7500},{"$f":"AssetLevelCF!DF219","v":7500},{"$f":"AssetLevelCF!DG219","v":7500},{"$f":"AssetLevelCF!DH219","v":7500},{"$f":"AssetLevelCF!DI219","v":7500},{"$f":"AssetLevelCF!DJ219","v":7500},{"$f":"AssetLevelCF!DK219","v":7500},{"$f":"AssetLevelCF!DL219","v":7500},{"$f":"AssetLevelCF!DM219","v":7500},{"$f":"AssetLevelCF!DN219","v":7500},{"$f":"AssetLevelCF!DO219","v":7500},{"$f":"AssetLevelCF!DP219","v":7500},{"$f":"AssetLevelCF!DQ219","v":7500},{"$f":"AssetLevelCF!DR219","v":7500},{"$f":"AssetLevelCF!DS219","v":7500},{"$f":"AssetLevelCF!DT219","v":7500},{"$f":"AssetLevelCF!DU219","v":7500},{"$f":"AssetLevelCF!DV219","v":7500},{"$f":"AssetLevelCF!DW219","v":7500},{"$f":"AssetLevelCF!DX219","v":7500},{"$f":"AssetLevelCF!DY219","v":7500},{"$f":"AssetLevelCF!DZ219","v":7500},{"$f":"AssetLevelCF!EA219","v":0},{"$f":"AssetLevelCF!EB219","v":0},{"$f":"AssetLevelCF!EC219","v":0},{"$f":"AssetLevelCF!ED219","v":0},{"$f":"AssetLevelCF!EE219","v":0},{"$f":"AssetLevelCF!EF219","v":0},{"$f":"AssetLevelCF!EG219","v":0},{"$f":"AssetLevelCF!EH219","v":0},{"$f":"AssetLevelCF!EI219","v":0},{"$f":"AssetLevelCF!EJ219","v":0},{"$f":"AssetLevelCF!EK219","v":0},{"$f":"AssetLevelCF!EL219","v":0},{"$f":"AssetLevelCF!EM219","v":0},{"$f":"AssetLevelCF!EN219","v":0},{"$f":"AssetLevelCF!EO219","v":0},{"$f":"AssetLevelCF!EP219","v":0},{"$f":"AssetLevelCF!EQ219","v":0},{"$f":"AssetLevelCF!ER219","v":6400},{"$f":"AssetLevelCF!ES219","v":6400},{"$f":"AssetLevelCF!ET219","v":6400},{"$f":"AssetLevelCF!EU219","v":6400},{"$f":"AssetLevelCF!EV219","v":6400},{"$f":"AssetLevelCF!EW219","v":6400},{"$f":"AssetLevelCF!EX219","v":6400},{"$f":"AssetLevelCF!EY219","v":6400},{"$f":"AssetLevelCF!EZ219","v":6400},{"$f":"AssetLevelCF!FA219","v":6400},{"$f":"AssetLevelCF!FB219","v":6400},{"$f":"AssetLevelCF!FC219","v":6400},{"$f":"AssetLevelCF!FD219","v":6400},{"$f":"AssetLevelCF!FE219","v":6400},{"$f":"AssetLevelCF!FF219","v":6400},{"$f":"AssetLevelCF!FG219","v":6400},{"$f":"AssetLevelCF!FH219","v":8100},{"$f":"AssetLevelCF!FI219","v":8100},{"$f":"AssetLevelCF!FJ219","v":8100}]
[null,"% Vacant EoP",null,null,null,null,{"$f":"AssetLevelCF!G220","v":0},{"$f":"AssetLevelCF!H220","v":0},{"$f":"AssetLevelCF!I220","v":0},{"$f":"AssetLevelCF!J220","v":0},{"$f":"AssetLevelCF!K220","v":0},{"$f":"AssetLevelCF!L220","v":0},{"$f":"AssetLevelCF!M220","v":0},{"$f":"AssetLevelCF!N220","v":0},{"$f":"AssetLevelCF!O220","v":0},{"$f":"AssetLevelCF!P220","v":0},{"$f":"AssetLevelCF!Q220","v":0},{"$f":"AssetLevelCF!R220","v":0},{"$f":"AssetLevelCF!S220","v":0.66666666666666663},{"$f":"AssetLevelCF!T220","v":0},{"$f":"AssetLevelCF!U220","v":0},{"$f":"AssetLevelCF!V220","v":6.25E-2},{"$f":"AssetLevelCF!W220","v":0},{"$f":"AssetLevelCF!X220","v":6.25E-2},{"$f":"AssetLevelCF!Y220","v":0.125},{"$f":"AssetLevelCF!Z220","v":0},{"$f":"AssetLevelCF!AA220","v":0},{"$f":"AssetLevelCF!AB220","v":0},{"$f":"AssetLevelCF!AC220","v":0},{"$f":"AssetLevelCF!AD220","v":0},{"$f":"AssetLevelCF!AE220","v":0},{"$f":"AssetLevelCF!AF220","v":0},{"$f":"AssetLevelCF!AG220","v":1},{"$f":"AssetLevelCF!AH220","v":0},{"$f":"AssetLevelCF!AI220","v":0},{"$f":"AssetLevelCF!AJ220","v":0},{"$f":"AssetLevelCF!AK220","v":0.21824104234527689},null,null,null,"% Vacant"]
[]
[null,"Net Rental Income",null,null,null,null,{"$f":"AssetLevelCF!G222","v":0},{"$f":"AssetLevelCF!H222","v":0},{"$f":"AssetLevelCF!I222","v":0},{"$f":"AssetLevelCF!J222","v":0},{"$f":"AssetLevelCF!K222","v":0},{"$f":"AssetLevelCF!L222","v":0},{"$f":"AssetLevelCF!M222","v":0},{"$f":"AssetLevelCF!N222","v":0},{"$f":"AssetLevelCF!O222","v":0},{"$f":"AssetLevelCF!P222","v":0},{"$f":"AssetLevelCF!Q222","v":0},{"$f":"AssetLevelCF!R222","v":0},{"$f":"AssetLevelCF!S222","v":2192.5477714088775},{"$f":"AssetLevelCF!T222","v":22703.666332260553},{"$f":"AssetLevelCF!U222","v":23157.739658905761},{"$f":"AssetLevelCF!V222","v":21577.370446789449},{"$f":"AssetLevelCF!W222","v":20042.420074464178},{"$f":"AssetLevelCF!X222","v":17969.957655547485},{"$f":"AssetLevelCF!Y222","v":14108.25804782094},{"$f":"AssetLevelCF!Z222","v":16463.945696844479},{"$f":"AssetLevelCF!AA222","v":16463.945696844479},{"$f":"AssetLevelCF!AB222","v":16463.945696844479},{"$f":"AssetLevelCF!AC222","v":0},{"$f":"AssetLevelCF!AD222","v":0},{"$f":"AssetLevelCF!AE222","v":0},{"$f":"AssetLevelCF!AF222","v":0},{"$f":"AssetLevelCF!AG222","v":0},{"$f":"AssetLevelCF!AH222","v":14466.570702703888},{"$f":"AssetLevelCF!AI222","v":17782.426869020448},{"$f":"AssetLevelCF!AJ222","v":17782.426869020448},{"$f":"AssetLevelCF!AK222","v":13336.820151765332},null,{"$f":"AssetLevelCF!AM222","v":234512.04167024084},null,"Net Rental Income",null,null,null,null,null,{"$f":"AssetLevelCF!AU222","v":0},{"$f":"AssetLevelCF!AV222","v":0},{"$f":"AssetLevelCF!AW222","v":0},{"$f":"AssetLevelCF!AX222","v":0},{"$f":"AssetLevelCF!AY222","v":0},{"$f":"AssetLevelCF!AZ222","v":0},{"$f":"AssetLevelCF!BA222","v":0},{"$f":"AssetLevelCF!BB222","v":0},{"$f":"AssetLevelCF!BC222","v":0},{"$f":"AssetLevelCF!BD222","v":0},{"$f":"AssetLevelCF!BE222","v":0},{"$f":"AssetLevelCF!BF222","v":0},{"$f":"AssetLevelCF!BG222","v":0},{"$f":"AssetLevelCF!BH222","v":0},{"$f":"AssetLevelCF!BI222","v":0},{"$f":"AssetLevelCF!BJ222","v":0},{"$f":"AssetLevelCF!BK222","v":0},{"$f":"AssetLevelCF!BL222","v":0},{"$f":"AssetLevelCF!BM222","v":0},{"$f":"AssetLevelCF!BN222","v":0},{"$f":"AssetLevelCF!BO222","v":0},{"$f":"AssetLevelCF!BP222","v":0},{"$f":"AssetLevelCF!BQ222","v":0},{"$f":"AssetLevelCF!BR222","v":0},{"$f":"AssetLevelCF!BS222","v":0},{"$f":"AssetLevelCF!BT222","v":0},{"$f":"AssetLevelCF!BU222","v":0},{"$f":"AssetLevelCF!BV222","v":0},{"$f":"AssetLevelCF!BW222","v":0},{"$f":"AssetLevelCF!BX222","v":0},{"$f":"AssetLevelCF!BY222","v":0},{"$f":"AssetLevelCF!BZ222","v":0},{"$f":"AssetLevelCF!CA222","v":0},{"$f":"AssetLevelCF!CB222","v":0},{"$f":"AssetLevelCF!CC222","v":0},{"$f":"AssetLevelCF!CD222","v":0},{"$f":"AssetLevelCF!CE222","v":0},{"$f":"AssetLevelCF!CF222","v":0},{"$f":"AssetLevelCF!CG222","v":0},{"$f":"AssetLevelCF!CH222","v":0},{"$f":"AssetLevelCF!CI222","v":0},{"$f":"AssetLevelCF!CJ222","v":0},{"$f":"AssetLevelCF!CK222","v":0},{"$f":"AssetLevelCF!CL222","v":0},{"$f":"AssetLevelCF!CM222","v":0},{"$f":"AssetLevelCF!CN222","v":0},{"$f":"AssetLevelCF!CO222","v":0},{"$f":"AssetLevelCF!CP222","v":2192.5477714088775},{"$f":"AssetLevelCF!CQ222","v":5675.9165830651382},{"$f":"AssetLevelCF!CR222","v":5675.9165830651382},{"$f":"AssetLevelCF!CS222","v":5675.9165830651382},{"$f":"AssetLevelCF!CT222","v":5675.9165830651382},{"$f":"AssetLevelCF!CU222","v":5789.4349147264402},{"$f":"AssetLevelCF!CV222","v":5789.4349147264402},{"$f":"AssetLevelCF!CW222","v":5789.4349147264402},{"$f":"AssetLevelCF!CX222","v":5789.4349147264402},{"$f":"AssetLevelCF!CY222","v":5905.2236130209694},{"$f":"AssetLevelCF!CZ222","v":5905.2236130209694},{"$f":"AssetLevelCF!DA222","v":5905.2236130209694},{"$f":"AssetLevelCF!DB222","v":3861.6996077265439},{"$f":"AssetLevelCF!DC222","v":5010.6050186160446},{"$f":"AssetLevelCF!DD222","v":5010.6050186160446},{"$f":"AssetLevelCF!DE222","v":5010.6050186160446},{"$f":"AssetLevelCF!DF222","v":5010.6050186160446},{"$f":"AssetLevelCF!DG222","v":5010.6050186160446},{"$f":"AssetLevelCF!DH222","v":5010.6050186160446},{"$f":"AssetLevelCF!DI222","v":5010.6050186160446},{"$f":"AssetLevelCF!DJ222","v":2938.1425996993503},{"$f":"AssetLevelCF!DK222","v":2938.1425996993503},{"$f":"AssetLevelCF!DL222","v":2938.1425996993503},{"$f":"AssetLevelCF!DM222","v":4115.9864242111198},{"$f":"AssetLevelCF!DN222","v":4115.9864242111198},{"$f":"AssetLevelCF!DO222","v":4115.9864242111198},{"$f":"AssetLevelCF!DP222","v":4115.9864242111198},{"$f":"AssetLevelCF!DQ222","v":4115.9864242111198},{"$f":"AssetLevelCF!DR222","v":4115.9864242111198},{"$f":"AssetLevelCF!DS222","v":4115.9864242111198},{"$f":"AssetLevelCF!DT222","v":4115.9864242111198},{"$f":"AssetLevelCF!DU222","v":4115.9864242111198},{"$f":"AssetLevelCF!DV222","v":4115.9864242111198},{"$f":"AssetLevelCF!DW222","v":4115.9864242111198},{"$f":"AssetLevelCF!DX222","v":4115.9864242111198},{"$f":"AssetLevelCF!DY222","v":4115.9864242111198},{"$f":"AssetLevelCF!DZ222","v":4115.9864242111198},{"$f":"AssetLevelCF!EA222","v":0},{"$f":"AssetLevelCF!EB222","v":0},{"$f":"AssetLevelCF!EC222","v":0},{"$f":"AssetLevelCF!ED222","v":0},{"$f":"AssetLevelCF!EE222","v":0},{"$f":"AssetLevelCF!EF222","v":0},{"$f":"AssetLevelCF!EG222","v":0},{"$f":"AssetLevelCF!EH222","v":0},{"$f":"AssetLevelCF!EI222","v":0},{"$f":"AssetLevelCF!EJ222","v":0},{"$f":"AssetLevelCF!EK222","v":0},{"$f":"AssetLevelCF!EL222","v":0},{"$f":"AssetLevelCF!EM222","v":0},{"$f":"AssetLevelCF!EN222","v":0},{"$f":"AssetLevelCF!EO222","v":0},{"$f":"AssetLevelCF!EP222","v":0},{"$f":"AssetLevelCF!EQ222","v":0},{"$f":"AssetLevelCF!ER222","v":0},{"$f":"AssetLevelCF!ES222","v":0},{"$f":"AssetLevelCF!ET222","v":0},{"$f":"AssetLevelCF!EU222","v":1129.750550938551},{"$f":"AssetLevelCF!EV222","v":4445.606717255112},{"$f":"AssetLevelCF!EW222","v":4445.606717255112},{"$f":"AssetLevelCF!EX222","v":4445.606717255112},{"$f":"AssetLevelCF!EY222","v":4445.606717255112},{"$f":"AssetLevelCF!EZ222","v":4445.606717255112},{"$f":"AssetLevelCF!FA222","v":4445.606717255112},{"$f":"AssetLevelCF!FB222","v":4445.606717255112},{"$f":"AssetLevelCF!FC222","v":4445.606717255112},{"$f":"AssetLevelCF!FD222","v":4445.606717255112},{"$f":"AssetLevelCF!FE222","v":4445.606717255112},{"$f":"AssetLevelCF!FF222","v":4445.606717255112},{"$f":"AssetLevelCF!FG222","v":2486.8921247374201},{"$f":"AssetLevelCF!FH222","v":3616.6426756759711},{"$f":"AssetLevelCF!FI222","v":3616.6426756759711},{"$f":"AssetLevelCF!FJ222","v":3616.6426756759711}]
[]
[null,"Total Net Rental Income",null,null,null,null,{"$f":"AssetLevelCF!G224","v":0},{"$f":"AssetLevelCF!H224","v":0},{"$f":"AssetLevelCF!I224","v":0},{"$f":"AssetLevelCF!J224","v":0},{"$f":"AssetLevelCF!K224","v":0},{"$f":"AssetLevelCF!L224","v":0},{"$f":"AssetLevelCF!M224","v":0},{"$f":"AssetLevelCF!N224","v":0},{"$f":"AssetLevelCF!O224","v":0},{"$f":"AssetLevelCF!P224","v":0},{"$f":"AssetLevelCF!Q224","v":0},{"$f":"AssetLevelCF!R224","v":0},{"$f":"AssetLevelCF!S224","v":2192.5477714088775},{"$f":"AssetLevelCF!T224","v":22703.666332260553},{"$f":"AssetLevelCF!U224","v":23157.739658905761},{"$f":"AssetLevelCF!V224","v":21577.370446789449},{"$f":"AssetLevelCF!W224","v":20042.420074464178},{"$f":"AssetLevelCF!X224","v":17969.957655547485},{"$f":"AssetLevelCF!Y224","v":14108.25804782094},{"$f":"AssetLevelCF!Z224","v":16463.945696844479},{"$f":"AssetLevelCF!AA224","v":16463.945696844479},{"$f":"AssetLevelCF!AB224","v":16463.945696844479},{"$f":"AssetLevelCF!AC224","v":0},{"$f":"AssetLevelCF!AD224","v":0},{"$f":"AssetLevelCF!AE224","v":0},{"$f":"AssetLevelCF!AF224","v":0},{"$f":"AssetLevelCF!AG224","v":0},{"$f":"AssetLevelCF!AH224","v":14466.570702703888},{"$f":"AssetLevelCF!AI224","v":17782.426869020448},{"$f":"AssetLevelCF!AJ224","v":17782.426869020448},{"$f":"AssetLevelCF!AK224","v":13336.820151765332},null,{"$f":"AssetLevelCF!AM224","v":234512.04167024084},null,"Total Net Rental Income",null,null,null,null,null,{"$f":"AssetLevelCF!AU224","v":0},{"$f":"AssetLevelCF!AV224","v":0},{"$f":"AssetLevelCF!AW224","v":0},{"$f":"AssetLevelCF!AX224","v":0},{"$f":"AssetLevelCF!AY224","v":0},{"$f":"AssetLevelCF!AZ224","v":0},{"$f":"AssetLevelCF!BA224","v":0},{"$f":"AssetLevelCF!BB224","v":0},{"$f":"AssetLevelCF!BC224","v":0},{"$f":"AssetLevelCF!BD224","v":0},{"$f":"AssetLevelCF!BE224","v":0},{"$f":"AssetLevelCF!BF224","v":0},{"$f":"AssetLevelCF!BG224","v":0},{"$f":"AssetLevelCF!BH224","v":0},{"$f":"AssetLevelCF!BI224","v":0},{"$f":"AssetLevelCF!BJ224","v":0},{"$f":"AssetLevelCF!BK224","v":0},{"$f":"AssetLevelCF!BL224","v":0},{"$f":"AssetLevelCF!BM224","v":0},{"$f":"AssetLevelCF!BN224","v":0},{"$f":"AssetLevelCF!BO224","v":0},{"$f":"AssetLevelCF!BP224","v":0},{"$f":"AssetLevelCF!BQ224","v":0},{"$f":"AssetLevelCF!BR224","v":0},{"$f":"AssetLevelCF!BS224","v":0},{"$f":"AssetLevelCF!BT224","v":0},{"$f":"AssetLevelCF!BU224","v":0},{"$f":"AssetLevelCF!BV224","v":0},{"$f":"AssetLevelCF!BW224","v":0},{"$f":"AssetLevelCF!BX224","v":0},{"$f":"AssetLevelCF!BY224","v":0},{"$f":"AssetLevelCF!BZ224","v":0},{"$f":"AssetLevelCF!CA224","v":0},{"$f":"AssetLevelCF!CB224","v":0},{"$f":"AssetLevelCF!CC224","v":0},{"$f":"AssetLevelCF!CD224","v":0},{"$f":"AssetLevelCF!CE224","v":0},{"$f":"AssetLevelCF!CF224","v":0},{"$f":"AssetLevelCF!CG224","v":0},{"$f":"AssetLevelCF!CH224","v":0},{"$f":"AssetLevelCF!CI224","v":0},{"$f":"AssetLevelCF!CJ224","v":0},{"$f":"AssetLevelCF!CK224","v":0},{"$f":"AssetLevelCF!CL224","v":0},{"$f":"AssetLevelCF!CM224","v":0},{"$f":"AssetLevelCF!CN224","v":0},{"$f":"AssetLevelCF!CO224","v":0},{"$f":"AssetLevelCF!CP224","v":2192.5477714088775},{"$f":"AssetLevelCF!CQ224","v":5675.9165830651382},{"$f":"AssetLevelCF!CR224","v":5675.9165830651382},{"$f":"AssetLevelCF!CS224","v":5675.9165830651382},{"$f":"AssetLevelCF!CT224","v":5675.9165830651382},{"$f":"AssetLevelCF!CU224","v":5789.4349147264402},{"$f":"AssetLevelCF!CV224","v":5789.4349147264402},{"$f":"AssetLevelCF!CW224","v":5789.4349147264402},{"$f":"AssetLevelCF!CX224","v":5789.4349147264402},{"$f":"AssetLevelCF!CY224","v":5905.2236130209694},{"$f":"AssetLevelCF!CZ224","v":5905.2236130209694},{"$f":"AssetLevelCF!DA224","v":5905.2236130209694},{"$f":"AssetLevelCF!DB224","v":3861.6996077265439},{"$f":"AssetLevelCF!DC224","v":5010.6050186160446},{"$f":"AssetLevelCF!DD224","v":5010.6050186160446},{"$f":"AssetLevelCF!DE224","v":5010.6050186160446},{"$f":"AssetLevelCF!DF224","v":5010.6050186160446},{"$f":"AssetLevelCF!DG224","v":5010.6050186160446},{"$f":"AssetLevelCF!DH224","v":5010.6050186160446},{"$f":"AssetLevelCF!DI224","v":5010.6050186160446},{"$f":"AssetLevelCF!DJ224","v":2938.1425996993503},{"$f":"AssetLevelCF!DK224","v":2938.1425996993503},{"$f":"AssetLevelCF!DL224","v":2938.1425996993503},{"$f":"AssetLevelCF!DM224","v":4115.9864242111198},{"$f":"AssetLevelCF!DN224","v":4115.9864242111198},{"$f":"AssetLevelCF!DO224","v":4115.9864242111198},{"$f":"AssetLevelCF!DP224","v":4115.9864242111198},{"$f":"AssetLevelCF!DQ224","v":4115.9864242111198},{"$f":"AssetLevelCF!DR224","v":4115.9864242111198},{"$f":"AssetLevelCF!DS224","v":4115.9864242111198},{"$f":"AssetLevelCF!DT224","v":4115.9864242111198},{"$f":"AssetLevelCF!DU224","v":4115.9864242111198},{"$f":"AssetLevelCF!DV224","v":4115.9864242111198},{"$f":"AssetLevelCF!DW224","v":4115.9864242111198},{"$f":"AssetLevelCF!DX224","v":4115.9864242111198},{"$f":"AssetLevelCF!DY224","v":4115.9864242111198},{"$f":"AssetLevelCF!DZ224","v":4115.9864242111198},{"$f":"AssetLevelCF!EA224","v":0},{"$f":"AssetLevelCF!EB224","v":0},{"$f":"AssetLevelCF!EC224","v":0},{"$f":"AssetLevelCF!ED224","v":0},{"$f":"AssetLevelCF!EE224","v":0},{"$f":"AssetLevelCF!EF224","v":0},{"$f":"AssetLevelCF!EG224","v":0},{"$f":"AssetLevelCF!EH224","v":0},{"$f":"AssetLevelCF!EI224","v":0},{"$f":"AssetLevelCF!EJ224","v":0},{"$f":"AssetLevelCF!EK224","v":0},{"$f":"AssetLevelCF!EL224","v":0},{"$f":"AssetLevelCF!EM224","v":0},{"$f":"AssetLevelCF!EN224","v":0},{"$f":"AssetLevelCF!EO224","v":0},{"$f":"AssetLevelCF!EP224","v":0},{"$f":"AssetLevelCF!EQ224","v":0},{"$f":"AssetLevelCF!ER224","v":0},{"$f":"AssetLevelCF!ES224","v":0},{"$f":"AssetLevelCF!ET224","v":0},{"$f":"AssetLevelCF!EU224","v":1129.750550938551},{"$f":"AssetLevelCF!EV224","v":4445.606717255112},{"$f":"AssetLevelCF!EW224","v":4445.606717255112},{"$f":"AssetLevelCF!EX224","v":4445.606717255112},{"$f":"AssetLevelCF!EY224","v":4445.606717255112},{"$f":"AssetLevelCF!EZ224","v":4445.606717255112},{"$f":"AssetLevelCF!FA224","v":4445.606717255112},{"$f":"AssetLevelCF!FB224","v":4445.606717255112},{"$f":"AssetLevelCF!FC224","v":4445.606717255112},{"$f":"AssetLevelCF!FD224","v":4445.606717255112},{"$f":"AssetLevelCF!FE224","v":4445.606717255112},{"$f":"AssetLevelCF!FF224","v":4445.606717255112},{"$f":"AssetLevelCF!FG224","v":2486.8921247374201},{"$f":"AssetLevelCF!FH224","v":3616.6426756759711},{"$f":"AssetLevelCF!FI224","v":3616.6426756759711},{"$f":"AssetLevelCF!FJ224","v":3616.6426756759711}]
[]
[null,"Void Costs",null,null,null,null,{"$f":"AssetLevelCF!G226","v":0},{"$f":"AssetLevelCF!H226","v":0},{"$f":"AssetLevelCF!I226","v":0},{"$f":"AssetLevelCF!J226","v":0},{"$f":"AssetLevelCF!K226","v":0},{"$f":"AssetLevelCF!L226","v":0},{"$f":"AssetLevelCF!M226","v":0},{"$f":"AssetLevelCF!N226","v":0},{"$f":"AssetLevelCF!O226","v":0},{"$f":"AssetLevelCF!P226","v":0},{"$f":"AssetLevelCF!Q226","v":0},{"$f":"AssetLevelCF!R226","v":0},{"$f":"AssetLevelCF!S226","v":-525},{"$f":"AssetLevelCF!T226","v":0},{"$f":"AssetLevelCF!U226","v":0},{"$f":"AssetLevelCF!V226","v":-65.625},{"$f":"AssetLevelCF!W226","v":0},{"$f":"AssetLevelCF!X226","v":-65.625},{"$f":"AssetLevelCF!Y226","v":-131.25},{"$f":"AssetLevelCF!Z226","v":0},{"$f":"AssetLevelCF!AA226","v":0},{"$f":"AssetLevelCF!AB226","v":0},{"$f":"AssetLevelCF!AC226","v":0},{"$f":"AssetLevelCF!AD226","v":0},{"$f":"AssetLevelCF!AE226","v":0},{"$f":"AssetLevelCF!AF226","v":0},{"$f":"AssetLevelCF!AG226","v":-672},{"$f":"AssetLevelCF!AH226","v":0},{"$f":"AssetLevelCF!AI226","v":0},{"$f":"AssetLevelCF!AJ226","v":0},{"$f":"AssetLevelCF!AK226","v":-234.5},null,{"$f":"AssetLevelCF!AM226","v":-1694},null,"Void Costs",null,null,null,null,null,{"$f":"AssetLevelCF!AU226","v":0},{"$f":"AssetLevelCF!AV226","v":0},{"$f":"AssetLevelCF!AW226","v":0},{"$f":"AssetLevelCF!AX226","v":0},{"$f":"AssetLevelCF!AY226","v":0},{"$f":"AssetLevelCF!AZ226","v":0},{"$f":"AssetLevelCF!BA226","v":0},{"$f":"AssetLevelCF!BB226","v":0},{"$f":"AssetLevelCF!BC226","v":0},{"$f":"AssetLevelCF!BD226","v":0},{"$f":"AssetLevelCF!BE226","v":0},{"$f":"AssetLevelCF!BF226","v":0},{"$f":"AssetLevelCF!BG226","v":0},{"$f":"AssetLevelCF!BH226","v":0},{"$f":"AssetLevelCF!BI226","v":0},{"$f":"AssetLevelCF!BJ226","v":0},{"$f":"AssetLevelCF!BK226","v":0},{"$f":"AssetLevelCF!BL226","v":0},{"$f":"AssetLevelCF!BM226","v":0},{"$f":"AssetLevelCF!BN226","v":0},{"$f":"AssetLevelCF!BO226","v":0},{"$f":"AssetLevelCF!BP226","v":0},{"$f":"AssetLevelCF!BQ226","v":0},{"$f":"AssetLevelCF!BR226","v":0},{"$f":"AssetLevelCF!BS226","v":0},{"$f":"AssetLevelCF!BT226","v":0},{"$f":"AssetLevelCF!BU226","v":0},{"$f":"AssetLevelCF!BV226","v":0},{"$f":"AssetLevelCF!BW226","v":0},{"$f":"AssetLevelCF!BX226","v":0},{"$f":"AssetLevelCF!BY226","v":0},{"$f":"AssetLevelCF!BZ226","v":0},{"$f":"AssetLevelCF!CA226","v":0},{"$f":"AssetLevelCF!CB226","v":0},{"$f":"AssetLevelCF!CC226","v":0},{"$f":"AssetLevelCF!CD226","v":0},{"$f":"AssetLevelCF!CE226","v":0},{"$f":"AssetLevelCF!CF226","v":0},{"$f":"AssetLevelCF!CG226","v":0},{"$f":"AssetLevelCF!CH226","v":0},{"$f":"AssetLevelCF!CI226","v":0},{"$f":"AssetLevelCF!CJ226","v":0},{"$f":"AssetLevelCF!CK226","v":0},{"$f":"AssetLevelCF!CL226","v":0},{"$f":"AssetLevelCF!CM226","v":0},{"$f":"AssetLevelCF!CN226","v":-262.5},{"$f":"AssetLevelCF!CO226","v":-262.5},{"$f":"AssetLevelCF!CP226","v":0},{"$f":"AssetLevelCF!CQ226","v":0},{"$f":"AssetLevelCF!CR226","v":0},{"$f":"AssetLevelCF!CS226","v":0},{"$f":"AssetLevelCF!CT226","v":0},{"$f":"AssetLevelCF!CU226","v":0},{"$f":"AssetLevelCF!CV226","v":0},{"$f":"AssetLevelCF!CW226","v":0},{"$f":"AssetLevelCF!CX226","v":0},{"$f":"AssetLevelCF!CY226","v":0},{"$f":"AssetLevelCF!CZ226","v":0},{"$f":"AssetLevelCF!DA226","v":0},{"$f":"AssetLevelCF!DB226","v":-65.625},{"$f":"AssetLevelCF!DC226","v":0},{"$f":"AssetLevelCF!DD226","v":0},{"$f":"AssetLevelCF!DE226","v":0},{"$f":"AssetLevelCF!DF226","v":0},{"$f":"AssetLevelCF!DG226","v":0},{"$f":"AssetLevelCF!DH226","v":0},{"$f":"AssetLevelCF!DI226","v":0},{"$f":"AssetLevelCF!DJ226","v":-65.625},{"$f":"AssetLevelCF!DK226","v":-65.625},{"$f":"AssetLevelCF!DL226","v":-65.625},{"$f":"AssetLevelCF!DM226","v":0},{"$f":"AssetLevelCF!DN226","v":0},{"$f":"AssetLevelCF!DO226","v":0},{"$f":"AssetLevelCF!DP226","v":0},{"$f":"AssetLevelCF!DQ226","v":0},{"$f":"AssetLevelCF!DR226","v":0},{"$f":"AssetLevelCF!DS226","v":0},{"$f":"AssetLevelCF!DT226","v":0},{"$f":"AssetLevelCF!DU226","v":0},{"$f":"AssetLevelCF!DV226","v":0},{"$f":"AssetLevelCF!DW226","v":0},{"$f":"AssetLevelCF!DX226","v":0},{"$f":"AssetLevelCF!DY226","v":0},{"$f":"AssetLevelCF!DZ226","v":0},{"$f":"AssetLevelCF!EA226","v":0},{"$f":"AssetLevelCF!EB226","v":0},{"$f":"AssetLevelCF!EC226","v":0},{"$f":"AssetLevelCF!ED226","v":0},{"$f":"AssetLevelCF!EE226","v":0},{"$f":"AssetLevelCF!EF226","v":0},{"$f":"AssetLevelCF!EG226","v":0},{"$f":"AssetLevelCF!EH226","v":0},{"$f":"AssetLevelCF!EI226","v":0},{"$f":"AssetLevelCF!EJ226","v":0},{"$f":"AssetLevelCF!EK226","v":0},{"$f":"AssetLevelCF!EL226","v":0},{"$f":"AssetLevelCF!EM226","v":0},{"$f":"AssetLevelCF!EN226","v":0},{"$f":"AssetLevelCF!EO226","v":0},{"$f":"AssetLevelCF!EP226","v":0},{"$f":"AssetLevelCF!EQ226","v":0},{"$f":"AssetLevelCF!ER226","v":-224},{"$f":"AssetLevelCF!ES226","v":-224},{"$f":"AssetLevelCF!ET226","v":-224},{"$f":"AssetLevelCF!EU226","v":0},{"$f":"AssetLevelCF!EV226","v":0},{"$f":"AssetLevelCF!EW226","v":0},{"$f":"AssetLevelCF!EX226","v":0},{"$f":"AssetLevelCF!EY226","v":0},{"$f":"AssetLevelCF!EZ226","v":0},{"$f":"AssetLevelCF!FA226","v":0},{"$f":"AssetLevelCF!FB226","v":0},{"$f":"AssetLevelCF!FC226","v":0},{"$f":"AssetLevelCF!FD226","v":0},{"$f":"AssetLevelCF!FE226","v":0},{"$f":"AssetLevelCF!FF226","v":0},{"$f":"AssetLevelCF!FG226","v":-56},{"$f":"AssetLevelCF!FH226","v":-59.5},{"$f":"AssetLevelCF!FI226","v":-59.5},{"$f":"AssetLevelCF!FJ226","v":-59.5}]
[null,"TIs / Fitout Costs / Leasing Commissions",null,null,null,null,{"$f":"AssetLevelCF!G227","v":0},{"$f":"AssetLevelCF!H227","v":0},{"$f":"AssetLevelCF!I227","v":0},{"$f":"AssetLevelCF!J227","v":0},{"$f":"AssetLevelCF!K227","v":0},{"$f":"AssetLevelCF!L227","v":0},{"$f":"AssetLevelCF!M227","v":0},{"$f":"AssetLevelCF!N227","v":0},{"$f":"AssetLevelCF!O227","v":0},{"$f":"AssetLevelCF!P227","v":0},{"$f":"AssetLevelCF!Q227","v":0},{"$f":"AssetLevelCF!R227","v":0},{"$f":"AssetLevelCF!S227","v":-750},{"$f":"AssetLevelCF!T227","v":0},{"$f":"AssetLevelCF!U227","v":0},{"$f":"AssetLevelCF!V227","v":0},{"$f":"AssetLevelCF!W227","v":0},{"$f":"AssetLevelCF!X227","v":0},{"$f":"AssetLevelCF!Y227","v":0},{"$f":"AssetLevelCF!Z227","v":0},{"$f":"AssetLevelCF!AA227","v":0},{"$f":"AssetLevelCF!AB227","v":0},{"$f":"AssetLevelCF!AC227","v":0},{"$f":"AssetLevelCF!AD227","v":0},{"$f":"AssetLevelCF!AE227","v":0},{"$f":"AssetLevelCF!AF227","v":0},{"$f":"AssetLevelCF!AG227","v":0},{"$f":"AssetLevelCF!AH227","v":0},{"$f":"AssetLevelCF!AI227","v":0},{"$f":"AssetLevelCF!AJ227","v":0},{"$f":"AssetLevelCF!AK227","v":0},null,{"$f":"AssetLevelCF!AM227","v":-750},null,"TIs / Fitout Costs",null,null,null,null,null,{"$f":"AssetLevelCF!AU227","v":0},{"$f":"AssetLevelCF!AV227","v":0},{"$f":"AssetLevelCF!AW227","v":0},{"$f":"AssetLevelCF!AX227","v":0},{"$f":"AssetLevelCF!AY227","v":0},{"$f":"AssetLevelCF!AZ227","v":0},{"$f":"AssetLevelCF!BA227","v":0},{"$f":"AssetLevelCF!BB227","v":0},{"$f":"AssetLevelCF!BC227","v":0},{"$f":"AssetLevelCF!BD227","v":0},{"$f":"AssetLevelCF!BE227","v":0},{"$f":"AssetLevelCF!BF227","v":0},{"$f":"AssetLevelCF!BG227","v":0},{"$f":"AssetLevelCF!BH227","v":0},{"$f":"AssetLevelCF!BI227","v":0},{"$f":"AssetLevelCF!BJ227","v":0},{"$f":"AssetLevelCF!BK227","v":0},{"$f":"AssetLevelCF!BL227","v":0},{"$f":"AssetLevelCF!BM227","v":0},{"$f":"AssetLevelCF!BN227","v":0},{"$f":"AssetLevelCF!BO227","v":0},{"$f":"AssetLevelCF!BP227","v":0},{"$f":"AssetLevelCF!BQ227","v":0},{"$f":"AssetLevelCF!BR227","v":0},{"$f":"AssetLevelCF!BS227","v":0},{"$f":"AssetLevelCF!BT227","v":0},{"$f":"AssetLevelCF!BU227","v":0},{"$f":"AssetLevelCF!BV227","v":0},{"$f":"AssetLevelCF!BW227","v":0},{"$f":"AssetLevelCF!BX227","v":0},{"$f":"AssetLevelCF!BY227","v":0},{"$f":"AssetLevelCF!BZ227","v":0},{"$f":"AssetLevelCF!CA227","v":0},{"$f":"AssetLevelCF!CB227","v":0},{"$f":"AssetLevelCF!CC227","v":0},{"$f":"AssetLevelCF!CD227","v":0},{"$f":"AssetLevelCF!CE227","v":0},{"$f":"AssetLevelCF!CF227","v":0},{"$f":"AssetLevelCF!CG227","v":0},{"$f":"AssetLevelCF!CH227","v":0},{"$f":"AssetLevelCF!CI227","v":0},{"$f":"AssetLevelCF!CJ227","v":0},{"$f":"AssetLevelCF!CK227","v":0},{"$f":"AssetLevelCF!CL227","v":0},{"$f":"AssetLevelCF!CM227","v":0},{"$f":"AssetLevelCF!CN227","v":0},{"$f":"AssetLevelCF!CO227","v":-750},{"$f":"AssetLevelCF!CP227","v":0},{"$f":"AssetLevelCF!CQ227","v":0},{"$f":"AssetLevelCF!CR227","v":0},{"$f":"AssetLevelCF!CS227","v":0},{"$f":"AssetLevelCF!CT227","v":0},{"$f":"AssetLevelCF!CU227","v":0},{"$f":"AssetLevelCF!CV227","v":0},{"$f":"AssetLevelCF!CW227","v":0},{"$f":"AssetLevelCF!CX227","v":0},{"$f":"AssetLevelCF!CY227","v":0},{"$f":"AssetLevelCF!CZ227","v":0},{"$f":"AssetLevelCF!DA227","v":0},{"$f":"AssetLevelCF!DB227","v":0},{"$f":"AssetLevelCF!DC227","v":0},{"$f":"AssetLevelCF!DD227","v":0},{"$f":"AssetLevelCF!DE227","v":0},{"$f":"AssetLevelCF!DF227","v":0},{"$f":"AssetLevelCF!DG227","v":0},{"$f":"AssetLevelCF!DH227","v":0},{"$f":"AssetLevelCF!DI227","v":0},{"$f":"AssetLevelCF!DJ227","v":0},{"$f":"AssetLevelCF!DK227","v":0},{"$f":"AssetLevelCF!DL227","v":0},{"$f":"AssetLevelCF!DM227","v":0},{"$f":"AssetLevelCF!DN227","v":0},{"$f":"AssetLevelCF!DO227","v":0},{"$f":"AssetLevelCF!DP227","v":0},{"$f":"AssetLevelCF!DQ227","v":0},{"$f":"AssetLevelCF!DR227","v":0},{"$f":"AssetLevelCF!DS227","v":0},{"$f":"AssetLevelCF!DT227","v":0},{"$f":"AssetLevelCF!DU227","v":0},{"$f":"AssetLevelCF!DV227","v":0},{"$f":"AssetLevelCF!DW227","v":0},{"$f":"AssetLevelCF!DX227","v":0},{"$f":"AssetLevelCF!DY227","v":0},{"$f":"AssetLevelCF!DZ227","v":0},{"$f":"AssetLevelCF!EA227","v":0},{"$f":"AssetLevelCF!EB227","v":0},{"$f":"AssetLevelCF!EC227","v":0},{"$f":"AssetLevelCF!ED227","v":0},{"$f":"AssetLevelCF!EE227","v":0},{"$f":"AssetLevelCF!EF227","v":0},{"$f":"AssetLevelCF!EG227","v":0},{"$f":"AssetLevelCF!EH227","v":0},{"$f":"AssetLevelCF!EI227","v":0},{"$f":"AssetLevelCF!EJ227","v":0},{"$f":"AssetLevelCF!EK227","v":0},{"$f":"AssetLevelCF!EL227","v":0},{"$f":"AssetLevelCF!EM227","v":0},{"$f":"AssetLevelCF!EN227","v":0},{"$f":"AssetLevelCF!EO227","v":0},{"$f":"AssetLevelCF!EP227","v":0},{"$f":"AssetLevelCF!EQ227","v":0},{"$f":"AssetLevelCF!ER227","v":0},{"$f":"AssetLevelCF!ES227","v":0},{"$f":"AssetLevelCF!ET227","v":0},{"$f":"AssetLevelCF!EU227","v":0},{"$f":"AssetLevelCF!EV227","v":0},{"$f":"AssetLevelCF!EW227","v":0},{"$f":"AssetLevelCF!EX227","v":0},{"$f":"AssetLevelCF!EY227","v":0},{"$f":"AssetLevelCF!EZ227","v":0},{"$f":"AssetLevelCF!FA227","v":0},{"$f":"AssetLevelCF!FB227","v":0},{"$f":"AssetLevelCF!FC227","v":0},{"$f":"AssetLevelCF!FD227","v":0},{"$f":"AssetLevelCF!FE227","v":0},{"$f":"AssetLevelCF!FF227","v":0},{"$f":"AssetLevelCF!FG227","v":0},{"$f":"AssetLevelCF!FH227","v":0},{"$f":"AssetLevelCF!FI227","v":0},{"$f":"AssetLevelCF!FJ227","v":0}]
[]
[null,"Total Marketing Expenses",null,null,null,null,{"$f":"AssetLevelCF!G229","v":0},{"$f":"AssetLevelCF!H229","v":0},{"$f":"AssetLevelCF!I229","v":0},{"$f":"AssetLevelCF!J229","v":0},{"$f":"AssetLevelCF!K229","v":0},{"$f":"AssetLevelCF!L229","v":0},{"$f":"AssetLevelCF!M229","v":0},{"$f":"AssetLevelCF!N229","v":0},{"$f":"AssetLevelCF!O229","v":0},{"$f":"AssetLevelCF!P229","v":0},{"$f":"AssetLevelCF!Q229","v":0},{"$f":"AssetLevelCF!R229","v":0},{"$f":"AssetLevelCF!S229","v":-1275},{"$f":"AssetLevelCF!T229","v":0},{"$f":"AssetLevelCF!U229","v":0},{"$f":"AssetLevelCF!V229","v":-65.625},{"$f":"AssetLevelCF!W229","v":0},{"$f":"AssetLevelCF!X229","v":-65.625},{"$f":"AssetLevelCF!Y229","v":-131.25},{"$f":"AssetLevelCF!Z229","v":0},{"$f":"AssetLevelCF!AA229","v":0},{"$f":"AssetLevelCF!AB229","v":0},{"$f":"AssetLevelCF!AC229","v":0},{"$f":"AssetLevelCF!AD229","v":0},{"$f":"AssetLevelCF!AE229","v":0},{"$f":"AssetLevelCF!AF229","v":0},{"$f":"AssetLevelCF!AG229","v":-672},{"$f":"AssetLevelCF!AH229","v":0},{"$f":"AssetLevelCF!AI229","v":0},{"$f":"AssetLevelCF!AJ229","v":0},{"$f":"AssetLevelCF!AK229","v":-234.5},null,{"$f":"AssetLevelCF!AM229","v":-2444},null,"Total Marketing Expenses",null,null,null,null,null,{"$f":"AssetLevelCF!AU229","v":0},{"$f":"AssetLevelCF!AV229","v":0},{"$f":"AssetLevelCF!AW229","v":0},{"$f":"AssetLevelCF!AX229","v":0},{"$f":"AssetLevelCF!AY229","v":0},{"$f":"AssetLevelCF!AZ229","v":0},{"$f":"AssetLevelCF!BA229","v":0},{"$f":"AssetLevelCF!BB229","v":0},{"$f":"AssetLevelCF!BC229","v":0},{"$f":"AssetLevelCF!BD229","v":0},{"$f":"AssetLevelCF!BE229","v":0},{"$f":"AssetLevelCF!BF229","v":0},{"$f":"AssetLevelCF!BG229","v":0},{"$f":"AssetLevelCF!BH229","v":0},{"$f":"AssetLevelCF!BI229","v":0},{"$f":"AssetLevelCF!BJ229","v":0},{"$f":"AssetLevelCF!BK229","v":0},{"$f":"AssetLevelCF!BL229","v":0},{"$f":"AssetLevelCF!BM229","v":0},{"$f":"AssetLevelCF!BN229","v":0},{"$f":"AssetLevelCF!BO229","v":0},{"$f":"AssetLevelCF!BP229","v":0},{"$f":"AssetLevelCF!BQ229","v":0},{"$f":"AssetLevelCF!BR229","v":0},{"$f":"AssetLevelCF!BS229","v":0},{"$f":"AssetLevelCF!BT229","v":0},{"$f":"AssetLevelCF!BU229","v":0},{"$f":"AssetLevelCF!BV229","v":0},{"$f":"AssetLevelCF!BW229","v":0},{"$f":"AssetLevelCF!BX229","v":0},{"$f":"AssetLevelCF!BY229","v":0},{"$f":"AssetLevelCF!BZ229","v":0},{"$f":"AssetLevelCF!CA229","v":0},{"$f":"AssetLevelCF!CB229","v":0},{"$f":"AssetLevelCF!CC229","v":0},{"$f":"AssetLevelCF!CD229","v":0},{"$f":"AssetLevelCF!CE229","v":0},{"$f":"AssetLevelCF!CF229","v":0},{"$f":"AssetLevelCF!CG229","v":0},{"$f":"AssetLevelCF!CH229","v":0},{"$f":"AssetLevelCF!CI229","v":0},{"$f":"AssetLevelCF!CJ229","v":0},{"$f":"AssetLevelCF!CK229","v":0},{"$f":"AssetLevelCF!CL229","v":0},{"$f":"AssetLevelCF!CM229","v":0},{"$f":"AssetLevelCF!CN229","v":-262.5},{"$f":"AssetLevelCF!CO229","v":-1012.5},{"$f":"AssetLevelCF!CP229","v":0},{"$f":"AssetLevelCF!CQ229","v":0},{"$f":"AssetLevelCF!CR229","v":0},{"$f":"AssetLevelCF!CS229","v":0},{"$f":"AssetLevelCF!CT229","v":0},{"$f":"AssetLevelCF!CU229","v":0},{"$f":"AssetLevelCF!CV229","v":0},{"$f":"AssetLevelCF!CW229","v":0},{"$f":"AssetLevelCF!CX229","v":0},{"$f":"AssetLevelCF!CY229","v":0},{"$f":"AssetLevelCF!CZ229","v":0},{"$f":"AssetLevelCF!DA229","v":0},{"$f":"AssetLevelCF!DB229","v":-65.625},{"$f":"AssetLevelCF!DC229","v":0},{"$f":"AssetLevelCF!DD229","v":0},{"$f":"AssetLevelCF!DE229","v":0},{"$f":"AssetLevelCF!DF229","v":0},{"$f":"AssetLevelCF!DG229","v":0},{"$f":"AssetLevelCF!DH229","v":0},{"$f":"AssetLevelCF!DI229","v":0},{"$f":"AssetLevelCF!DJ229","v":-65.625},{"$f":"AssetLevelCF!DK229","v":-65.625},{"$f":"AssetLevelCF!DL229","v":-65.625},{"$f":"AssetLevelCF!DM229","v":0},{"$f":"AssetLevelCF!DN229","v":0},{"$f":"AssetLevelCF!DO229","v":0},{"$f":"AssetLevelCF!DP229","v":0},{"$f":"AssetLevelCF!DQ229","v":0},{"$f":"AssetLevelCF!DR229","v":0},{"$f":"AssetLevelCF!DS229","v":0},{"$f":"AssetLevelCF!DT229","v":0},{"$f":"AssetLevelCF!DU229","v":0},{"$f":"AssetLevelCF!DV229","v":0},{"$f":"AssetLevelCF!DW229","v":0},{"$f":"AssetLevelCF!DX229","v":0},{"$f":"AssetLevelCF!DY229","v":0},{"$f":"AssetLevelCF!DZ229","v":0},{"$f":"AssetLevelCF!EA229","v":0},{"$f":"AssetLevelCF!EB229","v":0},{"$f":"AssetLevelCF!EC229","v":0},{"$f":"AssetLevelCF!ED229","v":0},{"$f":"AssetLevelCF!EE229","v":0},{"$f":"AssetLevelCF!EF229","v":0},{"$f":"AssetLevelCF!EG229","v":0},{"$f":"AssetLevelCF!EH229","v":0},{"$f":"AssetLevelCF!EI229","v":0},{"$f":"AssetLevelCF!EJ229","v":0},{"$f":"AssetLevelCF!EK229","v":0},{"$f":"AssetLevelCF!EL229","v":0},{"$f":"AssetLevelCF!EM229","v":0},{"$f":"AssetLevelCF!EN229","v":0},{"$f":"AssetLevelCF!EO229","v":0},{"$f":"AssetLevelCF!EP229","v":0},{"$f":"AssetLevelCF!EQ229","v":0},{"$f":"AssetLevelCF!ER229","v":-224},{"$f":"AssetLevelCF!ES229","v":-224},{"$f":"AssetLevelCF!ET229","v":-224},{"$f":"AssetLevelCF!EU229","v":0},{"$f":"AssetLevelCF!EV229","v":0},{"$f":"AssetLevelCF!EW229","v":0},{"$f":"AssetLevelCF!EX229","v":0},{"$f":"AssetLevelCF!EY229","v":0},{"$f":"AssetLevelCF!EZ229","v":0},{"$f":"AssetLevelCF!FA229","v":0},{"$f":"AssetLevelCF!FB229","v":0},{"$f":"AssetLevelCF!FC229","v":0},{"$f":"AssetLevelCF!FD229","v":0},{"$f":"AssetLevelCF!FE229","v":0},{"$f":"AssetLevelCF!FF229","v":0},{"$f":"AssetLevelCF!FG229","v":-56},{"$f":"AssetLevelCF!FH229","v":-59.5},{"$f":"AssetLevelCF!FI229","v":-59.5},{"$f":"AssetLevelCF!FJ229","v":-59.5}]
[]
[null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"AssetLevelCF!G231","v":0},{"$f":"AssetLevelCF!H231","v":-10985.142289554718},{"$f":"AssetLevelCF!I231","v":0},{"$f":"AssetLevelCF!J231","v":0},{"$f":"AssetLevelCF!K231","v":0},{"$f":"AssetLevelCF!L231","v":0},{"$f":"AssetLevelCF!M231","v":0},{"$f":"AssetLevelCF!N231","v":0},{"$f":"AssetLevelCF!O231","v":0},{"$f":"AssetLevelCF!P231","v":-8893.8816006919005},{"$f":"AssetLevelCF!Q231","v":-23500.602319073674},{"$f":"AssetLevelCF!R231","v":-23995.913166615323},{"$f":"AssetLevelCF!S231","v":-20128.053694958082},{"$f":"AssetLevelCF!T231","v":-23833.711093501835},{"$f":"AssetLevelCF!U231","v":-14739.177250412176},{"$f":"AssetLevelCF!V231","v":-17077.308979624922},{"$f":"AssetLevelCF!W231","v":-13921.323722933039},{"$f":"AssetLevelCF!X231","v":-13449.226573493521},{"$f":"AssetLevelCF!Y231","v":-14138.687407457113},{"$f":"AssetLevelCF!Z231","v":-8189.5493585533923},{"$f":"AssetLevelCF!AA231","v":-7315.8164190680172},{"$f":"AssetLevelCF!AB231","v":0},{"$f":"AssetLevelCF!AC231","v":0},{"$f":"AssetLevelCF!AD231","v":-405.28837935625103},{"$f":"AssetLevelCF!AE231","v":0},{"$f":"AssetLevelCF!AF231","v":0},{"$f":"AssetLevelCF!AG231","v":0},{"$f":"AssetLevelCF!AH231","v":-78.035750442779232},{"$f":"AssetLevelCF!AI231","v":-79.011197323313951},{"$f":"AssetLevelCF!AJ231","v":0},{"$f":"AssetLevelCF!AK231","v":0},null,{"$f":"AssetLevelCF!AM231","v":-200730.72920306007},null,"Total Construction Costs and Fees",null,null,null,null,{"$f":"AssetLevelCF!AT231","v":0},{"$f":"AssetLevelCF!AU231","v":0},{"$f":"AssetLevelCF!AV231","v":-7323.4281930364796},{"$f":"AssetLevelCF!AW231","v":0},{"$f":"AssetLevelCF!AX231","v":-3661.7140965182398},{"$f":"AssetLevelCF!AY231","v":0},{"$f":"AssetLevelCF!AZ231","v":0},{"$f":"AssetLevelCF!BA231","v":0},{"$f":"AssetLevelCF!BB231","v":0},{"$f":"AssetLevelCF!BC231","v":0},{"$f":"AssetLevelCF!BD231","v":0},{"$f":"AssetLevelCF!BE231","v":0},{"$f":"AssetLevelCF!BF231","v":0},{"$f":"AssetLevelCF!BG231","v":0},{"$f":"AssetLevelCF!BH231","v":0},{"$f":"AssetLevelCF!BI231","v":0},{"$f":"AssetLevelCF!BJ231","v":0},{"$f":"AssetLevelCF!BK231","v":0},{"$f":"AssetLevelCF!BL231","v":0},{"$f":"AssetLevelCF!BM231","v":0},{"$f":"AssetLevelCF!BN231","v":0},{"$f":"AssetLevelCF!BO231","v":0},{"$f":"AssetLevelCF!BP231","v":0},{"$f":"AssetLevelCF!BQ231","v":0},{"$f":"AssetLevelCF!BR231","v":0},{"$f":"AssetLevelCF!BS231","v":0},{"$f":"AssetLevelCF!BT231","v":0},{"$f":"AssetLevelCF!BU231","v":0},{"$f":"AssetLevelCF!BV231","v":0},{"$f":"AssetLevelCF!BW231","v":0},{"$f":"AssetLevelCF!BX231","v":0},{"$f":"AssetLevelCF!BY231","v":0},{"$f":"AssetLevelCF!BZ231","v":0},{"$f":"AssetLevelCF!CA231","v":-192.10834784391344},{"$f":"AssetLevelCF!CB231","v":-194.50970219196236},{"$f":"AssetLevelCF!CC231","v":-2812.318529142487},{"$f":"AssetLevelCF!CD231","v":-5694.9450215135366},{"$f":"AssetLevelCF!CE231","v":-5766.1318342824552},{"$f":"AssetLevelCF!CF231","v":-5838.2084822109864},{"$f":"AssetLevelCF!CG231","v":-5911.1860882386236},{"$f":"AssetLevelCF!CH231","v":-5985.0759143416071},{"$f":"AssetLevelCF!CI231","v":-6059.8893632708769},{"$f":"AssetLevelCF!CJ231","v":-6135.6379803117634},{"$f":"AssetLevelCF!CK231","v":-9179.5576466768562},{"$f":"AssetLevelCF!CL231","v":-2620.8281763558252},{"$f":"AssetLevelCF!CM231","v":-3585.6893730461497},{"$f":"AssetLevelCF!CN231","v":-5445.7657353138402},{"$f":"AssetLevelCF!CO231","v":-5513.8378070052622},{"$f":"AssetLevelCF!CP231","v":-5582.7607795928288},{"$f":"AssetLevelCF!CQ231","v":-5652.5452893377387},{"$f":"AssetLevelCF!CR231","v":-3815.4680703029744},{"$f":"AssetLevelCF!CS231","v":-10454.246794914592},{"$f":"AssetLevelCF!CT231","v":-3911.4509389465329},{"$f":"AssetLevelCF!CU231","v":-2255.0317386167217},{"$f":"AssetLevelCF!CV231","v":-4109.7953436289754},{"$f":"AssetLevelCF!CW231","v":-4161.1677854243371},{"$f":"AssetLevelCF!CX231","v":-4213.1823827421422},{"$f":"AssetLevelCF!CY231","v":-4265.8471625264183},{"$f":"AssetLevelCF!CZ231","v":-8750.6704997618308},{"$f":"AssetLevelCF!DA231","v":-2186.5799401043614},{"$f":"AssetLevelCF!DB231","v":-1874.2113772323098},{"$f":"AssetLevelCF!DC231","v":-3415.7502350058844},{"$f":"AssetLevelCF!DD231","v":-3458.4471129434592},{"$f":"AssetLevelCF!DE231","v":-3501.6777018552516},{"$f":"AssetLevelCF!DF231","v":-3545.4486731284428},{"$f":"AssetLevelCF!DG231","v":-8385.9687645041049},{"$f":"AssetLevelCF!DH231","v":-1817.319433155915},{"$f":"AssetLevelCF!DI231","v":-1150.0224537939771},{"$f":"AssetLevelCF!DJ231","v":-2095.9159220395236},{"$f":"AssetLevelCF!DK231","v":-2122.1148710650177},{"$f":"AssetLevelCF!DL231","v":-2148.6413069533305},{"$f":"AssetLevelCF!DM231","v":-2175.4993232902466},{"$f":"AssetLevelCF!DN231","v":-7692.4319061485194},{"$f":"AssetLevelCF!DO231","v":-1115.1133640708838},{"$f":"AssetLevelCF!DP231","v":-1393.8917050886048},{"$f":"AssetLevelCF!DQ231","v":-2822.6307028044239},{"$f":"AssetLevelCF!DR231","v":-2857.9135865894796},{"$f":"AssetLevelCF!DS231","v":-2893.6375064218473},{"$f":"AssetLevelCF!DT231","v":-2197.355981439091},{"$f":"AssetLevelCF!DU231","v":-2224.8229312070789},{"$f":"AssetLevelCF!DV231","v":0},{"$f":"AssetLevelCF!DW231","v":0},{"$f":"AssetLevelCF!DX231","v":0},{"$f":"AssetLevelCF!DY231","v":0},{"$f":"AssetLevelCF!DZ231","v":0},{"$f":"AssetLevelCF!EA231","v":0},{"$f":"AssetLevelCF!EB231","v":0},{"$f":"AssetLevelCF!EC231","v":0},{"$f":"AssetLevelCF!ED231","v":0},{"$f":"AssetLevelCF!EE231","v":0},{"$f":"AssetLevelCF!EF231","v":0},{"$f":"AssetLevelCF!EG231","v":-201.38553011490734},{"$f":"AssetLevelCF!EH231","v":-203.90284924134369},{"$f":"AssetLevelCF!EI231","v":0},{"$f":"AssetLevelCF!EJ231","v":0},{"$f":"AssetLevelCF!EK231","v":0},{"$f":"AssetLevelCF!EL231","v":0},{"$f":"AssetLevelCF!EM231","v":0},{"$f":"AssetLevelCF!EN231","v":0},{"$f":"AssetLevelCF!EO231","v":0},{"$f":"AssetLevelCF!EP231","v":0},{"$f":"AssetLevelCF!EQ231","v":0},{"$f":"AssetLevelCF!ER231","v":0},{"$f":"AssetLevelCF!ES231","v":0},{"$f":"AssetLevelCF!ET231","v":0},{"$f":"AssetLevelCF!EU231","v":0},{"$f":"AssetLevelCF!EV231","v":0},{"$f":"AssetLevelCF!EW231","v":0},{"$f":"AssetLevelCF!EX231","v":-78.035750442779232},{"$f":"AssetLevelCF!EY231","v":-79.011197323313951},{"$f":"AssetLevelCF!EZ231","v":0},{"$f":"AssetLevelCF!FA231","v":0},{"$f":"AssetLevelCF!FB231","v":0},{"$f":"AssetLevelCF!FC231","v":0},{"$f":"AssetLevelCF!FD231","v":0},{"$f":"AssetLevelCF!FE231","v":0},{"$f":"AssetLevelCF!FF231","v":0},{"$f":"AssetLevelCF!FG231","v":0},{"$f":"AssetLevelCF!FH231","v":0},{"$f":"AssetLevelCF!FI231","v":0},{"$f":"AssetLevelCF!FJ231","v":0}]
[]
[]
[null,"Gross Disposal Proceeds",null,null,null,null,{"$f":"AssetLevelCF!G234","v":0},{"$f":"AssetLevelCF!H234","v":0},{"$f":"AssetLevelCF!I234","v":0},{"$f":"AssetLevelCF!J234","v":0},{"$f":"AssetLevelCF!K234","v":0},{"$f":"AssetLevelCF!L234","v":0},{"$f":"AssetLevelCF!M234","v":0},{"$f":"AssetLevelCF!N234","v":0},{"$f":"AssetLevelCF!O234","v":0},{"$f":"AssetLevelCF!P234","v":0},{"$f":"AssetLevelCF!Q234","v":0},{"$f":"AssetLevelCF!R234","v":0},{"$f":"AssetLevelCF!S234","v":0},{"$f":"AssetLevelCF!T234","v":0},{"$f":"AssetLevelCF!U234","v":0},{"$f":"AssetLevelCF!V234","v":0},{"$f":"AssetLevelCF!W234","v":0},{"$f":"AssetLevelCF!X234","v":0},{"$f":"AssetLevelCF!Y234","v":0},{"$f":"AssetLevelCF!Z234","v":0},{"$f":"AssetLevelCF!AA234","v":0},{"$f":"AssetLevelCF!AB234","v":211267.18977384805},{"$f":"AssetLevelCF!AC234","v":0},{"$f":"AssetLevelCF!AD234","v":0},{"$f":"AssetLevelCF!AE234","v":0},{"$f":"AssetLevelCF!AF234","v":0},{"$f":"AssetLevelCF!AG234","v":0},{"$f":"AssetLevelCF!AH234","v":0},{"$f":"AssetLevelCF!AI234","v":0},{"$f":"AssetLevelCF!AJ234","v":0},{"$f":"AssetLevelCF!AK234","v":0},null,{"$f":"AssetLevelCF!AM234","v":211267.18977384805},null,"Gross Disposal Proceeds",null,null,null,null,null,{"$f":"AssetLevelCF!AU234","v":0},{"$f":"AssetLevelCF!AV234","v":0},{"$f":"AssetLevelCF!AW234","v":0},{"$f":"AssetLevelCF!AX234","v":0},{"$f":"AssetLevelCF!AY234","v":0},{"$f":"AssetLevelCF!AZ234","v":0},{"$f":"AssetLevelCF!BA234","v":0},{"$f":"AssetLevelCF!BB234","v":0},{"$f":"AssetLevelCF!BC234","v":0},{"$f":"AssetLevelCF!BD234","v":0},{"$f":"AssetLevelCF!BE234","v":0},{"$f":"AssetLevelCF!BF234","v":0},{"$f":"AssetLevelCF!BG234","v":0},{"$f":"AssetLevelCF!BH234","v":0},{"$f":"AssetLevelCF!BI234","v":0},{"$f":"AssetLevelCF!BJ234","v":0},{"$f":"AssetLevelCF!BK234","v":0},{"$f":"AssetLevelCF!BL234","v":0},{"$f":"AssetLevelCF!BM234","v":0},{"$f":"AssetLevelCF!BN234","v":0},{"$f":"AssetLevelCF!BO234","v":0},{"$f":"AssetLevelCF!BP234","v":0},{"$f":"AssetLevelCF!BQ234","v":0},{"$f":"AssetLevelCF!BR234","v":0},{"$f":"AssetLevelCF!BS234","v":0},{"$f":"AssetLevelCF!BT234","v":0},{"$f":"AssetLevelCF!BU234","v":0},{"$f":"AssetLevelCF!BV234","v":0},{"$f":"AssetLevelCF!BW234","v":0},{"$f":"AssetLevelCF!BX234","v":0},{"$f":"AssetLevelCF!BY234","v":0},{"$f":"AssetLevelCF!BZ234","v":0},{"$f":"AssetLevelCF!CA234","v":0},{"$f":"AssetLevelCF!CB234","v":0},{"$f":"AssetLevelCF!CC234","v":0},{"$f":"AssetLevelCF!CD234","v":0},{"$f":"AssetLevelCF!CE234","v":0},{"$f":"AssetLevelCF!CF234","v":0},{"$f":"AssetLevelCF!CG234","v":0},{"$f":"AssetLevelCF!CH234","v":0},{"$f":"AssetLevelCF!CI234","v":0},{"$f":"AssetLevelCF!CJ234","v":0},{"$f":"AssetLevelCF!CK234","v":0},{"$f":"AssetLevelCF!CL234","v":0},{"$f":"AssetLevelCF!CM234","v":0},{"$f":"AssetLevelCF!CN234","v":0},{"$f":"AssetLevelCF!CO234","v":0},{"$f":"AssetLevelCF!CP234","v":0},{"$f":"AssetLevelCF!CQ234","v":0},{"$f":"AssetLevelCF!CR234","v":0},{"$f":"AssetLevelCF!CS234","v":0},{"$f":"AssetLevelCF!CT234","v":0},{"$f":"AssetLevelCF!CU234","v":0},{"$f":"AssetLevelCF!CV234","v":0},{"$f":"AssetLevelCF!CW234","v":0},{"$f":"AssetLevelCF!CX234","v":0},{"$f":"AssetLevelCF!CY234","v":0},{"$f":"AssetLevelCF!CZ234","v":0},{"$f":"AssetLevelCF!DA234","v":0},{"$f":"AssetLevelCF!DB234","v":0},{"$f":"AssetLevelCF!DC234","v":0},{"$f":"AssetLevelCF!DD234","v":0},{"$f":"AssetLevelCF!DE234","v":0},{"$f":"AssetLevelCF!DF234","v":0},{"$f":"AssetLevelCF!DG234","v":0},{"$f":"AssetLevelCF!DH234","v":0},{"$f":"AssetLevelCF!DI234","v":0},{"$f":"AssetLevelCF!DJ234","v":0},{"$f":"AssetLevelCF!DK234","v":0},{"$f":"AssetLevelCF!DL234","v":0},{"$f":"AssetLevelCF!DM234","v":0},{"$f":"AssetLevelCF!DN234","v":0},{"$f":"AssetLevelCF!DO234","v":0},{"$f":"AssetLevelCF!DP234","v":0},{"$f":"AssetLevelCF!DQ234","v":0},{"$f":"AssetLevelCF!DR234","v":0},{"$f":"AssetLevelCF!DS234","v":0},{"$f":"AssetLevelCF!DT234","v":0},{"$f":"AssetLevelCF!DU234","v":0},{"$f":"AssetLevelCF!DV234","v":0},{"$f":"AssetLevelCF!DW234","v":0},{"$f":"AssetLevelCF!DX234","v":0},{"$f":"AssetLevelCF!DY234","v":0},{"$f":"AssetLevelCF!DZ234","v":211267.18977384805},{"$f":"AssetLevelCF!EA234","v":0},{"$f":"AssetLevelCF!EB234","v":0},{"$f":"AssetLevelCF!EC234","v":0},{"$f":"AssetLevelCF!ED234","v":0},{"$f":"AssetLevelCF!EE234","v":0},{"$f":"AssetLevelCF!EF234","v":0},{"$f":"AssetLevelCF!EG234","v":0},{"$f":"AssetLevelCF!EH234","v":0},{"$f":"AssetLevelCF!EI234","v":0},{"$f":"AssetLevelCF!EJ234","v":0},{"$f":"AssetLevelCF!EK234","v":0},{"$f":"AssetLevelCF!EL234","v":0},{"$f":"AssetLevelCF!EM234","v":0},{"$f":"AssetLevelCF!EN234","v":0},{"$f":"AssetLevelCF!EO234","v":0},{"$f":"AssetLevelCF!EP234","v":0},{"$f":"AssetLevelCF!EQ234","v":0},{"$f":"AssetLevelCF!ER234","v":0},{"$f":"AssetLevelCF!ES234","v":0},{"$f":"AssetLevelCF!ET234","v":0},{"$f":"AssetLevelCF!EU234","v":0},{"$f":"AssetLevelCF!EV234","v":0},{"$f":"AssetLevelCF!EW234","v":0},{"$f":"AssetLevelCF!EX234","v":0},{"$f":"AssetLevelCF!EY234","v":0},{"$f":"AssetLevelCF!EZ234","v":0},{"$f":"AssetLevelCF!FA234","v":0},{"$f":"AssetLevelCF!FB234","v":0},{"$f":"AssetLevelCF!FC234","v":0},{"$f":"AssetLevelCF!FD234","v":0},{"$f":"AssetLevelCF!FE234","v":0},{"$f":"AssetLevelCF!FF234","v":0},{"$f":"AssetLevelCF!FG234","v":0},{"$f":"AssetLevelCF!FH234","v":0},{"$f":"AssetLevelCF!FI234","v":0},{"$f":"AssetLevelCF!FJ234","v":0}]
[null,"Sales Commissions",null,null,null,null,{"$f":"AssetLevelCF!G235","v":0},{"$f":"AssetLevelCF!H235","v":0},{"$f":"AssetLevelCF!I235","v":0},{"$f":"AssetLevelCF!J235","v":0},{"$f":"AssetLevelCF!K235","v":0},{"$f":"AssetLevelCF!L235","v":0},{"$f":"AssetLevelCF!M235","v":0},{"$f":"AssetLevelCF!N235","v":0},{"$f":"AssetLevelCF!O235","v":0},{"$f":"AssetLevelCF!P235","v":0},{"$f":"AssetLevelCF!Q235","v":0},{"$f":"AssetLevelCF!R235","v":0},{"$f":"AssetLevelCF!S235","v":0},{"$f":"AssetLevelCF!T235","v":0},{"$f":"AssetLevelCF!U235","v":0},{"$f":"AssetLevelCF!V235","v":0},{"$f":"AssetLevelCF!W235","v":0},{"$f":"AssetLevelCF!X235","v":0},{"$f":"AssetLevelCF!Y235","v":0},{"$f":"AssetLevelCF!Z235","v":0},{"$f":"AssetLevelCF!AA235","v":0},{"$f":"AssetLevelCF!AB235","v":-4225.3437954769606},{"$f":"AssetLevelCF!AC235","v":0},{"$f":"AssetLevelCF!AD235","v":0},{"$f":"AssetLevelCF!AE235","v":0},{"$f":"AssetLevelCF!AF235","v":0},{"$f":"AssetLevelCF!AG235","v":0},{"$f":"AssetLevelCF!AH235","v":0},{"$f":"AssetLevelCF!AI235","v":0},{"$f":"AssetLevelCF!AJ235","v":0},{"$f":"AssetLevelCF!AK235","v":0},null,{"$f":"AssetLevelCF!AM235","v":-4225.3437954769606},null,"Sales Commissions",null,null,null,null,null,{"$f":"AssetLevelCF!AU235","v":0},{"$f":"AssetLevelCF!AV235","v":0},{"$f":"AssetLevelCF!AW235","v":0},{"$f":"AssetLevelCF!AX235","v":0},{"$f":"AssetLevelCF!AY235","v":0},{"$f":"AssetLevelCF!AZ235","v":0},{"$f":"AssetLevelCF!BA235","v":0},{"$f":"AssetLevelCF!BB235","v":0},{"$f":"AssetLevelCF!BC235","v":0},{"$f":"AssetLevelCF!BD235","v":0},{"$f":"AssetLevelCF!BE235","v":0},{"$f":"AssetLevelCF!BF235","v":0},{"$f":"AssetLevelCF!BG235","v":0},{"$f":"AssetLevelCF!BH235","v":0},{"$f":"AssetLevelCF!BI235","v":0},{"$f":"AssetLevelCF!BJ235","v":0},{"$f":"AssetLevelCF!BK235","v":0},{"$f":"AssetLevelCF!BL235","v":0},{"$f":"AssetLevelCF!BM235","v":0},{"$f":"AssetLevelCF!BN235","v":0},{"$f":"AssetLevelCF!BO235","v":0},{"$f":"AssetLevelCF!BP235","v":0},{"$f":"AssetLevelCF!BQ235","v":0},{"$f":"AssetLevelCF!BR235","v":0},{"$f":"AssetLevelCF!BS235","v":0},{"$f":"AssetLevelCF!BT235","v":0},{"$f":"AssetLevelCF!BU235","v":0},{"$f":"AssetLevelCF!BV235","v":0},{"$f":"AssetLevelCF!BW235","v":0},{"$f":"AssetLevelCF!BX235","v":0},{"$f":"AssetLevelCF!BY235","v":0},{"$f":"AssetLevelCF!BZ235","v":0},{"$f":"AssetLevelCF!CA235","v":0},{"$f":"AssetLevelCF!CB235","v":0},{"$f":"AssetLevelCF!CC235","v":0},{"$f":"AssetLevelCF!CD235","v":0},{"$f":"AssetLevelCF!CE235","v":0},{"$f":"AssetLevelCF!CF235","v":0},{"$f":"AssetLevelCF!CG235","v":0},{"$f":"AssetLevelCF!CH235","v":0},{"$f":"AssetLevelCF!CI235","v":0},{"$f":"AssetLevelCF!CJ235","v":0},{"$f":"AssetLevelCF!CK235","v":0},{"$f":"AssetLevelCF!CL235","v":0},{"$f":"AssetLevelCF!CM235","v":0},{"$f":"AssetLevelCF!CN235","v":0},{"$f":"AssetLevelCF!CO235","v":0},{"$f":"AssetLevelCF!CP235","v":0},{"$f":"AssetLevelCF!CQ235","v":0},{"$f":"AssetLevelCF!CR235","v":0},{"$f":"AssetLevelCF!CS235","v":0},{"$f":"AssetLevelCF!CT235","v":0},{"$f":"AssetLevelCF!CU235","v":0},{"$f":"AssetLevelCF!CV235","v":0},{"$f":"AssetLevelCF!CW235","v":0},{"$f":"AssetLevelCF!CX235","v":0},{"$f":"AssetLevelCF!CY235","v":0},{"$f":"AssetLevelCF!CZ235","v":0},{"$f":"AssetLevelCF!DA235","v":0},{"$f":"AssetLevelCF!DB235","v":0},{"$f":"AssetLevelCF!DC235","v":0},{"$f":"AssetLevelCF!DD235","v":0},{"$f":"AssetLevelCF!DE235","v":0},{"$f":"AssetLevelCF!DF235","v":0},{"$f":"AssetLevelCF!DG235","v":0},{"$f":"AssetLevelCF!DH235","v":0},{"$f":"AssetLevelCF!DI235","v":0},{"$f":"AssetLevelCF!DJ235","v":0},{"$f":"AssetLevelCF!DK235","v":0},{"$f":"AssetLevelCF!DL235","v":0},{"$f":"AssetLevelCF!DM235","v":0},{"$f":"AssetLevelCF!DN235","v":0},{"$f":"AssetLevelCF!DO235","v":0},{"$f":"AssetLevelCF!DP235","v":0},{"$f":"AssetLevelCF!DQ235","v":0},{"$f":"AssetLevelCF!DR235","v":0},{"$f":"AssetLevelCF!DS235","v":0},{"$f":"AssetLevelCF!DT235","v":0},{"$f":"AssetLevelCF!DU235","v":0},{"$f":"AssetLevelCF!DV235","v":0},{"$f":"AssetLevelCF!DW235","v":0},{"$f":"AssetLevelCF!DX235","v":0},{"$f":"AssetLevelCF!DY235","v":0},{"$f":"AssetLevelCF!DZ235","v":-4225.3437954769606},{"$f":"AssetLevelCF!EA235","v":0},{"$f":"AssetLevelCF!EB235","v":0},{"$f":"AssetLevelCF!EC235","v":0},{"$f":"AssetLevelCF!ED235","v":0},{"$f":"AssetLevelCF!EE235","v":0},{"$f":"AssetLevelCF!EF235","v":0},{"$f":"AssetLevelCF!EG235","v":0},{"$f":"AssetLevelCF!EH235","v":0},{"$f":"AssetLevelCF!EI235","v":0},{"$f":"AssetLevelCF!EJ235","v":0},{"$f":"AssetLevelCF!EK235","v":0},{"$f":"AssetLevelCF!EL235","v":0},{"$f":"AssetLevelCF!EM235","v":0},{"$f":"AssetLevelCF!EN235","v":0},{"$f":"AssetLevelCF!EO235","v":0},{"$f":"AssetLevelCF!EP235","v":0},{"$f":"AssetLevelCF!EQ235","v":0},{"$f":"AssetLevelCF!ER235","v":0},{"$f":"AssetLevelCF!ES235","v":0},{"$f":"AssetLevelCF!ET235","v":0},{"$f":"AssetLevelCF!EU235","v":0},{"$f":"AssetLevelCF!EV235","v":0},{"$f":"AssetLevelCF!EW235","v":0},{"$f":"AssetLevelCF!EX235","v":0},{"$f":"AssetLevelCF!EY235","v":0},{"$f":"AssetLevelCF!EZ235","v":0},{"$f":"AssetLevelCF!FA235","v":0},{"$f":"AssetLevelCF!FB235","v":0},{"$f":"AssetLevelCF!FC235","v":0},{"$f":"AssetLevelCF!FD235","v":0},{"$f":"AssetLevelCF!FE235","v":0},{"$f":"AssetLevelCF!FF235","v":0},{"$f":"AssetLevelCF!FG235","v":0},{"$f":"AssetLevelCF!FH235","v":0},{"$f":"AssetLevelCF!FI235","v":0},{"$f":"AssetLevelCF!FJ235","v":0}]
[null,"Closing Costs",null,null,null,null,{"$f":"AssetLevelCF!G236","v":0},{"$f":"AssetLevelCF!H236","v":0},{"$f":"AssetLevelCF!I236","v":0},{"$f":"AssetLevelCF!J236","v":0},{"$f":"AssetLevelCF!K236","v":0},{"$f":"AssetLevelCF!L236","v":0},{"$f":"AssetLevelCF!M236","v":0},{"$f":"AssetLevelCF!N236","v":0},{"$f":"AssetLevelCF!O236","v":0},{"$f":"AssetLevelCF!P236","v":0},{"$f":"AssetLevelCF!Q236","v":0},{"$f":"AssetLevelCF!R236","v":0},{"$f":"AssetLevelCF!S236","v":0},{"$f":"AssetLevelCF!T236","v":0},{"$f":"AssetLevelCF!U236","v":0},{"$f":"AssetLevelCF!V236","v":0},{"$f":"AssetLevelCF!W236","v":0},{"$f":"AssetLevelCF!X236","v":0},{"$f":"AssetLevelCF!Y236","v":0},{"$f":"AssetLevelCF!Z236","v":0},{"$f":"AssetLevelCF!AA236","v":0},{"$f":"AssetLevelCF!AB236","v":-2112.6718977384803},{"$f":"AssetLevelCF!AC236","v":0},{"$f":"AssetLevelCF!AD236","v":0},{"$f":"AssetLevelCF!AE236","v":0},{"$f":"AssetLevelCF!AF236","v":0},{"$f":"AssetLevelCF!AG236","v":0},{"$f":"AssetLevelCF!AH236","v":0},{"$f":"AssetLevelCF!AI236","v":0},{"$f":"AssetLevelCF!AJ236","v":0},{"$f":"AssetLevelCF!AK236","v":0},null,{"$f":"AssetLevelCF!AM236","v":-2112.6718977384803},null,"Closing Costs",null,null,null,null,null,{"$f":"AssetLevelCF!AU236","v":0},{"$f":"AssetLevelCF!AV236","v":0},{"$f":"AssetLevelCF!AW236","v":0},{"$f":"AssetLevelCF!AX236","v":0},{"$f":"AssetLevelCF!AY236","v":0},{"$f":"AssetLevelCF!AZ236","v":0},{"$f":"AssetLevelCF!BA236","v":0},{"$f":"AssetLevelCF!BB236","v":0},{"$f":"AssetLevelCF!BC236","v":0},{"$f":"AssetLevelCF!BD236","v":0},{"$f":"AssetLevelCF!BE236","v":0},{"$f":"AssetLevelCF!BF236","v":0},{"$f":"AssetLevelCF!BG236","v":0},{"$f":"AssetLevelCF!BH236","v":0},{"$f":"AssetLevelCF!BI236","v":0},{"$f":"AssetLevelCF!BJ236","v":0},{"$f":"AssetLevelCF!BK236","v":0},{"$f":"AssetLevelCF!BL236","v":0},{"$f":"AssetLevelCF!BM236","v":0},{"$f":"AssetLevelCF!BN236","v":0},{"$f":"AssetLevelCF!BO236","v":0},{"$f":"AssetLevelCF!BP236","v":0},{"$f":"AssetLevelCF!BQ236","v":0},{"$f":"AssetLevelCF!BR236","v":0},{"$f":"AssetLevelCF!BS236","v":0},{"$f":"AssetLevelCF!BT236","v":0},{"$f":"AssetLevelCF!BU236","v":0},{"$f":"AssetLevelCF!BV236","v":0},{"$f":"AssetLevelCF!BW236","v":0},{"$f":"AssetLevelCF!BX236","v":0},{"$f":"AssetLevelCF!BY236","v":0},{"$f":"AssetLevelCF!BZ236","v":0},{"$f":"AssetLevelCF!CA236","v":0},{"$f":"AssetLevelCF!CB236","v":0},{"$f":"AssetLevelCF!CC236","v":0},{"$f":"AssetLevelCF!CD236","v":0},{"$f":"AssetLevelCF!CE236","v":0},{"$f":"AssetLevelCF!CF236","v":0},{"$f":"AssetLevelCF!CG236","v":0},{"$f":"AssetLevelCF!CH236","v":0},{"$f":"AssetLevelCF!CI236","v":0},{"$f":"AssetLevelCF!CJ236","v":0},{"$f":"AssetLevelCF!CK236","v":0},{"$f":"AssetLevelCF!CL236","v":0},{"$f":"AssetLevelCF!CM236","v":0},{"$f":"AssetLevelCF!CN236","v":0},{"$f":"AssetLevelCF!CO236","v":0},{"$f":"AssetLevelCF!CP236","v":0},{"$f":"AssetLevelCF!CQ236","v":0},{"$f":"AssetLevelCF!CR236","v":0},{"$f":"AssetLevelCF!CS236","v":0},{"$f":"AssetLevelCF!CT236","v":0},{"$f":"AssetLevelCF!CU236","v":0},{"$f":"AssetLevelCF!CV236","v":0},{"$f":"AssetLevelCF!CW236","v":0},{"$f":"AssetLevelCF!CX236","v":0},{"$f":"AssetLevelCF!CY236","v":0},{"$f":"AssetLevelCF!CZ236","v":0},{"$f":"AssetLevelCF!DA236","v":0},{"$f":"AssetLevelCF!DB236","v":0},{"$f":"AssetLevelCF!DC236","v":0},{"$f":"AssetLevelCF!DD236","v":0},{"$f":"AssetLevelCF!DE236","v":0},{"$f":"AssetLevelCF!DF236","v":0},{"$f":"AssetLevelCF!DG236","v":0},{"$f":"AssetLevelCF!DH236","v":0},{"$f":"AssetLevelCF!DI236","v":0},{"$f":"AssetLevelCF!DJ236","v":0},{"$f":"AssetLevelCF!DK236","v":0},{"$f":"AssetLevelCF!DL236","v":0},{"$f":"AssetLevelCF!DM236","v":0},{"$f":"AssetLevelCF!DN236","v":0},{"$f":"AssetLevelCF!DO236","v":0},{"$f":"AssetLevelCF!DP236","v":0},{"$f":"AssetLevelCF!DQ236","v":0},{"$f":"AssetLevelCF!DR236","v":0},{"$f":"AssetLevelCF!DS236","v":0},{"$f":"AssetLevelCF!DT236","v":0},{"$f":"AssetLevelCF!DU236","v":0},{"$f":"AssetLevelCF!DV236","v":0},{"$f":"AssetLevelCF!DW236","v":0},{"$f":"AssetLevelCF!DX236","v":0},{"$f":"AssetLevelCF!DY236","v":0},{"$f":"AssetLevelCF!DZ236","v":-2112.6718977384803},{"$f":"AssetLevelCF!EA236","v":0},{"$f":"AssetLevelCF!EB236","v":0},{"$f":"AssetLevelCF!EC236","v":0},{"$f":"AssetLevelCF!ED236","v":0},{"$f":"AssetLevelCF!EE236","v":0},{"$f":"AssetLevelCF!EF236","v":0},{"$f":"AssetLevelCF!EG236","v":0},{"$f":"AssetLevelCF!EH236","v":0},{"$f":"AssetLevelCF!EI236","v":0},{"$f":"AssetLevelCF!EJ236","v":0},{"$f":"AssetLevelCF!EK236","v":0},{"$f":"AssetLevelCF!EL236","v":0},{"$f":"AssetLevelCF!EM236","v":0},{"$f":"AssetLevelCF!EN236","v":0},{"$f":"AssetLevelCF!EO236","v":0},{"$f":"AssetLevelCF!EP236","v":0},{"$f":"AssetLevelCF!EQ236","v":0},{"$f":"AssetLevelCF!ER236","v":0},{"$f":"AssetLevelCF!ES236","v":0},{"$f":"AssetLevelCF!ET236","v":0},{"$f":"AssetLevelCF!EU236","v":0},{"$f":"AssetLevelCF!EV236","v":0},{"$f":"AssetLevelCF!EW236","v":0},{"$f":"AssetLevelCF!EX236","v":0},{"$f":"AssetLevelCF!EY236","v":0},{"$f":"AssetLevelCF!EZ236","v":0},{"$f":"AssetLevelCF!FA236","v":0},{"$f":"AssetLevelCF!FB236","v":0},{"$f":"AssetLevelCF!FC236","v":0},{"$f":"AssetLevelCF!FD236","v":0},{"$f":"AssetLevelCF!FE236","v":0},{"$f":"AssetLevelCF!FF236","v":0},{"$f":"AssetLevelCF!FG236","v":0},{"$f":"AssetLevelCF!FH236","v":0},{"$f":"AssetLevelCF!FI236","v":0},{"$f":"AssetLevelCF!FJ236","v":0}]
[]
[null,"Net Disposal Proceeds",null,null,null,null,{"$f":"AssetLevelCF!G238","v":0},{"$f":"AssetLevelCF!H238","v":0},{"$f":"AssetLevelCF!I238","v":0},{"$f":"AssetLevelCF!J238","v":0},{"$f":"AssetLevelCF!K238","v":0},{"$f":"AssetLevelCF!L238","v":0},{"$f":"AssetLevelCF!M238","v":0},{"$f":"AssetLevelCF!N238","v":0},{"$f":"AssetLevelCF!O238","v":0},{"$f":"AssetLevelCF!P238","v":0},{"$f":"AssetLevelCF!Q238","v":0},{"$f":"AssetLevelCF!R238","v":0},{"$f":"AssetLevelCF!S238","v":0},{"$f":"AssetLevelCF!T238","v":0},{"$f":"AssetLevelCF!U238","v":0},{"$f":"AssetLevelCF!V238","v":0},{"$f":"AssetLevelCF!W238","v":0},{"$f":"AssetLevelCF!X238","v":0},{"$f":"AssetLevelCF!Y238","v":0},{"$f":"AssetLevelCF!Z238","v":0},{"$f":"AssetLevelCF!AA238","v":0},{"$f":"AssetLevelCF!AB238","v":204929.17408063263},{"$f":"AssetLevelCF!AC238","v":0},{"$f":"AssetLevelCF!AD238","v":0},{"$f":"AssetLevelCF!AE238","v":0},{"$f":"AssetLevelCF!AF238","v":0},{"$f":"AssetLevelCF!AG238","v":0},{"$f":"AssetLevelCF!AH238","v":0},{"$f":"AssetLevelCF!AI238","v":0},{"$f":"AssetLevelCF!AJ238","v":0},{"$f":"AssetLevelCF!AK238","v":0},null,{"$f":"AssetLevelCF!AM238","v":204929.17408063263},null,"Net Disposal Proceeds",null,null,null,null,null,{"$f":"AssetLevelCF!AU238","v":0},{"$f":"AssetLevelCF!AV238","v":0},{"$f":"AssetLevelCF!AW238","v":0},{"$f":"AssetLevelCF!AX238","v":0},{"$f":"AssetLevelCF!AY238","v":0},{"$f":"AssetLevelCF!AZ238","v":0},{"$f":"AssetLevelCF!BA238","v":0},{"$f":"AssetLevelCF!BB238","v":0},{"$f":"AssetLevelCF!BC238","v":0},{"$f":"AssetLevelCF!BD238","v":0},{"$f":"AssetLevelCF!BE238","v":0},{"$f":"AssetLevelCF!BF238","v":0},{"$f":"AssetLevelCF!BG238","v":0},{"$f":"AssetLevelCF!BH238","v":0},{"$f":"AssetLevelCF!BI238","v":0},{"$f":"AssetLevelCF!BJ238","v":0},{"$f":"AssetLevelCF!BK238","v":0},{"$f":"AssetLevelCF!BL238","v":0},{"$f":"AssetLevelCF!BM238","v":0},{"$f":"AssetLevelCF!BN238","v":0},{"$f":"AssetLevelCF!BO238","v":0},{"$f":"AssetLevelCF!BP238","v":0},{"$f":"AssetLevelCF!BQ238","v":0},{"$f":"AssetLevelCF!BR238","v":0},{"$f":"AssetLevelCF!BS238","v":0},{"$f":"AssetLevelCF!BT238","v":0},{"$f":"AssetLevelCF!BU238","v":0},{"$f":"AssetLevelCF!BV238","v":0},{"$f":"AssetLevelCF!BW238","v":0},{"$f":"AssetLevelCF!BX238","v":0},{"$f":"AssetLevelCF!BY238","v":0},{"$f":"AssetLevelCF!BZ238","v":0},{"$f":"AssetLevelCF!CA238","v":0},{"$f":"AssetLevelCF!CB238","v":0},{"$f":"AssetLevelCF!CC238","v":0},{"$f":"AssetLevelCF!CD238","v":0},{"$f":"AssetLevelCF!CE238","v":0},{"$f":"AssetLevelCF!CF238","v":0},{"$f":"AssetLevelCF!CG238","v":0},{"$f":"AssetLevelCF!CH238","v":0},{"$f":"AssetLevelCF!CI238","v":0},{"$f":"AssetLevelCF!CJ238","v":0},{"$f":"AssetLevelCF!CK238","v":0},{"$f":"AssetLevelCF!CL238","v":0},{"$f":"AssetLevelCF!CM238","v":0},{"$f":"AssetLevelCF!CN238","v":0},{"$f":"AssetLevelCF!CO238","v":0},{"$f":"AssetLevelCF!CP238","v":0},{"$f":"AssetLevelCF!CQ238","v":0},{"$f":"AssetLevelCF!CR238","v":0},{"$f":"AssetLevelCF!CS238","v":0},{"$f":"AssetLevelCF!CT238","v":0},{"$f":"AssetLevelCF!CU238","v":0},{"$f":"AssetLevelCF!CV238","v":0},{"$f":"AssetLevelCF!CW238","v":0},{"$f":"AssetLevelCF!CX238","v":0},{"$f":"AssetLevelCF!CY238","v":0},{"$f":"AssetLevelCF!CZ238","v":0},{"$f":"AssetLevelCF!DA238","v":0},{"$f":"AssetLevelCF!DB238","v":0},{"$f":"AssetLevelCF!DC238","v":0},{"$f":"AssetLevelCF!DD238","v":0},{"$f":"AssetLevelCF!DE238","v":0},{"$f":"AssetLevelCF!DF238","v":0},{"$f":"AssetLevelCF!DG238","v":0},{"$f":"AssetLevelCF!DH238","v":0},{"$f":"AssetLevelCF!DI238","v":0},{"$f":"AssetLevelCF!DJ238","v":0},{"$f":"AssetLevelCF!DK238","v":0},{"$f":"AssetLevelCF!DL238","v":0},{"$f":"AssetLevelCF!DM238","v":0},{"$f":"AssetLevelCF!DN238","v":0},{"$f":"AssetLevelCF!DO238","v":0},{"$f":"AssetLevelCF!DP238","v":0},{"$f":"AssetLevelCF!DQ238","v":0},{"$f":"AssetLevelCF!DR238","v":0},{"$f":"AssetLevelCF!DS238","v":0},{"$f":"AssetLevelCF!DT238","v":0},{"$f":"AssetLevelCF!DU238","v":0},{"$f":"AssetLevelCF!DV238","v":0},{"$f":"AssetLevelCF!DW238","v":0},{"$f":"AssetLevelCF!DX238","v":0},{"$f":"AssetLevelCF!DY238","v":0},{"$f":"AssetLevelCF!DZ238","v":204929.17408063263},{"$f":"AssetLevelCF!EA238","v":0},{"$f":"AssetLevelCF!EB238","v":0},{"$f":"AssetLevelCF!EC238","v":0},{"$f":"AssetLevelCF!ED238","v":0},{"$f":"AssetLevelCF!EE238","v":0},{"$f":"AssetLevelCF!EF238","v":0},{"$f":"AssetLevelCF!EG238","v":0},{"$f":"AssetLevelCF!EH238","v":0},{"$f":"AssetLevelCF!EI238","v":0},{"$f":"AssetLevelCF!EJ238","v":0},{"$f":"AssetLevelCF!EK238","v":0},{"$f":"AssetLevelCF!EL238","v":0},{"$f":"AssetLevelCF!EM238","v":0},{"$f":"AssetLevelCF!EN238","v":0},{"$f":"AssetLevelCF!EO238","v":0},{"$f":"AssetLevelCF!EP238","v":0},{"$f":"AssetLevelCF!EQ238","v":0},{"$f":"AssetLevelCF!ER238","v":0},{"$f":"AssetLevelCF!ES238","v":0},{"$f":"AssetLevelCF!ET238","v":0},{"$f":"AssetLevelCF!EU238","v":0},{"$f":"AssetLevelCF!EV238","v":0},{"$f":"AssetLevelCF!EW238","v":0},{"$f":"AssetLevelCF!EX238","v":0},{"$f":"AssetLevelCF!EY238","v":0},{"$f":"AssetLevelCF!EZ238","v":0},{"$f":"AssetLevelCF!FA238","v":0},{"$f":"AssetLevelCF!FB238","v":0},{"$f":"AssetLevelCF!FC238","v":0},{"$f":"AssetLevelCF!FD238","v":0},{"$f":"AssetLevelCF!FE238","v":0},{"$f":"AssetLevelCF!FF238","v":0},{"$f":"AssetLevelCF!FG238","v":0},{"$f":"AssetLevelCF!FH238","v":0},{"$f":"AssetLevelCF!FI238","v":0},{"$f":"AssetLevelCF!FJ238","v":0}]
[]
[null,"Total Asset Level Cash Flow",null,null,null,null,{"$f":"AssetLevelCF!G240","v":0},{"$f":"AssetLevelCF!H240","v":-10985.142289554718},{"$f":"AssetLevelCF!I240","v":0},{"$f":"AssetLevelCF!J240","v":0},{"$f":"AssetLevelCF!K240","v":0},{"$f":"AssetLevelCF!L240","v":0},{"$f":"AssetLevelCF!M240","v":0},{"$f":"AssetLevelCF!N240","v":0},{"$f":"AssetLevelCF!O240","v":0},{"$f":"AssetLevelCF!P240","v":-8893.8816006919005},{"$f":"AssetLevelCF!Q240","v":-23500.602319073674},{"$f":"AssetLevelCF!R240","v":-23995.913166615323},{"$f":"AssetLevelCF!S240","v":-19210.505923549204},{"$f":"AssetLevelCF!T240","v":-1130.0447612412827},{"$f":"AssetLevelCF!U240","v":8418.5624084935844},{"$f":"AssetLevelCF!V240","v":4434.4364671645271},{"$f":"AssetLevelCF!W240","v":6121.0963515311396},{"$f":"AssetLevelCF!X240","v":4455.1060820539642},{"$f":"AssetLevelCF!Y240","v":-161.6793596361731},{"$f":"AssetLevelCF!Z240","v":8274.3963382910879},{"$f":"AssetLevelCF!AA240","v":9148.1292777764611},{"$f":"AssetLevelCF!AB240","v":221393.11977747711},{"$f":"AssetLevelCF!AC240","v":0},{"$f":"AssetLevelCF!AD240","v":-405.28837935625103},{"$f":"AssetLevelCF!AE240","v":0},{"$f":"AssetLevelCF!AF240","v":0},{"$f":"AssetLevelCF!AG240","v":-672},{"$f":"AssetLevelCF!AH240","v":14388.534952261109},{"$f":"AssetLevelCF!AI240","v":17703.415671697134},{"$f":"AssetLevelCF!AJ240","v":17782.426869020448},{"$f":"AssetLevelCF!AK240","v":13102.320151765332},null,{"$f":"AssetLevelCF!AM240","v":236266.4865478134},null,{"$f":"AssetLevelCF!AO240","v":"Total Asset Level Cash Flow"},null,null,null,null,{"$f":"AssetLevelCF!AT240","v":0},{"$f":"AssetLevelCF!AU240","v":0},{"$f":"AssetLevelCF!AV240","v":-7323.4281930364796},{"$f":"AssetLevelCF!AW240","v":0},{"$f":"AssetLevelCF!AX240","v":-3661.7140965182398},{"$f":"AssetLevelCF!AY240","v":0},{"$f":"AssetLevelCF!AZ240","v":0},{"$f":"AssetLevelCF!BA240","v":0},{"$f":"AssetLevelCF!BB240","v":0},{"$f":"AssetLevelCF!BC240","v":0},{"$f":"AssetLevelCF!BD240","v":0},{"$f":"AssetLevelCF!BE240","v":0},{"$f":"AssetLevelCF!BF240","v":0},{"$f":"AssetLevelCF!BG240","v":0},{"$f":"AssetLevelCF!BH240","v":0},{"$f":"AssetLevelCF!BI240","v":0},{"$f":"AssetLevelCF!BJ240","v":0},{"$f":"AssetLevelCF!BK240","v":0},{"$f":"AssetLevelCF!BL240","v":0},{"$f":"AssetLevelCF!BM240","v":0},{"$f":"AssetLevelCF!BN240","v":0},{"$f":"AssetLevelCF!BO240","v":0},{"$f":"AssetLevelCF!BP240","v":0},{"$f":"AssetLevelCF!BQ240","v":0},{"$f":"AssetLevelCF!BR240","v":0},{"$f":"AssetLevelCF!BS240","v":0},{"$f":"AssetLevelCF!BT240","v":0},{"$f":"AssetLevelCF!BU240","v":0},{"$f":"AssetLevelCF!BV240","v":0},{"$f":"AssetLevelCF!BW240","v":0},{"$f":"AssetLevelCF!BX240","v":0},{"$f":"AssetLevelCF!BY240","v":0},{"$f":"AssetLevelCF!BZ240","v":0},{"$f":"AssetLevelCF!CA240","v":-192.10834784391344},{"$f":"AssetLevelCF!CB240","v":-194.50970219196236},{"$f":"AssetLevelCF!CC240","v":-2812.318529142487},{"$f":"AssetLevelCF!CD240","v":-5694.9450215135366},{"$f":"AssetLevelCF!CE240","v":-5766.1318342824552},{"$f":"AssetLevelCF!CF240","v":-5838.2084822109864},{"$f":"AssetLevelCF!CG240","v":-5911.1860882386236},{"$f":"AssetLevelCF!CH240","v":-5985.0759143416071},{"$f":"AssetLevelCF!CI240","v":-6059.8893632708769},{"$f":"AssetLevelCF!CJ240","v":-6135.6379803117634},{"$f":"AssetLevelCF!CK240","v":-9179.5576466768562},{"$f":"AssetLevelCF!CL240","v":-2620.8281763558252},{"$f":"AssetLevelCF!CM240","v":-3585.6893730461497},{"$f":"AssetLevelCF!CN240","v":-5708.2657353138402},{"$f":"AssetLevelCF!CO240","v":-6526.3378070052622},{"$f":"AssetLevelCF!CP240","v":-3390.2130081839514},{"$f":"AssetLevelCF!CQ240","v":23.371293727399461},{"$f":"AssetLevelCF!CR240","v":1860.4485127621638},{"$f":"AssetLevelCF!CS240","v":-4778.3302118494539},{"$f":"AssetLevelCF!CT240","v":1764.4656441186053},{"$f":"AssetLevelCF!CU240","v":3534.4031761097185},{"$f":"AssetLevelCF!CV240","v":1679.6395710974648},{"$f":"AssetLevelCF!CW240","v":1628.2671293021031},{"$f":"AssetLevelCF!CX240","v":1576.252531984298},{"$f":"AssetLevelCF!CY240","v":1639.3764504945511},{"$f":"AssetLevelCF!CZ240","v":-2845.4468867408618},{"$f":"AssetLevelCF!DA240","v":3718.643672916608},{"$f":"AssetLevelCF!DB240","v":1921.8632304942341},{"$f":"AssetLevelCF!DC240","v":1594.8547836101602},{"$f":"AssetLevelCF!DD240","v":1552.1579056725855},{"$f":"AssetLevelCF!DE240","v":1508.927316760793},{"$f":"AssetLevelCF!DF240","v":1465.1563454876018},{"$f":"AssetLevelCF!DG240","v":-3375.3637458880612},{"$f":"AssetLevelCF!DH240","v":3193.2855854601294},{"$f":"AssetLevelCF!DI240","v":3860.5825648220675},{"$f":"AssetLevelCF!DJ240","v":776.60167765982669},{"$f":"AssetLevelCF!DK240","v":750.40272863433256},{"$f":"AssetLevelCF!DL240","v":723.87629274601977},{"$f":"AssetLevelCF!DM240","v":1940.4871009208732},{"$f":"AssetLevelCF!DN240","v":-3576.4454819373996},{"$f":"AssetLevelCF!DO240","v":3000.8730601402358},{"$f":"AssetLevelCF!DP240","v":2722.094719122515},{"$f":"AssetLevelCF!DQ240","v":1293.3557214066959},{"$f":"AssetLevelCF!DR240","v":1258.0728376216402},{"$f":"AssetLevelCF!DS240","v":1222.3489177892725},{"$f":"AssetLevelCF!DT240","v":1918.6304427720288},{"$f":"AssetLevelCF!DU240","v":1891.1634930040409},{"$f":"AssetLevelCF!DV240","v":4115.9864242111198},{"$f":"AssetLevelCF!DW240","v":4115.9864242111198},{"$f":"AssetLevelCF!DX240","v":4115.9864242111198},{"$f":"AssetLevelCF!DY240","v":4115.9864242111198},{"$f":"AssetLevelCF!DZ240","v":209045.16050484375},{"$f":"AssetLevelCF!EA240","v":0},{"$f":"AssetLevelCF!EB240","v":0},{"$f":"AssetLevelCF!EC240","v":0},{"$f":"AssetLevelCF!ED240","v":0},{"$f":"AssetLevelCF!EE240","v":0},{"$f":"AssetLevelCF!EF240","v":0},{"$f":"AssetLevelCF!EG240","v":-201.38553011490734},{"$f":"AssetLevelCF!EH240","v":-203.90284924134369},{"$f":"AssetLevelCF!EI240","v":0},{"$f":"AssetLevelCF!EJ240","v":0},{"$f":"AssetLevelCF!EK240","v":0},{"$f":"AssetLevelCF!EL240","v":0},{"$f":"AssetLevelCF!EM240","v":0},{"$f":"AssetLevelCF!EN240","v":0},{"$f":"AssetLevelCF!EO240","v":0},{"$f":"AssetLevelCF!EP240","v":0},{"$f":"AssetLevelCF!EQ240","v":0},{"$f":"AssetLevelCF!ER240","v":-224},{"$f":"AssetLevelCF!ES240","v":-224},{"$f":"AssetLevelCF!ET240","v":-224},{"$f":"AssetLevelCF!EU240","v":1129.750550938551},{"$f":"AssetLevelCF!EV240","v":4445.606717255112},{"$f":"AssetLevelCF!EW240","v":4445.606717255112},{"$f":"AssetLevelCF!EX240","v":4367.5709668123327},{"$f":"AssetLevelCF!EY240","v":4366.5955199317978},{"$f":"AssetLevelCF!EZ240","v":4445.606717255112},{"$f":"AssetLevelCF!FA240","v":4445.606717255112},{"$f":"AssetLevelCF!FB240","v":4445.606717255112},{"$f":"AssetLevelCF!FC240","v":4445.606717255112},{"$f":"AssetLevelCF!FD240","v":4445.606717255112},{"$f":"AssetLevelCF!FE240","v":4445.606717255112},{"$f":"AssetLevelCF!FF240","v":4445.606717255112},{"$f":"AssetLevelCF!FG240","v":2430.8921247374201},{"$f":"AssetLevelCF!FH240","v":3557.1426756759711},{"$f":"AssetLevelCF!FI240","v":3557.1426756759711},{"$f":"AssetLevelCF!FJ240","v":3557.1426756759711}]
[null,"NPV",0.05,{"$f":"AssetLevelCF!D241","v":56372.867673088127},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AssetLevelCF!AO241","v":"NPV"},{"$f":"AssetLevelCF!AP241","v":0.05},{"$f":"AssetLevelCF!AQ241","v":56372.867673088127}]
[]
[null,"Land Purchase Cost",null,null,null,null,{"$f":"AssetLevelCF!G243","v":-4000.000050000001},{"$f":"AssetLevelCF!H243","v":0},{"$f":"AssetLevelCF!I243","v":0},{"$f":"AssetLevelCF!J243","v":0},{"$f":"AssetLevelCF!K243","v":0},{"$f":"AssetLevelCF!L243","v":0},{"$f":"AssetLevelCF!M243","v":0},{"$f":"AssetLevelCF!N243","v":0},{"$f":"AssetLevelCF!O243","v":0},{"$f":"AssetLevelCF!P243","v":0},{"$f":"AssetLevelCF!Q243","v":0},{"$f":"AssetLevelCF!R243","v":0},{"$f":"AssetLevelCF!S243","v":0},{"$f":"AssetLevelCF!T243","v":0},{"$f":"AssetLevelCF!U243","v":0},{"$f":"AssetLevelCF!V243","v":0},{"$f":"AssetLevelCF!W243","v":0},{"$f":"AssetLevelCF!X243","v":0},{"$f":"AssetLevelCF!Y243","v":0},{"$f":"AssetLevelCF!Z243","v":0},{"$f":"AssetLevelCF!AA243","v":0},{"$f":"AssetLevelCF!AB243","v":0},{"$f":"AssetLevelCF!AC243","v":0},{"$f":"AssetLevelCF!AD243","v":0},{"$f":"AssetLevelCF!AE243","v":0},{"$f":"AssetLevelCF!AF243","v":0},{"$f":"AssetLevelCF!AG243","v":0},{"$f":"AssetLevelCF!AH243","v":0},{"$f":"AssetLevelCF!AI243","v":0},{"$f":"AssetLevelCF!AJ243","v":0},{"$f":"AssetLevelCF!AK243","v":0},null,{"$f":"AssetLevelCF!AM243","v":-4000.000050000001},null,{"$f":"AssetLevelCF!AO243","v":"Land Purchase Cost"},null,null,null,null,{"$f":"AssetLevelCF!AT243","v":-4000.000050000001}]
[null,"Total Asset Level Cash Flow (incl. Land)",null,null,null,null,{"$f":"AssetLevelCF!G244","v":-4000.000050000001},{"$f":"AssetLevelCF!H244","v":-10985.142289554718},{"$f":"AssetLevelCF!I244","v":0},{"$f":"AssetLevelCF!J244","v":0},{"$f":"AssetLevelCF!K244","v":0},{"$f":"AssetLevelCF!L244","v":0},{"$f":"AssetLevelCF!M244","v":0},{"$f":"AssetLevelCF!N244","v":0},{"$f":"AssetLevelCF!O244","v":0},{"$f":"AssetLevelCF!P244","v":-8893.8816006919005},{"$f":"AssetLevelCF!Q244","v":-23500.602319073674},{"$f":"AssetLevelCF!R244","v":-23995.913166615323},{"$f":"AssetLevelCF!S244","v":-19210.505923549204},{"$f":"AssetLevelCF!T244","v":-1130.0447612412827},{"$f":"AssetLevelCF!U244","v":8418.5624084935844},{"$f":"AssetLevelCF!V244","v":4434.4364671645271},{"$f":"AssetLevelCF!W244","v":6121.0963515311396},{"$f":"AssetLevelCF!X244","v":4455.1060820539642},{"$f":"AssetLevelCF!Y244","v":-161.6793596361731},{"$f":"AssetLevelCF!Z244","v":8274.3963382910879},{"$f":"AssetLevelCF!AA244","v":9148.1292777764611},{"$f":"AssetLevelCF!AB244","v":221393.11977747711},{"$f":"AssetLevelCF!AC244","v":0},{"$f":"AssetLevelCF!AD244","v":-405.28837935625103},{"$f":"AssetLevelCF!AE244","v":0},{"$f":"AssetLevelCF!AF244","v":0},{"$f":"AssetLevelCF!AG244","v":-672},{"$f":"AssetLevelCF!AH244","v":14388.534952261109},{"$f":"AssetLevelCF!AI244","v":17703.415671697134},{"$f":"AssetLevelCF!AJ244","v":17782.426869020448},{"$f":"AssetLevelCF!AK244","v":13102.320151765332},null,{"$f":"AssetLevelCF!AM244","v":232266.4864978134},null,{"$f":"AssetLevelCF!AO244","v":"Total Asset Level Cash Flow (incl. Land)"},null,null,null,null,{"$f":"AssetLevelCF!AT244","v":-4000.000050000001},{"$f":"AssetLevelCF!AU244","v":0},{"$f":"AssetLevelCF!AV244","v":-7323.4281930364796},{"$f":"AssetLevelCF!AW244","v":0},{"$f":"AssetLevelCF!AX244","v":-3661.7140965182398},{"$f":"AssetLevelCF!AY244","v":0},{"$f":"AssetLevelCF!AZ244","v":0},{"$f":"AssetLevelCF!BA244","v":0},{"$f":"AssetLevelCF!BB244","v":0},{"$f":"AssetLevelCF!BC244","v":0},{"$f":"AssetLevelCF!BD244","v":0},{"$f":"AssetLevelCF!BE244","v":0},{"$f":"AssetLevelCF!BF244","v":0},{"$f":"AssetLevelCF!BG244","v":0},{"$f":"AssetLevelCF!BH244","v":0},{"$f":"AssetLevelCF!BI244","v":0},{"$f":"AssetLevelCF!BJ244","v":0},{"$f":"AssetLevelCF!BK244","v":0},{"$f":"AssetLevelCF!BL244","v":0},{"$f":"AssetLevelCF!BM244","v":0},{"$f":"AssetLevelCF!BN244","v":0},{"$f":"AssetLevelCF!BO244","v":0},{"$f":"AssetLevelCF!BP244","v":0},{"$f":"AssetLevelCF!BQ244","v":0},{"$f":"AssetLevelCF!BR244","v":0},{"$f":"AssetLevelCF!BS244","v":0},{"$f":"AssetLevelCF!BT244","v":0},{"$f":"AssetLevelCF!BU244","v":0},{"$f":"AssetLevelCF!BV244","v":0},{"$f":"AssetLevelCF!BW244","v":0},{"$f":"AssetLevelCF!BX244","v":0},{"$f":"AssetLevelCF!BY244","v":0},{"$f":"AssetLevelCF!BZ244","v":0},{"$f":"AssetLevelCF!CA244","v":-192.10834784391344},{"$f":"AssetLevelCF!CB244","v":-194.50970219196236},{"$f":"AssetLevelCF!CC244","v":-2812.318529142487},{"$f":"AssetLevelCF!CD244","v":-5694.9450215135366},{"$f":"AssetLevelCF!CE244","v":-5766.1318342824552},{"$f":"AssetLevelCF!CF244","v":-5838.2084822109864},{"$f":"AssetLevelCF!CG244","v":-5911.1860882386236},{"$f":"AssetLevelCF!CH244","v":-5985.0759143416071},{"$f":"AssetLevelCF!CI244","v":-6059.8893632708769},{"$f":"AssetLevelCF!CJ244","v":-6135.6379803117634},{"$f":"AssetLevelCF!CK244","v":-9179.5576466768562},{"$f":"AssetLevelCF!CL244","v":-2620.8281763558252},{"$f":"AssetLevelCF!CM244","v":-3585.6893730461497},{"$f":"AssetLevelCF!CN244","v":-5708.2657353138402},{"$f":"AssetLevelCF!CO244","v":-6526.3378070052622},{"$f":"AssetLevelCF!CP244","v":-3390.2130081839514},{"$f":"AssetLevelCF!CQ244","v":23.371293727399461},{"$f":"AssetLevelCF!CR244","v":1860.4485127621638},{"$f":"AssetLevelCF!CS244","v":-4778.3302118494539},{"$f":"AssetLevelCF!CT244","v":1764.4656441186053},{"$f":"AssetLevelCF!CU244","v":3534.4031761097185},{"$f":"AssetLevelCF!CV244","v":1679.6395710974648},{"$f":"AssetLevelCF!CW244","v":1628.2671293021031},{"$f":"AssetLevelCF!CX244","v":1576.252531984298},{"$f":"AssetLevelCF!CY244","v":1639.3764504945511},{"$f":"AssetLevelCF!CZ244","v":-2845.4468867408618},{"$f":"AssetLevelCF!DA244","v":3718.643672916608},{"$f":"AssetLevelCF!DB244","v":1921.8632304942341},{"$f":"AssetLevelCF!DC244","v":1594.8547836101602},{"$f":"AssetLevelCF!DD244","v":1552.1579056725855},{"$f":"AssetLevelCF!DE244","v":1508.927316760793},{"$f":"AssetLevelCF!DF244","v":1465.1563454876018},{"$f":"AssetLevelCF!DG244","v":-3375.3637458880612},{"$f":"AssetLevelCF!DH244","v":3193.2855854601294},{"$f":"AssetLevelCF!DI244","v":3860.5825648220675},{"$f":"AssetLevelCF!DJ244","v":776.60167765982669},{"$f":"AssetLevelCF!DK244","v":750.40272863433256},{"$f":"AssetLevelCF!DL244","v":723.87629274601977},{"$f":"AssetLevelCF!DM244","v":1940.4871009208732},{"$f":"AssetLevelCF!DN244","v":-3576.4454819373996},{"$f":"AssetLevelCF!DO244","v":3000.8730601402358},{"$f":"AssetLevelCF!DP244","v":2722.094719122515},{"$f":"AssetLevelCF!DQ244","v":1293.3557214066959},{"$f":"AssetLevelCF!DR244","v":1258.0728376216402},{"$f":"AssetLevelCF!DS244","v":1222.3489177892725},{"$f":"AssetLevelCF!DT244","v":1918.6304427720288},{"$f":"AssetLevelCF!DU244","v":1891.1634930040409},{"$f":"AssetLevelCF!DV244","v":4115.9864242111198},{"$f":"AssetLevelCF!DW244","v":4115.9864242111198},{"$f":"AssetLevelCF!DX244","v":4115.9864242111198},{"$f":"AssetLevelCF!DY244","v":4115.9864242111198},{"$f":"AssetLevelCF!DZ244","v":209045.16050484375},{"$f":"AssetLevelCF!EA244","v":0},{"$f":"AssetLevelCF!EB244","v":0},{"$f":"AssetLevelCF!EC244","v":0},{"$f":"AssetLevelCF!ED244","v":0},{"$f":"AssetLevelCF!EE244","v":0},{"$f":"AssetLevelCF!EF244","v":0},{"$f":"AssetLevelCF!EG244","v":-201.38553011490734},{"$f":"AssetLevelCF!EH244","v":-203.90284924134369},{"$f":"AssetLevelCF!EI244","v":0},{"$f":"AssetLevelCF!EJ244","v":0},{"$f":"AssetLevelCF!EK244","v":0},{"$f":"AssetLevelCF!EL244","v":0},{"$f":"AssetLevelCF!EM244","v":0},{"$f":"AssetLevelCF!EN244","v":0},{"$f":"AssetLevelCF!EO244","v":0},{"$f":"AssetLevelCF!EP244","v":0},{"$f":"AssetLevelCF!EQ244","v":0},{"$f":"AssetLevelCF!ER244","v":-224},{"$f":"AssetLevelCF!ES244","v":-224},{"$f":"AssetLevelCF!ET244","v":-224},{"$f":"AssetLevelCF!EU244","v":1129.750550938551},{"$f":"AssetLevelCF!EV244","v":4445.606717255112},{"$f":"AssetLevelCF!EW244","v":4445.606717255112},{"$f":"AssetLevelCF!EX244","v":4367.5709668123327},{"$f":"AssetLevelCF!EY244","v":4366.5955199317978},{"$f":"AssetLevelCF!EZ244","v":4445.606717255112},{"$f":"AssetLevelCF!FA244","v":4445.606717255112},{"$f":"AssetLevelCF!FB244","v":4445.606717255112},{"$f":"AssetLevelCF!FC244","v":4445.606717255112},{"$f":"AssetLevelCF!FD244","v":4445.606717255112},{"$f":"AssetLevelCF!FE244","v":4445.606717255112},{"$f":"AssetLevelCF!FF244","v":4445.606717255112},{"$f":"AssetLevelCF!FG244","v":2430.8921247374201},{"$f":"AssetLevelCF!FH244","v":3557.1426756759711},{"$f":"AssetLevelCF!FI244","v":3557.1426756759711},{"$f":"AssetLevelCF!FJ244","v":3557.1426756759711}]
[null,"IRR (unlevered)",null,{"$f":"AssetLevelCF!D245","v":9.9463993310928339E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR",null,{"$f":"AssetLevelCF!AQ245","v":9.9463993310928339E-2}]
[]
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]

{"sheet":"Simulation","index":9,"n_rows":31,"n_cols":22,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Main Simulation Outputs",null,null,"Optimal Exercise Thresholds for the Stages",null,null,null,null,null,"Percentiles: Joint exercise of this stage with a previous stage i",null,null,null,null,null,"Probability of Joint Exercise"]
[null,null,"Project NPV","IRR","P_1","P_2","P_3","P_4","P_5","P_6","Stage 1","Stage 2","Stage 3","Stage 4","Stage 5","Stage 6","Stage 1","Stage 2","Stage 3","Stage 4","Stage 5","Stage 6"]
[]
[null,"Average",254931.70435171705,0.17413518789634111,440.93975292617711,531.94907265698271,636.97589148583563,726.8942742457059,843.97777461119642,919.39513759175406,1,1.7769999999999999,2.7690000000000001,3.609,4.327,4.843,0.223,0.40600000000000003,0.372,0.314,0.17699999999999999,0.08]
[null,"Std Dev",367451.37354495516,0.14787858535821558,"nm","nm","nm","nm","nm","nm",0,0.41646661864361284,0.46889109488116626,0.58520206891420112,0.76200502075225962,1.1106685304736894,0.41646661864361284,0.49133024067871645,0.48358024137659911,0.46434859709018139,0.38185968210432586,0.27142894774447635]
[null,"Std Err",11619.83269759398,4.6763314689558791E-3,"nm","nm","nm","nm","nm","nm",0,1.3169830843425608E-2,1.4827638343946041E-2,1.8505714292116948E-2,2.4096714540610128E-2,3.5122422817689909E-2,1.3169830843425608E-2,1.5537226438634581E-2,1.529214994204052E-2,1.4683991951088084E-2,1.2075463420375087E-2,8.5833369777536805E-3]
[null,"Max",4158759.6501387926,0.62830173373222364,716.20742472403845,821.58481899057813,985.89525952868667,1209.209721535366,1278.3774626106954,1364.3728369168409,1,2,3,4,5,6,1,1,1,1,1,1]
[null,"Min",-110099.47350021143,-1.1851554550230504E-2,283.3612558073217,"nm","nm","nm","nm","nm",1,1,1,1,2,2,0,0,0,0,0,0]
[]
[null,"Percentiles"]
[null,0.05,-21884.620437043406,0,337.49892097494705,416.61789783300708,0,0,0,0,1,1,2,3,3,3,0,0,0,0,0,0]
[null,0.1,0,0,357.76279115386291,438.18265564893056,0,0,0,0,1,1,2,3,3,3,0,0,0,0,0,0]
[null,0.15,0,0,369.76424204500989,453.57362615604262,461.54879104464572,0,0,0,1,1,2,3,3,4,0,0,0,0,0,0]
[null,0.2,0,0,380.07784140477798,462.36434186396889,510.43899871001474,0,0,0,1,1,2,3,4,4,0,0,0,0,0,0]
[null,0.25,0,2.9802322387695314E-9,392.09577878238645,473.43617112277667,535.73184374704726,0,0,0,1,2,3,3,4,4,0,0,0,0,0,0]
[null,0.3,3196.1120650397206,4.883556067943573E-2,401.1157292792974,484.83953266082557,556.73958195496959,0,0,0,1,2,3,3,4,4,0,0,0,0,0,0]
[null,0.35,31609.228491670423,8.3377268910408017E-2,407.62372523081069,494.78607176758288,571.70368031422413,0,0,0,1,2,3,4,4,4,0,0,0,0,0,0]
[null,0.4,60507.050183750544,0.11497605443000794,416.74894878711439,506.79385180203803,585.36244020370316,590.71142622229809,0,0,1,2,3,4,4,4,0,0,0,0,0,0]
[null,0.45,94241.63485958027,0.14133492112159732,424.76658517531922,513.07712652792281,597.99910081134112,620.1038290168226,0,0,1,2,3,4,4,5,0,0,0,0,0,0]
[null,0.5,124919.14528167166,0.16993945240974428,434.03123577498491,522.80743119137344,612.92474402525772,645.47435811306491,0,0,1,2,3,4,4,5,0,0,0,0,0,0]
[null,0.55000000000000004,173491.3157179651,0.19175508618354803,443.45330534105778,532.13609155338986,622.74422680596354,666.63809483939167,680.6935102818868,0,1,2,3,4,5,5,0,0,0,0,0,0]
[null,0.6,221504.83170709154,0.21843546032905575,452.0226928860082,540.35651100731798,635.23279438960685,683.87627124597384,723.47164646932026,699.70687218234252,1,2,3,4,5,5,0,1,0,0,0,0]
[null,0.65,274065.30576471065,0.24279690384864808,460.45994266820747,552.7308359175255,649.41166227529436,701.12118576847627,758.95545930475703,778.96606000174938,1,2,3,4,5,6,0,1,1,0,0,0]
[null,0.7,316028.98590157949,0.26425490975379939,468.9328618415712,563.20822748337139,661.00989629898265,716.61127040815256,790.99627623072274,827.26536522153731,1,2,3,4,5,6,0,1,1,1,0,0]
[null,0.75,371515.52514679165,0.29111147522926328,481.62612487707776,577.18867983470466,674.76907642582557,736.86404796555348,818.15905825378138,864.85624628221581,1,2,3,4,5,6,0,1,1,1,0,0]
[null,0.8,437574.41401040176,0.3116721093654633,492.53369280662741,588.74883542811733,690.5457703022505,756.69810358230563,850.23630481420014,911.4330190003343,1,2,3,4,5,6,1,1,1,1,0,0]
[null,0.85,539049.09664121107,0.34239788651466363,510.09702897275446,610.16074139274099,710.52970223870477,786.77086204189845,883.80234271198958,950.91829467168634,1,2,3,4,5,6,1,1,1,1,1,0]
[null,0.9,694144.50421698624,0.37102574706077573,526.04559691109705,629.35274168530304,732.94931777358295,815.95915683887097,932.19284384237619,1010.0560414360051,1,2,3,4,5,6,1,1,1,1,1,0]
[null,0.95,946105.01979074639,0.41955249905586245,554.66020444372828,670.38631563003401,772.46882925488808,865.14628883192609,982.6650366837282,1083.8579367421637,1,2,3,4,5,6,1,1,1,1,1,1]
[null,1,4158759.6501387926,0.62830173373222364,716.20742472403845,821.58481899057813,985.89525952868667,1209.209721535366,1278.3774626106954,1364.3728369168409,1,2,3,4,5,6,1,1,1,1,1,1]